{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00875791","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00875791","name":"Obec Strojetice","short_name":"Strojetice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":599361},"amounts":{"revenue_approved":11148600,"revenue_adjusted":12794305,"revenue_actual":6761442.29,"expense_approved":27816000,"expense_adjusted":27731877,"expense_actual":5037841.29,"tax_revenue":3384509.65,"nontax_revenue":2102624.64,"capital_revenue":274950,"transfer_revenue":999358,"current_expense":4816342.89,"capital_expense":221498.4,"budget_balance":1723601,"cash_current":33246281.37,"cash_previous":31522680.37},"ratios":{"revenue_execution":0.52847281,"expense_execution":0.18166247,"balance_to_revenue":0.25491617,"cash_to_expense":6.59931099,"cash_yoy":0.05467812,"capital_expense_share":0.04396693,"transfer_revenue_share":0.14780249},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00875791/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00875791"},"seo":{"slug":"strojetice","path":"/cz/municipalities/strojetice/"},"population":{"value":145,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11148600,"expenditure_czk":27816000,"financing_czk":16667400,"balance_czk":-16667400},{"stage":"revised","revenue_czk":12794305,"expenditure_czk":27731877,"financing_czk":14937572,"balance_czk":-14937572},{"stage":"actual","revenue_czk":6761442.29,"expenditure_czk":5037841.29,"financing_czk":-1723601,"balance_czk":1723601}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["6121",18900000],["5169",3330000],["5171",3264000],["5139",645000],["5023",450000],["5021",395000],["5137",200000],["5154",170000],["5156",95000],["5329",73000],["5032",50000],["6130",50000],["5163",34000],["5031",30000],["6119",30000],["5175",20000],["5492",20000],["5909",20000],["5194",9000],["5162",8000],["5173",8000],["5172",5000],["5161",4000],["5222",4000],["5167",2000]],"economic_expenditure_total_czk":27816000,"economic_financing":[["8115",16667400]],"economic_financing_total_czk":16667400,"economic_revenue":[["3111",4000000],["2111",3545000],["1211",1200000],["2141",650000],["1121",600000],["1111",420000],["1511",300000],["1345",150000],["1113",100000],["4112",70500],["2131",45000],["1112",30000],["1386",15000],["1381",8000],["1387",6000],["1341",4000],["4129",3100],["2132",2000]],"economic_revenue_total_czk":11148600,"purpose_expenditure":[["2310",18000000],["1031",4250000],["6171",2599000],["3639",990000],["2321",500000],["6112",490000],["3631",300000],["3722",240000],["3392",130000],["3745",100000],["5512",80000],["3326",60000],["2292",38000],["3412",20000],["3399",7000],["2141",4000],["3419",4000],["6310",4000]],"purpose_expenditure_total_czk":27816000},"revised":{"economic_expenditure":[["6121",18900000],["5171",3264000],["5169",2780000],["5139",852196],["5023",472000],["5021",431238],["5137",200000],["5154",175000],["5156",95000],["6130",91000],["5492",76000],["5329",75600],["5175",61184],["5032",55000],["5031",38000],["5163",34000],["5903",30000],["6119",30000],["5909",20000],["5194",14000],["5173",10159],["5162",8000],["5172",5000],["5363",4500],["5161",4000],["5222",4000],["5167",2000]],"economic_expenditure_total_czk":27731877,"economic_financing":[["8115",14937572]],"economic_financing_total_czk":14937572,"economic_revenue":[["3111",4000000],["2111",3545000],["1211",1417000],["1121",758000],["4116",660045],["2141",650000],["1111",512000],["1511",352000],["4222",200000],["1345",150000],["1113",101000],["2131",88200],["4112",71800],["2321",62143],["1112",50000],["4216",45636],["2324",38750],["1386",30000],["4111",18777],["2132",14500],["1387",12000],["1122",9240],["1341",4000],["4129",3100],["1381",1000],["1361",100],["1382",14]],"economic_revenue_total_czk":12794305,"purpose_expenditure":[["2310",18000000],["1031",3400000],["6171",2950500],["3639",1136000],["6112",512000],["2321",500000],["3722",390000],["3631",305000],["3392",130000],["5512",115000],["3745",100000],["3326",60000],["2292",40600],["5213",30000],["3412",20000],["6114",18777],["3399",12000],["2141",4000],["3419",4000],["6310",4000]],"purpose_expenditure_total_czk":27731877},"actual":{"economic_expenditure":[["5169",2417736.64],["5139",762059.28],["5023",471207],["5021",346678],["5171",258581.7],["5154",155357.2],["6121",132863.4],["6130",88635],["5137",84231.07],["5492",67000],["5175",56152.57],["5032",54865],["5329",40600],["5031",37572],["5156",31138.08],["5362",11517],["5194",7232],["5162",4955.71],["5363",4500],["5163",2638.64],["5173",2159],["5161",162]],"economic_expenditure_total_czk":5037841.29,"economic_financing":[["8117",59915185],["8118",-59915185],["8115",-1723601]],"economic_financing_total_czk":-1723601,"economic_revenue":[["2111",1465972.3],["1211",1416991.73],["1121",757356.76],["4116",660045],["1111",511010.88],["2141",484174.67],["1511",351928.58],["3111",274950],["4222",200000],["1345",145728],["1113",100219.88],["4112",71800],["2321",62143],["1112",49389.64],["4216",45636],["2131",43156],["2324",35678.67],["1386",27585.42],["4111",18777],["2132",11500],["1387",10816],["1122",9240],["1341",3900],["4129",3100],["1381",228.86],["1361",100],["1382",13.9]],"economic_revenue_total_czk":6761442.29,"purpose_expenditure":[["1031",2498947.93],["6171",1042394.33],["6112",513605],["3722",363684.16],["3639",297886.4],["3631",109008.2],["3392",55630.63],["2292",40600],["3745",36000],["5512",35000],["6114",18777],["6399",11517],["3399",7232],["3412",4920],["6310",2638.64]],"purpose_expenditure_total_czk":5037841.29}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}