{"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:00244929","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244929","name":"Obec Horní Stropnice","short_name":"Horní Stropnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":544515},"amounts":{"revenue_approved":60187000,"revenue_adjusted":73127350.85,"revenue_actual":72216896.67,"expense_approved":55734000,"expense_adjusted":66302295.12,"expense_actual":49450794.79,"tax_revenue":44977580.68,"nontax_revenue":20363121.14,"capital_revenue":2536075,"transfer_revenue":4340119.85,"current_expense":43729781.67,"capital_expense":5721013.12,"budget_balance":22766101.88,"cash_current":25599200.06,"cash_previous":5833088.18},"ratios":{"revenue_execution":0.98754974,"expense_execution":0.74583836,"balance_to_revenue":0.31524619,"cash_to_expense":0.51767014,"cash_yoy":3.38861873,"capital_expense_share":0.11569102,"transfer_revenue_share":0.0600984},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244929/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244929"},"seo":{"slug":"horni-stropnice","path":"/cz/municipalities/horni-stropnice/"},"population":{"value":1492,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":60187000,"expenditure_czk":55734000,"financing_czk":-4453000,"balance_czk":4453000},{"stage":"revised","revenue_czk":73127350.85,"expenditure_czk":66302295.12,"financing_czk":-6825055.73,"balance_czk":6825055.73},{"stage":"actual","revenue_czk":72216896.67,"expenditure_czk":49450794.79,"financing_czk":-22766101.88,"balance_czk":22766101.88}],"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":[["5171",10132000],["6121",9500000],["5011",7530000],["5169",6364000],["5154",2616000],["5331",2600000],["5031",2488000],["5023",2300000],["5139",2074000],["5153",1100000],["5151",1059000],["5156",1050000],["5362",1007000],["5032",898000],["5021",810000],["6119",630000],["5909",560000],["6122",543000],["5163",520000],["6130",300000],["5137",263000],["5339",180000],["5222",155000],["5162",154000],["5499",137000],["5365",100000],["5164",80000],["5194",78000],["5175",77000],["5364",60000],["5134",57000],["5161",50000],["5167",40000],["5136",32000],["5038",30000],["5221",30000],["5321",30000],["5138",25000],["5132",18000],["5493",18000],["5903",15000],["5166",10000],["5179",10000],["5019",3000],["5039",1000]],"economic_expenditure_total_czk":55734000,"economic_financing":[["8115",-2953000],["8124",-1500000]],"economic_financing_total_czk":-4453000,"economic_revenue":[["1211",19000000],["1121",9300000],["2111",8648000],["2132",7900000],["1111",6000000],["1511",3500000],["1113",1300000],["1345",1300000],["2131",681000],["4112",530000],["1112",500000],["2324",450000],["1386",300000],["3111",300000],["1122",100000],["1387",100000],["1341",80000],["1342",60000],["2119",50000],["1361",35000],["2112",30000],["2139",15000],["2133",6000],["1343",1000],["2141",1000]],"economic_revenue_total_czk":60187000,"purpose_expenditure":[["3113",10353000],["3612",7628000],["6171",4734000],["3639",4540000],["3722",3652000],["1032",3640000],["2212",3380000],["6112",3088000],["3631",3000000],["3745",2439000],["3412",1700000],["3429",1132000],["6399",1100000],["5512",632000],["3635",630000],["2321",590000],["2310",511000],["6320",500000],["2411",453000],["3314",271000],["3511",217000],["2219",210000],["2143",208000],["3319",195000],["3399",140000],["3513",120000],["3721",120000],["3419",99000],["3421",68000],["4351",60000],["6402",60000],["3636",56000],["3744",36000],["4350",30000],["4357",30000],["4371",30000],["3326",25000],["6310",20000],["3632",17000],["5212",15000],["3349",5000]],"purpose_expenditure_total_czk":55734000},"revised":{"economic_expenditure":[["5171",10501393.03],["6121",9092295.45],["5169",8006654.32],["5011",7936245.08],["6122",4304122.94],["5154",2774090.07],["5331",2752800],["5031",2419251.11],["5023",2405850],["5139",1959377.77],["5362",1767787],["5365",1486170],["5153",1360958.97],["5137",1159869.1],["5151",1139036],["5032",954924.53],["5156",898738.78],["5336",877648.01],["5021",768284.77],["5163",634440],["6119",630000],["5909",560000],["6130",300000],["5339",230000],["5162",195441.86],["5222",164000],["5499",147394.26],["5175",132703],["5194",108434.83],["5164",80000],["5364",60000],["5161",54074],["5167",53717.9],["5134",53173.62],["5179",45976],["5221",40000],["6379",40000],["5136",37109.72],["5038",31910],["5321",30000],["5138",25000],["5493",22000],["5903",15000],["5122",14100],["5019",10723],["5132",10000],["5166",10000],["5039",1000],["5363",400],["5142",200]],"economic_expenditure_total_czk":66302295.12,"economic_financing":[["8115",-3825055.73],["8124",-3000000]],"economic_financing_total_czk":-6825055.73,"economic_revenue":[["1211",19000000],["1121",10100000],["2111",9804460],["2132",8999845],["1111",6880000],["1511",4000000],["4213",2532240.4],["3111",2400000],["1122",1486170],["1113",1330000],["1345",1300000],["4116",968458.01],["2324",697000],["2131",689712],["1112",660000],["4112",540000],["1386",400000],["2322",268004],["1387",165000],["4113",156221.44],["2119",152396],["3121",139755],["1342",110000],["4111",97500],["1341",80000],["1361",50000],["4122",45700],["2112",30000],["2139",23000],["3113",10000],["2133",6000],["1381",3000],["1343",1000],["2141",1000],["2229",889]],"economic_revenue_total_czk":73127350.85,"purpose_expenditure":[["3113",11480404.82],["3612",7628000],["3639",7277166],["6171",4886109],["3722",4172085.6],["1032",3786000],["2212",3380000],["6399",3246017],["6112",3095723],["3631",3000000],["3745",2555530],["3412",1724200],["5512",1568532.09],["3429",1524517],["3511",1358412.11],["2321",780000],["3635",630000],["6320",614440],["2310",542723],["2411",460514],["3314",340879],["3744",305000],["3721",270000],["2219",210000],["2143",208000],["3319",195000],["3513",170000],["3399",140000],["3421",103000],["3419",99000],["6114",97500],["4351",85000],["3636",72235],["6402",60000],["3111",56607.5],["4350",30000],["4357",30000],["4371",30000],["3326",25000],["6310",20200],["3632",17000],["5212",15000],["3349",7500],["4352",5000]],"purpose_expenditure_total_czk":66302295.12},"actual":{"economic_expenditure":[["5011",7936211.11],["5169",7688801.8],["5171",4699383.38],["6122",4228403.66],["5331",2752800],["5023",2405850],["5031",2335115.34],["5154",2260401.28],["5362",1644769.67],["5365",1486170],["5139",1438494.71],["5153",1292937.95],["5137",1093217.6],["6121",1078059.46],["5151",1072189],["5032",932760.64],["5336",877648.01],["5156",766843.07],["5021",673850.31],["5163",629060.08],["5909",424251],["6119",320650],["5162",184936.37],["5339",170810],["5222",164000],["5499",135469.6],["5175",114535],["5194",100852.83],["5164",59857],["5364",55233.74],["6130",53900],["5161",47440],["5179",45976],["5134",44248.58],["5167",42717.9],["6379",40000],["5136",33007.72],["5038",31910],["5138",24290.5],["5493",22000],["5221",16000],["5122",14100],["5019",7723],["5166",2882],["5132",554],["5363",400],["5142",82.48]],"economic_expenditure_total_czk":49450794.79,"economic_financing":[["8115",-19766101.88],["8124",-3000000]],"economic_financing_total_czk":-22766101.88,"economic_revenue":[["1211",18779889.2],["1121",10058459.97],["2111",9785726.04],["2132",8988083.82],["1111",6871600.62],["1511",3917792.02],["4213",2532240.4],["3111",2386320],["1122",1486170],["1113",1329195.18],["1345",1131914.5],["4116",968458.01],["2324",667389.7],["1112",655573.71],["4112",540000],["2131",471665],["1386",366449],["2322",268004],["4113",156221.44],["2119",152396],["1387",143621.78],["3121",139755],["1342",109540],["4111",97500],["1341",76827.5],["1361",47450],["4122",45700],["2112",15601],["2139",13140],["3113",10000],["1381",2897.2],["2229",889],["2141",226.58],["1343",200]],"economic_revenue_total_czk":72216896.67,"purpose_expenditure":[["3639",6472551.64],["3612",5469001.98],["6171",4815253.28],["3113",4588293.55],["3722",4147767.79],["1032",3772512],["6399",3122999.67],["6112",3039717.53],["3745",2518477.14],["3412",1563553.41],["5512",1549482.83],["3429",1385623.88],["3511",1343404.38],["3631",1216333.95],["2321",690107.86],["6320",614362.48],["2411",443365.14],["3314",339636.77],["3635",320650],["3744",302448.5],["3721",199785.14],["2212",191617.65],["3319",188156],["2143",133193.84],["3513",130810],["2219",128972.98],["3399",109461],["3421",93892],["3419",92851],["2310",81054],["4351",68000],["3636",64591.44],["6114",64461.91],["3111",55648.23],["6402",55233.74],["4350",30000],["6310",14780.08],["4357",10000],["3349",7123],["4371",6000],["4352",5000],["3632",4619]],"purpose_expenditure_total_czk":49450794.79}},"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."}}}}