{"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:00247511","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00247511","name":"Město Strmilov","short_name":"Strmilov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":547239},"amounts":{"revenue_approved":51724120.3,"revenue_adjusted":48511931.49,"revenue_actual":47524878.91,"expense_approved":68641214.52,"expense_adjusted":73975345.95,"expense_actual":50110402.88,"tax_revenue":36276563.27,"nontax_revenue":6587028.15,"capital_revenue":3500,"transfer_revenue":4657787.49,"current_expense":30726838.5,"capital_expense":19383564.38,"budget_balance":-2585523.97,"cash_current":45936612.59,"cash_previous":51294136.56},"ratios":{"revenue_execution":0.97965341,"expense_execution":0.67739329,"balance_to_revenue":-0.05440359,"cash_to_expense":0.91670811,"cash_yoy":-0.1044471,"capital_expense_share":0.38681717,"transfer_revenue_share":0.09800735},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00247511/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00247511"},"seo":{"slug":"strmilov","path":"/cz/municipalities/strmilov/"},"population":{"value":1404,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":51724120.3,"expenditure_czk":68641214.52,"financing_czk":16917094.22,"balance_czk":-16917094.22},{"stage":"revised","revenue_czk":48511931.49,"expenditure_czk":73975345.95,"financing_czk":25463414.46,"balance_czk":-25463414.46},{"stage":"actual","revenue_czk":47524878.91,"expenditure_czk":50110402.88,"financing_czk":2585523.97,"balance_czk":-2585523.97}],"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",28960000],["5171",6086600],["5011",5620000],["5331",4600000],["5169",4376000],["5023",2100000],["6123",2100000],["5141",2000000],["5031",1825400],["5365",1500000],["5139",1280000],["6122",1000000],["5154",934000],["5137",733000],["5156",702000],["5032",675600],["5222",625000],["5223",500000],["5362",500000],["5021",318000],["6322",300000],["5163",280000],["5153",260000],["5194",182000],["5151",152500],["5166",140000],["5136",121400],["5162",100000],["5132",99000],["5221",69000],["5175",64500],["5042",60000],["5364",55214.52],["5903",50000],["5167",48500],["5138",36000],["5329",30500],["5038",25000],["5179",25000],["5213",24000],["5499",23000],["5212",18000],["5161",15000],["5019",13000],["5164",10000],["5133",2000],["5173",1400],["5229",600]],"economic_expenditure_total_czk":68641214.52,"economic_financing":[["8115",19689094.22],["8124",-2772000]],"economic_financing_total_czk":16917094.22,"economic_revenue":[["1211",15680000],["1121",7980000],["1111",5860000],["4213",4479569],["2132",3783464],["4216",3281507.3],["1511",3090000],["1122",1500000],["2111",1289680],["1113",1010000],["1345",1000000],["2141",500000],["1112",480000],["4112",475000],["1386",300000],["4121",233900],["2131",231000],["1387",230000],["1342",200000],["1341",50000],["1343",25000],["1361",25000],["2112",10000],["1344",5000],["2119",5000]],"economic_revenue_total_czk":51724120.3,"purpose_expenditure":[["6171",11800000],["3636",10000000],["2321",7500000],["3639",6500000],["2310",5500000],["2212",4000000],["3113",3600000],["6112",2700000],["6399",2000000],["5512",1980000],["3612",1600000],["3722",1600000],["5311",1100000],["3111",1000000],["3314",950000],["3631",750000],["3635",750000],["2219",660000],["1032",600000],["3745",600000],["3330",500000],["3723",500000],["3419",490000],["3421",300000],["6320",250000],["3319",200000],["3632",180000],["3313",140000],["4349",140000],["3341",100000],["3399",100000],["3412",100000],["6409",100000],["3429",70000],["6402",55214.52],["3349",50000],["5213",50000],["2141",42000],["3724",30000],["6310",30000],["4351",24000]],"purpose_expenditure_total_czk":68641214.52},"revised":{"economic_expenditure":[["6121",31610000],["5171",6086600],["5011",5921346],["5331",4634485],["5169",4471380],["5023",2100000],["6123",2100000],["5141",2000000],["5031",1900736],["5365",1500000],["5139",1303652],["6122",1175000],["5154",934000],["5336",861216.79],["6351",754055],["5137",735000],["5222",718646.64],["5032",702714],["5156",702000],["5223",700000],["5362",500000],["5021",333000],["6322",300000],["5163",280000],["5153",260000],["5194",182000],["5151",152500],["5166",140000],["5136",121400],["5162",100500],["5132",99000],["5221",69000],["5175",67500],["5042",60000],["5364",55214.52],["5903",50000],["5167",48500],["5138",36000],["5019",33000],["5329",30500],["5038",25000],["5179",25000],["5213",24000],["5499",23000],["5212",18000],["5161",17000],["5164",10000],["5133",2000],["5173",1800],["5229",600]],"economic_expenditure_total_czk":73975345.95,"economic_financing":[["8115",28235414.46],["8124",-2772000]],"economic_financing_total_czk":25463414.46,"economic_revenue":[["1211",15680000],["1121",7980000],["1111",5860000],["2132",3783464],["1511",3090000],["4116",2184188.01],["4216",1718599.48],["1122",1500000],["2111",1289680],["1113",1010000],["1345",1000000],["2229",600000],["2141",500000],["1112",480000],["4112",456100],["1386",300000],["4121",233900],["2131",231000],["1387",230000],["1342",200000],["4111",65000],["1341",50000],["1343",25000],["1361",25000],["2112",10000],["1344",5000],["2119",5000]],"economic_revenue_total_czk":48511931.49,"purpose_expenditure":[["6171",12250000],["3636",9750000],["3639",8803796],["2321",7500000],["2310",5550000],["3113",4734979.2],["2212",4000000],["6112",2700000],["6399",2000000],["5512",1993646.64],["3612",1600000],["3722",1600000],["3111",1514777.59],["3631",1300000],["5311",1100000],["3314",960652],["3635",750000],["3330",700000],["1032",686280],["2219",660000],["3745",600000],["3723",500000],["3419",490000],["3421",320000],["3341",275000],["6320",250000],["3319",200000],["3632",180000],["3313",140000],["4349",140000],["6409",110000],["3399",100000],["3412",100000],["3429",70000],["6114",65000],["6402",55214.52],["3349",50000],["5213",50000],["2141",42000],["3724",30000],["6310",30000],["4351",24000]],"purpose_expenditure_total_czk":73975345.95},"actual":{"economic_expenditure":[["6121",17264027.05],["5011",5480430],["5331",4600000],["5169",4098421.26],["5171",3716064.37],["5023",1931407],["5031",1763858],["5141",1673789.2],["6122",1106822.33],["5336",861216.79],["6351",754055],["5139",701885.12],["5223",700000],["5222",679234.36],["5365",663390],["5032",653531],["5154",529789.98],["5137",460069.44],["5156",450016.65],["5362",-403223.44],["5153",374759.54],["5021",323366],["5163",312186.2],["6123",255460],["5151",180696.69],["5194",167160.38],["5136",106284.43],["5162",92648.25],["5167",86212],["5166",60780],["5132",59719.84],["5042",57983],["5364",55214.52],["5175",51483.08],["5229",45046.84],["5164",35574.5],["5179",28389.5],["5221",23690],["5038",22879],["5363",22500],["5499",21667],["5212",18000],["5161",12961],["5173",3711],["6130",3200],["5138",1800],["5019",1246],["5192",1000]],"economic_expenditure_total_czk":50110402.88,"economic_financing":[["8118",-90733230],["8117",90243750],["8115",5847003.97],["8124",-2772000]],"economic_financing_total_czk":2585523.97,"economic_revenue":[["1211",15283828.92],["1121",8173342.38],["1111",5698743.86],["1511",2915345.05],["2132",2582043.77],["4116",2184188.01],["2111",1894323.6],["4216",1718599.48],["1113",1081181.8],["1345",1068265],["2141",839210.98],["1122",663390],["2229",600000],["1112",532931.65],["4112",456100],["1342",304936],["1386",297736.79],["2131",286204],["2324",282485.92],["4121",233900],["1387",116720.18],["2321",79806.28],["4111",65000],["1341",49493],["1361",41050],["1343",27110],["1336",15000],["2212",11000],["2112",5373],["1344",4404],["2119",3751],["3111",3500],["2329",2829.6],["1381",2439.96],["1334",542.4],["1382",102.28]],"economic_revenue_total_czk":47524878.91,"purpose_expenditure":[["6171",11701815.15],["3639",7648889.71],["2310",4930795.51],["3113",4734979.2],["2212",3439588.74],["2321",3057604.03],["6112",2505848],["3722",1532503.89],["3111",1480292.59],["3612",1081238.6],["3631",1068160.77],["5311",913630.83],["3314",900297.24],["3330",700000],["3723",566174.47],["5512",403605.31],["3745",375738.17],["3341",360299.96],["1032",336198.56],["3421",292440.87],["6320",286090],["6399",260166.56],["3635",254100],["3419",190000],["3319",160455.7],["3313",157413],["4349",139960.91],["3399",92630.68],["6409",87500],["3632",71277.64],["2219",66427],["3429",62000],["6402",55214.52],["3349",50000],["3412",46598.57],["6114",43953.7],["6310",26096.2],["2141",18000],["4351",8690],["3724",3726.8]],"purpose_expenditure_total_czk":50110402.88}},"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."}}}}