{"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:00288250","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288250","name":"Obec Horní Štěpánov","short_name":"Horní Štěpánov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589519},"amounts":{"revenue_approved":73000000,"revenue_adjusted":75077400.04,"revenue_actual":56243251.08,"expense_approved":101000000,"expense_adjusted":109777400.04,"expense_actual":75147079.61,"tax_revenue":20693325.22,"nontax_revenue":2601468.46,"capital_revenue":41250,"transfer_revenue":32907207.4,"current_expense":16845392.36,"capital_expense":58301687.25,"budget_balance":-18903828.53,"cash_current":28570834.26,"cash_previous":29409390.7},"ratios":{"revenue_execution":0.7491369,"expense_execution":0.68454053,"balance_to_revenue":-0.33610839,"cash_to_expense":0.38019886,"cash_yoy":-0.02851322,"capital_expense_share":0.77583437,"transfer_revenue_share":0.58508722},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288250/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288250"},"seo":{"slug":"horni-stepanov","path":"/cz/municipalities/horni-stepanov/"},"population":{"value":880,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":73000000,"expenditure_czk":101000000,"financing_czk":28000000,"balance_czk":-28000000},{"stage":"revised","revenue_czk":75077400.04,"expenditure_czk":109777400.04,"financing_czk":34700000,"balance_czk":-34700000},{"stage":"actual","revenue_czk":56243251.08,"expenditure_czk":75147079.61,"financing_czk":18903828.53,"balance_czk":-18903828.53}],"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",84500000],["5169",3740000],["5171",2202000],["5011",2124076],["5331",1515000],["5023",982000],["5139",932000],["5031",730000],["5141",500000],["6130",500000],["5021",450500],["5154",428000],["5032",302000],["5175",292000],["5153",274000],["5222",199000],["5901",176000],["5323",175000],["5137",148000],["5163",98000],["5223",90000],["5362",90000],["5156",82000],["5365",81500],["5364",80304],["5168",62000],["5321",41000],["5194",35000],["5229",27000],["5162",26000],["5492",25000],["5173",21000],["5132",18000],["5166",10000],["5167",9500],["5038",8500],["5019",8000],["5161",7000],["5136",5000],["5138",5000],["5165",620]],"economic_expenditure_total_czk":101000000,"economic_financing":[["8117",30000000],["8118",-30000000],["8123",28000000]],"economic_financing_total_czk":28000000,"economic_revenue":[["4216",51736012.54],["1211",7994047.95],["1121",3800000],["1111",2700000],["4116",1819939.51],["2111",1121400],["2141",1000000],["1511",750000],["1113",650000],["2132",480000],["4112",260000],["1112",170000],["1122",150000],["2324",100000],["1386",70000],["4111",64000],["2131",40600],["1341",37000],["1387",35000],["1361",10000],["2112",5000],["2119",5000],["1343",1000],["2139",1000]],"economic_revenue_total_czk":73000000,"purpose_expenditure":[["2321",83703000],["3639",3200000],["3612",3000000],["2310",2000000],["6171",1659696],["3113",1515000],["6112",1270000],["3399",1000000],["3722",800000],["3745",700000],["2212",360000],["3141",200000],["3631",200000],["2292",175000],["5512",160000],["3419",150000],["3726",150000],["6399",100000],["3330",90000],["3632",90000],["6320",88000],["6402",80304],["6114",64000],["3723",54000],["3326",50000],["3721",25000],["2219",20000],["3341",20000],["3314",15000],["3312",10000],["3421",10000],["6310",10000],["1032",6000],["2229",5000],["3429",5000],["3511",5000],["3613",5000],["1031",4000],["3412",1000]],"purpose_expenditure_total_czk":101000000},"revised":{"economic_expenditure":[["6121",88444200],["5171",2957500],["5011",2848376],["5169",2364420],["6130",2130000],["5331",1515000],["5139",1184500],["5023",1077000],["5031",933400],["5141",820500],["5336",737193.8],["6122",676600],["5154",651450],["5021",440600],["5032",388000],["5137",367600],["5362",360000],["5153",274580],["5901",242806.24],["5222",213000],["5323",177050],["5175",139100],["5163",102000],["5156",93500],["5223",85000],["5365",81500],["5364",80304],["5168",66500],["5173",51500],["5321",43200],["5162",30800],["5194",30000],["5492",30000],["5499",28000],["5229",27000],["5132",18100],["5167",17300],["5166",13000],["5038",12100],["5161",7000],["5019",6000],["5136",5000],["5339",5000],["5138",1100],["5165",620]],"economic_expenditure_total_czk":109777400.04,"economic_financing":[["8117",30000000],["8118",-30000000],["8123",28000000],["8115",6700000]],"economic_financing_total_czk":34700000,"economic_revenue":[["4216",52731018.78],["1211",7994047.95],["1121",3800000],["1111",2700000],["4116",2499592.31],["2111",1121400],["2141",1000000],["1511",750000],["1113",650000],["2132",480000],["4112",260900],["4213",216070],["1112",170000],["1122",150000],["4122",148460],["2324",100000],["1386",70000],["4111",65000],["2131",40600],["1341",37000],["1387",35000],["4113",33930],["1361",10000],["2112",5000],["2119",5000],["2229",2381],["1343",1000],["2139",1000]],"economic_revenue_total_czk":75077400.04,"purpose_expenditure":[["2321",84919950],["3639",8574100],["2310",2437000],["3113",2305193.8],["6171",1929196],["6112",1383000],["3399",1083900],["3745",1019700],["2212",966300],["3612",867000],["3722",783000],["3141",689500],["5512",614000],["6399",370000],["6409",237806.24],["3631",204000],["3421",183300],["3726",180000],["2292",177050],["3419",150000],["6320",92000],["3632",90000],["3330",85000],["6402",80304],["2219",75000],["6114",65000],["3723",59000],["3721",25400],["3341",21500],["3613",21000],["3725",17200],["3314",15000],["3312",12000],["4359",10000],["6310",10000],["2229",5000],["3429",5000],["3511",5000],["4351",5000],["1031",4000],["3412",1000]],"purpose_expenditure_total_czk":109777400.04},"actual":{"economic_expenditure":[["6121",55495333.25],["5011",2831477],["5171",2356171.03],["5169",2246981.76],["6130",2130000],["5331",1515000],["5023",1076324],["5139",1023912.63],["5031",906804],["5141",820426.12],["5336",737193.8],["6122",676354],["5154",615490.74],["5032",349576],["5137",346454.89],["5021",320051],["5362",292474],["5153",237963.11],["5323",177031.7],["5175",125152.6],["5163",98131.8],["5222",88000],["5156",85209.88],["5223",85000],["5365",81428],["5364",80304],["5168",65752.3],["5321",43150],["5173",30499],["5492",30000],["5162",28323.7],["5499",28000],["5229",26700],["5194",22718.8],["5132",17476],["5167",15739.9],["5166",12800],["5038",11509],["5161",6354.6],["5339",5000],["5136",2562],["5138",1100],["5165",620],["5019",529]],"economic_expenditure_total_czk":75147079.61,"economic_financing":[["8123",18065272.09],["8115",838556.44]],"economic_financing_total_czk":18903828.53,"economic_revenue":[["4216",30406422.92],["1211",9422217.04],["1121",5044884.48],["1111",3433734.95],["4116",1776424.48],["2111",1204069.5],["1511",1064423.85],["2141",794329.63],["1113",666808.13],["2132",465772],["1122",421890],["1112",328835.93],["4112",260900],["4213",216070],["1386",183803.66],["4122",148460],["2324",119126.33],["1387",72036.4],["4111",65000],["3111",41250],["1341",35325],["4113",33930],["1361",15480],["2131",7315],["2112",5575],["1334",2421.6],["2119",2420],["2229",2381],["1381",1464.18],["2139",480]],"economic_revenue_total_czk":56243251.08,"purpose_expenditure":[["2321",52739186.88],["3639",8507416.71],["3113",2305148.05],["6171",1923406.48],["2310",1571611.19],["6112",1379500],["2212",965804.56],["3745",960714.22],["3399",924471.1],["3722",689377.08],["3141",646927.69],["5512",602652.76],["6399",302474],["3612",233537.35],["3631",188661.85],["3421",183197.63],["3726",179806.2],["2292",177031.7],["6320",91870],["3632",90000],["3330",85000],["6402",80304],["2219",74635],["3723",58841.21],["6114",37015],["3721",25321.97],["3419",25000],["3341",20934.38],["3725",17142.07],["3613",16068.73],["3312",12000],["4359",10000],["6310",6261.8],["3314",5760],["3429",5000],["4351",5000]],"purpose_expenditure_total_czk":75147079.61}},"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."}}}}