{"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:00234915","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234915","name":"Obec Stehelčeves","short_name":"Stehelčeves","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532851},"amounts":{"revenue_approved":31017100,"revenue_adjusted":49163875.22,"revenue_actual":39831483.24,"expense_approved":35017100,"expense_adjusted":64449215.22,"expense_actual":47495733.38,"tax_revenue":26536602.08,"nontax_revenue":1869038.34,"capital_revenue":4577575,"transfer_revenue":6848267.82,"current_expense":24546462.08,"capital_expense":22949271.3,"budget_balance":-7664250.14,"cash_current":9967995.98,"cash_previous":6332411.82},"ratios":{"revenue_execution":0.81017786,"expense_execution":0.7369482,"balance_to_revenue":-0.19241689,"cash_to_expense":0.2098714,"cash_yoy":0.57412314,"capital_expense_share":0.48318596,"transfer_revenue_share":0.17193103},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234915/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234915"},"seo":{"slug":"stehelceves","path":"/cz/municipalities/stehelceves/"},"population":{"value":1162,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31017100,"expenditure_czk":35017100,"financing_czk":4000000,"balance_czk":-4000000},{"stage":"revised","revenue_czk":49163875.22,"expenditure_czk":64449215.22,"financing_czk":15285340,"balance_czk":-15285340},{"stage":"actual","revenue_czk":39831483.24,"expenditure_czk":47495733.38,"financing_czk":7664250.14,"balance_czk":-7664250.14}],"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",11050000],["5169",5706000],["5011",3835000],["5331",2032000],["5023",1700000],["5171",1660000],["5031",1040000],["5137",990000],["5021",975000],["5139",891000],["5154",655000],["5222",637000],["5901",539499],["5032",465000],["5166",394000],["5153",330000],["5365",300000],["5323",250000],["5221",224200],["6125",200000],["5163",170300],["5156",160000],["6123",100000],["5162",96000],["5168",90000],["5151",84000],["5167",80000],["5329",65000],["5175",59000],["5172",55000],["5362",51500],["5199",30000],["5038",15000],["5132",15000],["5179",13000],["5161",12100],["5134",12000],["5173",10000],["5136",9000],["5041",6000],["5133",5000],["5131",3000],["5194",1000],["5903",1000],["5321",500],["5164",1]],"economic_expenditure_total_czk":35017100,"economic_financing":[["8115",4000000]],"economic_financing_total_czk":4000000,"economic_revenue":[["1211",9000000],["4116",8400000],["1121",4700000],["1111",3200000],["1511",1600000],["4216",1000000],["2111",917000],["1345",850000],["2132",273300],["4112",240000],["1112",200000],["1122",200000],["1386",90000],["4129",85000],["1381",50000],["2321",50000],["1341",47000],["1387",40000],["1361",20000],["4111",20000],["2131",10000],["2133",6000],["1343",5000],["2119",4000],["2141",4000],["1334",3000],["2212",1500],["1113",800],["2112",500]],"economic_revenue_total_czk":31017100,"purpose_expenditure":[["5512",6788000],["6171",6590499],["2411",3730000],["3113",3632000],["3631",2203000],["6112",2183000],["3723",1750000],["3745",1562000],["3314",1387100],["3319",653000],["2219",600000],["2321",500000],["3722",500000],["3421",360000],["3729",350000],["6399",350000],["2142",300000],["2292",250000],["3419",250000],["3399",200000],["3639",200000],["4199",200000],["3349",168000],["6320",120000],["3721",70000],["3329",50000],["1014",20000],["6119",19000],["3741",12000],["4359",10000],["3429",8001],["5213",1000],["3632",500]],"purpose_expenditure_total_czk":35017100},"revised":{"economic_expenditure":[["6121",17509594.32],["5901",16716576.21],["5169",6372293.58],["6202",4734621.51],["5011",3935000],["5331",2302672.16],["5171",1714275],["5023",1700000],["5031",1180934],["5137",1038805],["5336",919982.79],["5139",903861.75],["6123",786487.9],["5154",655000],["5222",637000],["5032",520014],["5166",394000],["5153",330000],["5365",302048],["5323",250000],["5141",240000],["5021",183976],["5163",170300],["5156",160000],["5162",96000],["5168",90000],["5151",84000],["5167",80000],["5175",65519],["5329",65000],["5172",55000],["5362",53358],["5499",36000],["5134",31159],["5173",18144],["5038",15000],["5132",15000],["5221",14200],["5179",13000],["5199",13000],["5161",12100],["5136",9000],["5138",7792],["5041",6000],["5133",5000],["5131",3000],["5192",2000],["5194",1000],["5903",1000],["5321",500],["5164",1]],"economic_expenditure_total_czk":64449215.22,"economic_financing":[["8123",11600000],["8115",4000000],["8124",-314660]],"economic_financing_total_czk":15285340,"economic_revenue":[["1211",11961889.47],["4216",9400000],["1121",6078919.44],["4116",5842455.88],["3112",4577575],["1111",4215146.77],["1511",2020291.33],["2111",1235095.32],["1345",855264],["1113",803874.49],["1122",411810],["1112",396316.12],["2132",277916],["4112",248900],["2119",196000],["4129",195016.94],["1386",103145.91],["1387",86807.01],["2322",69049],["2321",57900],["1341",46294],["1361",26180],["4111",21235],["2131",10000],["1334",8831.7],["2133",6000],["2141",4000],["2324",2450],["1381",1794.9],["1343",1681],["2212",1500],["2112",500],["1382",35.94]],"economic_revenue_total_czk":49163875.22,"purpose_expenditure":[["6171",22888624.21],["5512",14237249.22],["3745",6200769.51],["3113",4022654.95],["2411",3808528.5],["3723",2454568.62],["3631",2203000],["6112",2201148.8],["3314",1599631],["3319",875705],["2219",660267],["3722",650167.51],["3421",360000],["3729",353036],["6399",350000],["2142",304171.15],["3419",254494],["2292",250000],["3399",200000],["3349",173100],["6320",120000],["3329",94000],["3721",70000],["3612",32786.75],["6114",21325],["1014",20000],["3639",13068],["3741",12000],["3725",9419],["3429",8001],["5213",1000],["3632",500]],"purpose_expenditure_total_czk":64449215.22},"actual":{"economic_expenditure":[["6121",17428161.86],["5169",5846781.46],["6202",4734621.54],["5011",4094737],["5331",2302672.16],["5171",2173414.96],["5023",1701940],["5031",1285150],["5137",994468.6],["5336",919982.79],["5139",786744.73],["6123",786487.9],["5154",584093.78],["5032",527865],["5222",480243],["5365",413858],["5153",395657.7],["5021",296940],["5141",289592.43],["5362",214960],["5323",213457],["5163",172549.99],["5166",131873.08],["5156",118700.14],["5168",109577.89],["5162",106062.49],["5329",60600],["5167",48356.3],["5175",37440],["5151",36157],["5499",36000],["5134",30996],["5194",20800],["5038",17326],["5173",16162],["5179",15417.81],["5221",14280],["5041",10378.77],["5136",9126],["5138",7792],["5161",7715],["5132",6885],["5363",4423],["5192",2000],["5321",1500],["5133",1474],["5131",310],["5164",1]],"economic_expenditure_total_czk":47495733.38,"economic_financing":[["8123",11600000],["8115",-3635584.16],["8124",-314660],["8901",14494.3]],"economic_financing_total_czk":7664250.14,"economic_revenue":[["1211",11361889.47],["1121",6078919.44],["4116",5842455.88],["3112",4577575],["1111",4215146.77],["1511",2020291.33],["2111",1248403.14],["1345",855264],["1113",803874.49],["4216",539660],["1122",411810],["1112",396316.12],["4112",248900],["2132",225908],["1386",221465.91],["4129",196016.94],["2119",195899],["1387",86807.01],["2322",69049],["2321",57900],["1341",46294],["2141",39364.2],["1361",26180],["4111",21235],["2131",19455],["1334",8831.7],["2133",6000],["2212",4100],["2324",2450],["1381",1794.9],["1343",1681],["2112",510],["1382",35.94]],"economic_revenue_total_czk":39831483.24,"purpose_expenditure":[["5512",14318511.62],["6171",6942328.37],["3745",6583442.59],["3113",4015226.95],["2411",3376870.6],["3631",2492202.16],["3723",2454568.62],["6112",2136222.3],["3314",1177630.03],["3319",1029274.41],["3722",650167.51],["6399",605826],["2219",352054.08],["3419",254494],["3421",219243],["2292",213457],["3349",155487.21],["6320",127832],["3329",94000],["3729",80712.88],["3399",71226],["3721",41944.25],["3612",32787.65],["6114",21235],["3639",13068],["2142",10921.15],["3725",9419],["3429",8081],["3741",6000],["3632",1500]],"purpose_expenditure_total_czk":47495733.38}},"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."}}}}