{"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:00255041","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255041","name":"Obec Štědrá","short_name":"Štědrá","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555622},"amounts":{"revenue_approved":20359263,"revenue_adjusted":20834681.98,"revenue_actual":21178684.88,"expense_approved":28522000,"expense_adjusted":28997418.98,"expense_actual":25155948.41,"tax_revenue":16708744.33,"nontax_revenue":2906471.57,"capital_revenue":6300,"transfer_revenue":1557168.98,"current_expense":24398228.49,"capital_expense":757719.92,"budget_balance":-3977263.53,"cash_current":33417096.87,"cash_previous":36388204.68},"ratios":{"revenue_execution":1.01651107,"expense_execution":0.86752371,"balance_to_revenue":-0.18779559,"cash_to_expense":1.32839742,"cash_yoy":-0.0816503,"capital_expense_share":0.0301209,"transfer_revenue_share":0.07352529},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255041/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255041"},"seo":{"slug":"stedra","path":"/cz/municipalities/stedra/"},"population":{"value":537,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20359263,"expenditure_czk":28522000,"financing_czk":8162737,"balance_czk":-8162737},{"stage":"revised","revenue_czk":20834681.98,"expenditure_czk":28997418.98,"financing_czk":8162737,"balance_czk":-8162737},{"stage":"actual","revenue_czk":21178684.88,"expenditure_czk":25155948.41,"financing_czk":3977263.53,"balance_czk":-3977263.53}],"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":[["5171",10360000],["5169",7471000],["5139",1499000],["5011",1405000],["5023",1000000],["5331",1000000],["6121",645000],["5031",607000],["5492",515000],["5362",514000],["5154",411000],["5137",350000],["5032",306000],["5156",265000],["5163",250000],["6119",244000],["5131",190000],["5229",183500],["5162",155000],["5153",150000],["5021",101000],["5166",100000],["5903",100000],["5173",70000],["5194",69000],["5175",59000],["5136",56910],["5172",55000],["5499",54000],["6130",50000],["5168",40000],["5038",35000],["5151",35000],["5132",30000],["5222",29090],["5164",24000],["5329",17500],["5161",15000],["5134",14000],["5167",13000],["5029",10000],["5191",10000],["5365",10000],["5192",4000]],"economic_expenditure_total_czk":28522000,"economic_financing":[["8115",8162737]],"economic_financing_total_czk":8162737,"economic_revenue":[["1211",6715254],["2111",3763000],["1121",3420053],["1111",2412319],["1511",2000000],["2141",800000],["1113",432523],["2131",250000],["1112",205114],["2119",170000],["4116",160000],["2132",27000],["1361",4000]],"economic_revenue_total_czk":20359263,"purpose_expenditure":[["1031",10055000],["6171",5000000],["3322",2070000],["3722",1900000],["6112",1400000],["3113",1190000],["2219",1100000],["3745",1000000],["1036",688000],["2321",460000],["3631",450000],["3311",400000],["3639",400000],["3419",300000],["4223",300000],["5512",300000],["3723",270000],["3421",200000],["3612",200000],["6320",200000],["3632",100000],["5213",100000],["3314",80000],["3399",70000],["3319",50000],["3721",50000],["5171",50000],["2333",40000],["3429",30000],["3729",30000],["1069",24000],["6310",10000],["4356",5000]],"purpose_expenditure_total_czk":28522000},"revised":{"economic_expenditure":[["5169",9587945.87],["5171",6261000],["5011",2167800],["5139",1244587.46],["5362",1114450],["5023",1024000],["5331",1000000],["5031",750279],["6119",651000],["5154",623000],["5137",584920],["5336",517984.65],["6122",328000],["5032",320000],["6121",305000],["5492",280000],["5163",249000],["5131",198749],["5229",190500],["5212",180000],["5153",150000],["5168",144000],["5156",135000],["5166",100000],["5903",100000],["5162",75100],["5173",70469],["5194",69000],["5151",68200],["5499",55000],["5175",54000],["5172",52800],["5136",42910],["5222",42090],["6130",40000],["5021",35194],["5904",32000],["5164",24000],["5038",19000],["5329",17500],["5161",15140],["5321",15000],["5167",13800],["5132",11000],["5191",10000],["5365",10000],["5134",8000],["5029",5000],["5192",5000]],"economic_expenditure_total_czk":28997418.98,"economic_financing":[["8115",8162737]],"economic_financing_total_czk":8162737,"economic_revenue":[["1211",6729254],["1121",3605053],["1111",2428319],["1511",2370000],["2111",2113914],["4116",1068292.65],["1122",660450],["1113",432523],["4122",343936.87],["2131",250000],["1112",200000],["2119",170000],["1386",130000],["4112",124100],["1387",50000],["2329",40000],["2132",33000],["2212",25000],["4111",20839.46],["2460",15000],["2142",10000],["3111",6000],["1361",4000],["2141",4000],["1381",1000]],"economic_revenue_total_czk":20834681.98,"purpose_expenditure":[["1031",8774045.87],["6171",4389084.65],["3322",3336000],["3745",1947000],["3722",1550000],["6112",1400000],["3113",1190000],["6399",1100450],["1036",688000],["4223",630279],["3419",604800],["5512",527920],["3311",483000],["3639",470000],["3631",345000],["3723",270000],["6320",200000],["3612",186000],["2321",172000],["5213",100000],["3314",80000],["2219",77000],["3399",70000],["3319",50000],["3421",50000],["3721",50000],["5171",50000],["6409",32000],["3632",31000],["3429",30000],["3729",30000],["1069",24000],["4351",21000],["6114",20839.46],["6310",10000],["2333",4000],["4356",4000]],"purpose_expenditure_total_czk":28997418.98},"actual":{"economic_expenditure":[["5169",8587377.63],["5171",5644675.29],["5011",2166292],["5139",1150725.26],["5023",1023058],["5331",1000000],["5031",711991],["5362",594989],["5154",542357.16],["5336",517984.65],["5137",473516.6],["6119",430400],["6122",327319.92],["5032",284926],["5163",236814.6],["5212",180000],["5229",139319.5],["5168",138538.6],["5131",137604],["5156",119108.8],["5492",111195],["5166",62033.6],["5151",61596.39],["5162",56288.54],["5173",53397],["5153",52069.45],["5136",42275.62],["5194",41928],["5499",40092],["5222",37090],["5904",31285.44],["5021",23179],["5175",20097.5],["5164",19260],["5329",17500],["5321",15000],["5038",14435],["5132",10381],["5172",10085],["5365",8963.6],["5161",7328],["5134",4791],["5192",4147],["5167",3920],["5029",612.26]],"economic_expenditure_total_czk":25155948.41,"economic_financing":[["8117",26558640],["8118",-23560000],["8115",978623.53]],"economic_financing_total_czk":3977263.53,"economic_revenue":[["1211",6730143.16],["1121",3605674.51],["1111",2440332.08],["1511",2371197.57],["2111",2300717.98],["4116",1068292.65],["1122",660450],["1113",476389.66],["4122",343936.87],["2131",264024],["1112",234986.57],["2119",197409.08],["1386",131356.07],["4112",124100],["1387",51483.11],["2329",40000],["2132",36420],["2212",36000],["4111",20839.46],["2460",15000],["2142",12462],["3111",6300],["1361",5700],["2141",4438.51],["1381",1031.6]],"economic_revenue_total_czk":21178684.88,"purpose_expenditure":[["1031",7848098.48],["6171",3674504.26],["3322",3328398.38],["3745",1936448.11],["3722",1405637.39],["6112",1308567],["3113",1129189],["4223",628570],["6399",590133],["3419",527280.1],["3311",477441.17],["1036",464514.6],["5512",442080.86],["3639",405308.71],["3723",206608],["6320",191199],["3631",163879.09],["3612",112201.38],["3399",57933],["3314",48561.76],["3721",46044.12],["6409",31285.44],["4351",20920],["2219",20916],["6114",20839.46],["3319",20632],["1069",19260],["3429",16546.5],["6310",8419.6],["3729",4532]],"purpose_expenditure_total_czk":25155948.41}},"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."}}}}