{"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:00257290","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257290","name":"Obec Šťáhlavy","short_name":"Šťáhlavy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-město","municipality_code":558427},"amounts":{"revenue_approved":72500000,"revenue_adjusted":80874331.54,"revenue_actual":83821841.69,"expense_approved":93500000,"expense_adjusted":114874331.54,"expense_actual":103977289.78,"tax_revenue":70315208.99,"nontax_revenue":9156400.35,"capital_revenue":361920,"transfer_revenue":3988312.35,"current_expense":43956774.22,"capital_expense":60020515.56,"budget_balance":-20155448.09,"cash_current":10089590.82,"cash_previous":32245042.91},"ratios":{"revenue_execution":1.03644556,"expense_execution":0.90513945,"balance_to_revenue":-0.2404558,"cash_to_expense":0.09703649,"cash_yoy":-0.68709637,"capital_expense_share":0.57724639,"transfer_revenue_share":0.04758082},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257290/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257290"},"seo":{"slug":"stahlavy","path":"/cz/municipalities/stahlavy/"},"population":{"value":2905,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":72500000,"expenditure_czk":93500000,"financing_czk":21000000,"balance_czk":-21000000},{"stage":"revised","revenue_czk":80874331.54,"expenditure_czk":114874331.54,"financing_czk":34000000,"balance_czk":-34000000},{"stage":"actual","revenue_czk":83821841.69,"expenditure_czk":103977289.78,"financing_czk":20155448.09,"balance_czk":-20155448.09}],"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",44790000],["5169",13192450],["5011",6600000],["5331",4474600],["5171",3335000],["6130",3000000],["5031",2020000],["5365",2000000],["5021",1697000],["5139",1639200],["5023",1560000],["5154",1473000],["5222",1287000],["5362",1000000],["5032",750000],["5141",480000],["5137",465500],["5153",430000],["5499",340000],["5156",310000],["5903",300000],["5168",277000],["5163",260300],["5151",242000],["5323",225000],["5164",205000],["5329",180000],["5179",143050],["5229",115000],["5172",100000],["5194",90000],["5136",85000],["6122",81000],["5162",70000],["5132",40000],["5161",40000],["5213",40000],["5175",35000],["5038",32000],["5364",23900],["5167",21000],["5212",20000],["5321",20000],["5173",11000]],"economic_expenditure_total_czk":93500000,"economic_financing":[["8115",23000004],["8124",-2000004]],"economic_financing_total_czk":21000000,"economic_revenue":[["1211",27000000],["1121",13000000],["1111",9000000],["1511",5000000],["2132",3669200],["1345",3230000],["2111",2625600],["1122",2000000],["1113",1800000],["3111",1500000],["2324",1000000],["4112",956600],["1112",600000],["1386",300000],["2141",209840],["1387",200000],["2131",187260],["1341",90000],["1361",70000],["2119",20000],["2321",20000],["1343",13000],["2112",8500]],"economic_revenue_total_czk":72500000,"purpose_expenditure":[["3117",27090000],["3412",14692000],["6171",8742950],["3722",7500000],["3745",4131800],["3639",3692000],["3111",3664600],["6399",3000000],["2310",2477000],["3631",2420000],["6112",1972000],["1031",1745000],["2321",1470000],["2219",1435000],["3419",1255000],["2212",1130000],["5512",1079700],["3613",1040000],["1032",705000],["3612",580000],["2143",547000],["6310",520000],["2333",450000],["3319",450000],["5213",300000],["2292",265000],["3314",247000],["6409",195050],["6320",115000],["3349",110000],["2141",80000],["3326",80000],["3399",80000],["3429",70000],["3341",50000],["3632",50000],["3543",30000],["6402",23900],["3421",15000]],"purpose_expenditure_total_czk":93500000},"revised":{"economic_expenditure":[["6121",63163168],["5169",13424070],["5011",6293000],["5331",4647136.19],["5171",3247915],["5365",2853590],["5021",2496525],["6130",2450000],["5031",2026470],["5222",1889000],["5139",1821119.91],["5154",1712000],["5023",1560000],["5362",1000000],["5032",762370],["5336",593603.35],["5137",587799.09],["5141",480000],["5164",479500],["5153",420000],["5499",340000],["5156",295700],["5163",291350],["5168",279200],["5151",249000],["5323",225000],["5179",143050],["6122",108000],["5136",105000],["5229",103000],["5194",101800],["5172",100000],["6123",93000],["5162",76000],["5175",66185],["5329",60000],["5167",47600],["5161",41350],["5132",40000],["5212",40000],["5213",40000],["5038",32000],["5364",23900],["5166",20000],["5321",20000],["5173",13000],["5019",6700],["5039",2230],["5041",2000],["5192",2000]],"economic_expenditure_total_czk":114874331.54,"economic_financing":[["8115",28000004],["8123",8000000],["8124",-2000004]],"economic_financing_total_czk":34000000,"economic_revenue":[["1211",27000000],["1121",13800000],["1111",10000000],["1511",6018200],["2132",3670700],["1345",3366830],["1122",2851590],["2111",2843000],["1113",1800000],["4222",1640000],["3111",1500000],["2324",1353980],["4112",975900],["4116",834912.35],["1112",750000],["1386",538000],["4122",440000],["2141",359840],["2131",333775],["1387",200000],["4111",97500],["1341",90000],["1361",90000],["1335",82599.19],["2321",68700],["2119",52000],["1334",47500],["1336",25000],["2322",18450],["1343",13000],["2112",8500],["1381",4355]],"economic_revenue_total_czk":80874331.54,"purpose_expenditure":[["3117",42202903.35],["3412",18033500],["6171",8890950],["3722",7592000],["3111",4592804.19],["3745",4482700],["2310",3930000],["6399",3851590],["3639",3231200],["3631",2420000],["6112",1972000],["3419",1854000],["1031",1808170],["5512",1343539],["3613",1100444.2],["2219",1089000],["2321",945010],["1032",705000],["2212",689555.8],["3612",663400],["3319",662000],["6310",520000],["2143",476000],["3322",320815],["3314",267000],["2292",265000],["3326",170000],["6320",141600],["3349",110000],["6114",97500],["3399",95700],["6409",75050],["3429",73000],["3341",50000],["3632",50000],["2141",36000],["3543",28000],["6402",23900],["3421",15000]],"purpose_expenditure_total_czk":114874331.54},"actual":{"economic_expenditure":[["6121",57681788.56],["5169",11901750.2],["5011",5629230],["5331",4647136.19],["5365",2853590],["5171",2414881.1],["5021",2360559],["6130",2138580],["5222",1889047.14],["5031",1882964],["5023",1567452],["5154",1566852.75],["5139",1547067.74],["5032",739894],["5336",593603.35],["5137",570870.33],["5141",428339.64],["5164",421596.82],["5362",363166.76],["5153",307561.98],["5168",262906.37],["5163",249915.73],["5499",247598],["5323",222072],["5156",207884],["5151",155358],["5179",141001],["6122",107690],["5229",103000],["5136",100163],["6123",92457],["5194",79422.99],["5162",76181.81],["5175",63042.1],["5329",58440],["5167",46937.9],["5212",40000],["5213",34946],["5132",30900.98],["5161",29245.6],["5038",27775.47],["5364",23870.6],["5321",19550],["5172",14830],["5173",12592],["5166",10800],["5019",6551],["5039",2215],["5041",2011.67],["5192",2000]],"economic_expenditure_total_czk":103977289.78,"economic_financing":[["8115",22122712.09],["8124",-2000004],["8125",32740]],"economic_financing_total_czk":20155448.09,"economic_revenue":[["1211",28014021.47],["1121",14999182.09],["1111",10461563.91],["1511",6461008.83],["2132",3656177.53],["1345",3434613.48],["2111",3174380.76],["1122",2851590],["1113",1982536.46],["4222",1640000],["2324",1406877.46],["1112",977681.16],["4112",975900],["4116",834912.35],["1386",546476.42],["4122",440000],["2131",400337.78],["2141",373344.82],["3111",361920],["1387",214175.06],["1361",100490],["4111",97500],["1341",91762],["1335",83315.06],["2321",68700],["2119",51183],["1334",48669.43],["1336",25000],["1343",18769],["2322",18043],["2112",7356],["1381",4354.62]],"economic_revenue_total_czk":83821841.69,"purpose_expenditure":[["3117",37669098.63],["3412",17874739.4],["6171",7672232.35],["3722",7591723.84],["3111",4588613.55],["3745",4490745.76],["2310",3787925.56],["6399",3214756.76],["3639",2609867.91],["6112",1948572],["3631",1897440.47],["3419",1832291],["5512",1267648.88],["1031",1253595.25],["3613",766595.54],["3319",662002.06],["2212",594014.61],["3612",566187.01],["2321",472908.87],["6310",460218.37],["2219",402015.5],["2143",400117.19],["1032",355598.64],["3322",320769.41],["2292",257018],["3314",237390.45],["3326",158561.83],["6320",116684],["3399",95645],["6114",80788.5],["3349",78474.35],["6409",73388.14],["3429",73000],["3632",32246.5],["3543",28000],["6402",23870.6],["3421",15000],["2141",7543.85]],"purpose_expenditure_total_czk":103977289.78}},"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."}}}}