{"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:00264466","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264466","name":"Město Štětí","short_name":"Štětí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565709},"amounts":{"revenue_approved":291376600,"revenue_adjusted":346430069.15,"revenue_actual":344928683.06,"expense_approved":409778000,"expense_adjusted":388519333.56,"expense_actual":331130835.5,"tax_revenue":241725562.74,"nontax_revenue":60320477.03,"capital_revenue":11189267.14,"transfer_revenue":31693376.15,"current_expense":290918427.09,"capital_expense":40212408.41,"budget_balance":13797847.56,"cash_current":177558688.51,"cash_previous":163682040.11},"ratios":{"revenue_execution":0.99566612,"expense_execution":0.85228921,"balance_to_revenue":0.04000203,"cash_to_expense":0.53621913,"cash_yoy":0.08477808,"capital_expense_share":0.12143964,"transfer_revenue_share":0.09188385},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264466/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264466"},"seo":{"slug":"steti","path":"/cz/municipalities/steti/"},"population":{"value":8564,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":291376600,"expenditure_czk":409778000,"financing_czk":118401400,"balance_czk":-118401400},{"stage":"revised","revenue_czk":346430069.15,"expenditure_czk":388519333.56,"financing_czk":42089264.41,"balance_czk":-42089264.41},{"stage":"actual","revenue_czk":344928683.06,"expenditure_czk":331130835.5,"financing_czk":-13797847.56,"balance_czk":13797847.56}],"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":[["5011",82105000],["5169",53778000],["6121",51400000],["5171",40835000],["5331",29836000],["5031",21885000],["5199",11540000],["6122",11010000],["5154",10425000],["5222",9450000],["5152",9251000],["5032",8052000],["6322",8000000],["6356",7500000],["5139",5006000],["5499",4150000],["5021",3791000],["5137",3780000],["5023",3520000],["6119",3400000],["5151",3392000],["5909",3280000],["5166",2815000],["5168",2347000],["6123",2100000],["5162",1335000],["5156",1332000],["5622",1300000],["5167",1103000],["6351",1100000],["6130",1000000],["5157",931000],["5362",928000],["5194",925000],["5163",922000],["5136",880000],["5901",700000],["5175",595000],["5132",528000],["5134",512000],["5164",388000],["5660",300000],["6460",300000],["5038",290000],["5192",220000],["5161",207000],["5179",205000],["5903",150000],["5041",128000],["5195",120000],["5019",110000],["5138",100000],["5173",93000],["5492",80000],["5039",68000],["5133",61000],["6127",50000],["5364",45000],["5365",45000],["5811",45000],["5189",20000],["5155",5000],["5363",5000],["5172",4000]],"economic_expenditure_total_czk":409778000,"economic_financing":[["8115",118401400]],"economic_financing_total_czk":118401400,"economic_revenue":[["1211",90500000],["1121",46000000],["1111",35000000],["1511",35000000],["2111",23552000],["2132",19610000],["1113",6000000],["2229",5700000],["4112",5442600],["1387",5000000],["1112",3000000],["1345",3000000],["2324",2951000],["2141",2503000],["3111",1500000],["2420",1300000],["1333",1200000],["2131",1150000],["2212",1150000],["4111",500000],["1361",440000],["2119",288000],["1341",215000],["1343",200000],["2112",70000],["1334",50000],["2139",25000],["2460",20000],["2310",10000]],"economic_revenue_total_czk":291376600,"purpose_expenditure":[["6171",61700500],["3612",32924000],["5311",30554000],["3639",23440000],["3113",21678000],["2219",21000000],["3722",18600000],["3412",17492000],["2212",13105000],["3392",11840000],["3421",11469000],["3745",11100000],["4351",9793000],["3725",9450000],["3613",8815000],["3141",8550000],["5512",7854000],["3419",7800000],["3313",6874000],["3631",6520000],["3429",6181000],["3314",5032000],["4341",4913000],["6112",4420000],["2221",4300000],["2310",4165000],["3322",3900000],["3111",3700000],["3635",3000000],["2143",2394000],["3231",2126000],["1031",2100000],["3729",2000000],["4379",1955000],["4371",1628000],["4375",1541000],["5212",1391000],["2144",1259000],["3341",1130000],["2321",1000000],["4356",953000],["4359",886000],["6399",800000],["6320",770000],["1037",600000],["2169",600000],["3611",600000],["3636",600000],["3119",580000],["6114",565000],["3721",500000],["3312",480000],["3319",450000],["3299",425000],["1014",420000],["3326",400000],["3349",273000],["3399",219000],["3632",175000],["6310",171500],["5213",150000],["3115",127000],["2223",120000],["3900",100000],["2341",75000],["6402",45000]],"purpose_expenditure_total_czk":409778000},"revised":{"economic_expenditure":[["5011",82352173],["5169",50291406],["5171",37173150],["5331",32228239],["6121",31200000],["5031",21981433],["5199",11790000],["5336",10646913.56],["5152",10242000],["5222",9450000],["5154",9212000],["5032",8092701],["6356",7300613.79],["5139",5371085],["6351",5110421.63],["5499",4950000],["5021",4309192.15],["5151",3927000],["5137",3895417],["6322",3640000],["5023",3520000],["6122",3482186.39],["5909",2483000],["5168",2242000],["5365",2240490],["5166",2015000],["5362",1540000],["6130",1500000],["5156",1359201.87],["5622",1300000],["5162",1252731.46],["6119",1200000],["6123",1100000],["5194",994378],["5157",942000],["5163",941000],["5167",853900],["5136",814000],["5175",634356],["5364",616969.19],["5134",580000],["5164",431000],["5132",384000],["5038",330000],["5192",305000],["5660",300000],["6460",300000],["5123",221000],["5195",211000],["5161",210335.9],["5179",205000],["5041",123000],["5019",106037],["6142",100000],["5138",90000],["5173",89684.02],["5492",80000],["5039",65351],["5133",61000],["5321",50000],["6127",50000],["5189",20000],["5363",5000],["5172",4000],["5155",1967.6],["5141",1000]],"economic_expenditure_total_czk":388519333.56,"economic_financing":[["8115",42089264.41]],"economic_financing_total_czk":42089264.41,"economic_revenue":[["1211",90500000],["1121",46000000],["1511",45000000],["1111",35000000],["2111",26654000],["2132",19787000],["4116",12108725.97],["3111",9500000],["4216",7300613.79],["4122",6182950],["1113",6000000],["4112",5442600],["1345",5350000],["2324",4993000],["2141",3509000],["3121",3470000],["1112",3000000],["1387",3000000],["1333",2400000],["1122",2114490],["1386",2000000],["2420",1300000],["2131",1250000],["2212",1231000],["1361",770000],["2229",702216],["4111",410000],["2119",288000],["4222",236186.39],["1341",215000],["1343",200000],["2322",168287],["2460",115000],["2112",80000],["1334",50000],["2321",50000],["2139",30000],["2310",10000],["4121",10000],["2343",2000]],"economic_revenue_total_czk":346430069.15,"purpose_expenditure":[["6171",62128500],["3113",36724591.48],["3612",34274000],["5311",28047186.39],["3722",18600000],["3639",16189000],["2219",12150000],["3421",12033300.8],["3392",11755000],["4351",10193000],["3745",9500000],["2212",9105000],["3412",9062000],["3725",8800000],["3141",8550000],["3613",8532000],["5512",8399000],["3419",7800000],["3313",6872000],["3631",6630000],["3314",5212000],["4341",4913000],["3429",4810000],["3111",4710644.5],["6112",4420000],["2310",3765000],["6399",3556490],["2221",3400000],["3231",2605651.2],["2143",2594000],["4379",2130000],["1031",1800000],["4371",1628000],["4375",1541000],["3322",1485000],["5212",1331000],["2144",1259000],["3635",1000000],["4356",953000],["3341",890000],["4359",886000],["6320",790000],["2169",600000],["3611",600000],["6409",546996],["1014",540000],["3119",534000],["3721",500000],["6114",485500],["3312",480000],["2321",400000],["3299",400000],["3326",400000],["3319",390000],["3349",303000],["3399",219000],["1037",180000],["3632",176000],["3115",173000],["6310",171500],["2223",120000],["3900",100000],["2341",75000],["6402",69973.19],["3739",31000]],"purpose_expenditure_total_czk":388519333.56},"actual":{"economic_expenditure":[["5011",75335146],["5169",39431815.97],["5331",32146139],["5171",28307119.9],["5031",19405061],["6121",19112183.01],["5199",10937991],["5336",10646913.56],["5222",9408200],["5152",9303438.12],["5154",7360104.41],["6356",7300613.79],["5032",7162268],["6351",5110421.72],["5499",4514147],["5139",3879301.79],["6322",3640000],["5023",3451126],["5021",3312041],["5151",3241196.65],["5137",2813425.39],["6122",2320032.05],["5365",2186633],["5909",2159609],["5168",2025018],["5166",1724455.82],["5362",1498677],["6130",1403370],["5622",1300000],["5156",1129974.72],["5162",994254.53],["6123",938362.84],["5163",918898.63],["5157",890761.64],["5194",749329.88],["5136",629802.03],["5364",616969.19],["5134",517161.8],["5167",499084.08],["5175",361047.36],["6119",342425],["5164",320802.16],["5038",316729],["5132",215788.15],["5195",210876],["5123",209344.32],["5179",175091.43],["5161",172602.9],["5192",153986.5],["5041",65049.52],["5138",56772.4],["5321",50000],["5492",46500],["6127",45000],["5173",42955],["5133",18358.42],["5172",3104],["5155",1967.6],["5019",1037],["5039",351],["5141",0.22]],"economic_expenditure_total_czk":331130835.5,"economic_financing":[["8115",-13926648.4],["8901",78800.84],["8117",50000]],"economic_financing_total_czk":-13797847.56,"economic_revenue":[["1211",88886390.29],["1121",47562966.39],["1511",46182289.63],["1111",34578863.12],["2111",27816826.72],["2132",19465775.43],["4116",12108725.97],["3111",7719267.14],["4216",7300613.79],["1113",6289160.91],["4122",6182950],["4112",5442600],["1345",5425961.69],["2324",4353030.43],["2141",4130973.13],["3121",3470000],["1112",3100763.34],["1387",2631718.86],["1122",2114490],["1333",1894543.6],["1386",1732856.72],["2420",1300000],["2131",1163333.6],["1361",763982],["2229",702216],["2212",652996.17],["4111",410000],["2119",271249.91],["4222",236186.39],["1341",212906.46],["1343",178525],["2322",175581],["1385",149142.76],["2460",109906.98],["2112",99966],["2321",50000],["2139",25277],["1381",14000.82],["4121",12300],["1334",6807.19],["2310",1920],["2343",1424.66],["1382",193.96]],"economic_revenue_total_czk":344928683.06,"purpose_expenditure":[["6171",55352604.61],["3113",36597068.69],["3612",30896208.16],["5311",25020921.13],["3722",16063539.51],["3639",12257062.51],["3392",10912379.2],["3421",10820420.66],["4351",9780404.46],["3141",8550000],["3419",7799000],["3745",7473446.11],["3412",7166581.36],["3725",6714327.07],["3613",6689290.63],["3631",6038179.24],["3313",6019934.06],["2219",5597625.84],["5512",5114973.19],["4341",4703548.62],["3111",4675644.5],["3314",4350283.46],["6112",4264911],["2212",4092356.8],["6399",3555923],["3429",3428751.04],["2310",3394399.53],["2143",2217351.22],["3231",2214381.2],["2221",2021823.2],["4379",1746366.38],["4371",1531908.81],["3322",1226119.98],["4375",1153482.72],["2144",1032198.74],["1031",965895.68],["5212",922352.12],["4356",918145.4],["4359",790904.4],["6320",765480],["3341",635638.46],["6409",546996],["1014",528275.89],["3721",465201.64],["3119",427721],["2169",426633.9],["3312",391501.09],["3319",383000],["2321",382910],["6114",382748.34],["3349",279961.32],["3326",222550],["3299",216373.98],["3115",172900],["3635",172425],["6310",158418.85],["3399",144881.4],["1037",132495],["6402",69973.19],["3632",44110.08],["3900",42750.4],["2223",36953.73],["3739",30222]],"purpose_expenditure_total_czk":331130835.5}},"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."}}}}