{"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:00299511","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299511","name":"Město Štěpánov","short_name":"Štěpánov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":505161},"amounts":{"revenue_approved":120678650,"revenue_adjusted":125895407.82,"revenue_actual":126804634.81,"expense_approved":154037300,"expense_adjusted":174254057.82,"expense_actual":126066134.11,"tax_revenue":85313769.66,"nontax_revenue":17494780.33,"capital_revenue":134000,"transfer_revenue":23862084.82,"current_expense":63935152.64,"capital_expense":62130981.47,"budget_balance":738500.7,"cash_current":66278172.08,"cash_previous":73197334.78},"ratios":{"revenue_execution":1.00722208,"expense_execution":0.72346168,"balance_to_revenue":0.00582393,"cash_to_expense":0.52574129,"cash_yoy":-0.09452752,"capital_expense_share":0.49284435,"transfer_revenue_share":0.18817991},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299511/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299511"},"seo":{"slug":"stepanov","path":"/cz/municipalities/stepanov/"},"population":{"value":3530,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":120678650,"expenditure_czk":154037300,"financing_czk":33358650,"balance_czk":-33358650},{"stage":"revised","revenue_czk":125895407.82,"expenditure_czk":174254057.82,"financing_czk":48358650,"balance_czk":-48358650},{"stage":"actual","revenue_czk":126804634.81,"expenditure_czk":126066134.11,"financing_czk":-738500.7,"balance_czk":738500.7}],"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",64719800],["5169",17908000],["5011",15534000],["5171",11670000],["5331",7833000],["5031",4131000],["6130",3200000],["5154",3015000],["5023",2560500],["5137",2475000],["5153",2470000],["5901",1900000],["5139",1825000],["5032",1692000],["5499",1265000],["5141",1170000],["5168",1110000],["5365",1060000],["5362",887000],["5323",800000],["5156",745000],["5021",585000],["6351",500000],["5163",400000],["5166",380000],["5164",347000],["5909",300000],["5194",251000],["5363",250000],["5151",248000],["5167",227000],["5223",200000],["6122",200000],["5175",195000],["5136",189000],["5132",170000],["5162",168000],["5122",160000],["5329",125000],["5179",106000],["5364",100000],["6349",100000],["5133",75000],["5321",70000],["5134",65000],["5038",63000],["5131",57000],["5161",52000],["5155",50000],["5339",50000],["5152",45000],["5192",42000],["5492",40000],["5173",38000],["5138",30000],["5811",27000],["5041",26000],["5229",25000],["5222",22000],["5123",20000],["5660",20000],["5172",15000],["5212",15000],["5176",9000],["5019",5000],["5029",5000]],"economic_expenditure_total_czk":154037300,"economic_financing":[["8115",40650000],["8124",-7291350]],"economic_financing_total_czk":33358650,"economic_revenue":[["1211",36214000],["1121",18444000],["4216",17500000],["1111",13436000],["1511",5440000],["2449",4400000],["2329",4250000],["2111",3146000],["2132",3093200],["2133",2445000],["1345",2350000],["1113",2332000],["4112",1655450],["1112",1106000],["4121",1057000],["1122",1050000],["2131",664000],["1386",350000],["1343",300000],["3113",300000],["2141",250000],["2212",200000],["1387",165000],["1361",150000],["4111",110000],["1341",87000],["2321",65000],["1349",50000],["2324",50000],["1356",16000],["2112",3000]],"economic_revenue_total_czk":120678650,"purpose_expenditure":[["2212",40445000],["6171",16861500],["2219",12520000],["3113",8429000],["3745",8261000],["6409",5389800],["5311",5191500],["3631",5005000],["2321",4514000],["6112",3786500],["3722",3500000],["3639",3407000],["3729",2955000],["3429",2640000],["3725",2595000],["3111",2333000],["3313",2219000],["3322",2170000],["3613",2102000],["1014",1991000],["3723",1985000],["6399",1850000],["3612",1845000],["3399",1716000],["5512",1305000],["6310",1200000],["2295",800000],["3314",785200],["3421",726000],["3231",709000],["3632",612000],["3635",520000],["1031",455000],["3319",403800],["5212",400000],["6320",350000],["2310",340000],["3341",340000],["3349",310000],["3316",300000],["3330",200000],["2221",145000],["6114",110000],["2341",100000],["6402",100000],["5213",50000],["6221",50000],["2223",15000]],"purpose_expenditure_total_czk":154037300},"revised":{"economic_expenditure":[["6121",73935127.45],["5169",18949645],["5011",15532190],["5171",11038000],["6130",10300000],["5331",7833000],["5031",4150944],["5154",3069000],["5141",2762200],["5023",2560500],["5153",2439000],["5137",1862174],["5139",1746427],["5336",1745199.37],["5032",1708866],["5365",1536540],["5499",1265000],["5901",1136000],["5168",1102900],["5362",875900],["5323",800000],["5156",720338],["6122",555349],["5021",545000],["5222",542000],["6351",500000],["5163",400000],["5166",380000],["5164",347000],["5909",300000],["5223",298920],["5132",269508],["5194",265800],["5167",242000],["5151",239526],["5175",232800],["5136",195352],["5162",178000],["5329",176100],["5122",150000],["5364",122947],["5179",106000],["6322",100000],["6349",100000],["5321",73050],["5041",63755],["5038",63000],["5042",60000],["5339",60000],["5161",57000],["5133",56000],["5134",50000],["5155",50000],["5173",45500],["5152",45000],["5363",38000],["5493",37000],["5229",35000],["5138",30000],["5131",27000],["5811",27000],["5492",21000],["5123",20000],["5660",20000],["5192",16500],["5019",15000],["5176",14000],["5212",10000],["5029",5000]],"economic_expenditure_total_czk":174254057.82,"economic_financing":[["8115",55650000],["8124",-7291350]],"economic_financing_total_czk":48358650,"economic_revenue":[["1211",36214000],["1121",18444000],["4216",17606394.45],["1111",13436000],["1511",5440000],["2449",4400000],["2329",4250000],["2111",3154920],["2132",3093200],["2133",2445000],["1345",2350000],["1113",2332000],["4116",1877481.37],["4112",1655500],["1122",1512840],["2141",1450000],["4222",1384425],["1112",1106000],["4121",1057000],["2131",664000],["1386",350000],["1343",300000],["3113",300000],["2212",200000],["1387",165000],["1361",150000],["4111",130000],["4122",123700],["1341",87000],["2321",75000],["1349",50000],["2324",50000],["2229",22947],["1356",16000],["2112",3000]],"economic_revenue_total_czk":125895407.82,"purpose_expenditure":[["2212",46951394.45],["6171",16861550],["2219",13904425],["3639",12007000],["3113",9684398.83],["3745",8261000],["5311",5191500],["3631",5005000],["2321",4514000],["6409",4013800],["6112",3786500],["3722",3500000],["3111",3057747.54],["3729",2955000],["6310",2800000],["3429",2721000],["3725",2595000],["6399",2312840],["3313",2219000],["3613",2102000],["1014",2001000],["3723",1985000],["3612",1845000],["3399",1714000],["5512",1577982],["3322",1470000],["3421",852000],["2295",800000],["3314",785200],["3231",709000],["3326",700000],["3632",612000],["3635",520000],["3319",478800],["1031",455000],["5212",400000],["6320",350000],["2310",340000],["3341",340000],["3419",315000],["3349",310000],["3316",300000],["3330",273920],["2221",145000],["6114",130000],["2341",100000],["6402",100000],["5213",50000],["6221",50000],["4359",29000],["2223",15000],["3392",15000],["4351",10000],["4371",10000],["3525",5000],["4349",5000],["4356",5000],["4357",5000],["4379",3000]],"purpose_expenditure_total_czk":174254057.82},"actual":{"economic_expenditure":[["6121",55786690.57],["5011",14770388],["5169",13054432.27],["5331",7833000],["6130",5189243.26],["5031",3831596],["5171",3449949.58],["5141",2572540.61],["5023",1844849],["5336",1745199.37],["5154",1580548.9],["5365",1520981],["5032",1469818],["5499",1090338],["5153",1080111],["5139",1044294.03],["5168",906800.45],["5323",702358.3],["5137",628149.42],["5362",597066.77],["6122",555047.64],["5222",542000],["6351",500000],["5021",435448],["5166",348480],["5156",303585],["5223",298920],["5163",264847.31],["5151",204865],["5194",182602],["5175",182160.26],["5132",166452.86],["5167",135479.5],["5162",133387.05],["5364",106449.81],["5136",105908],["5164",104149.72],["6322",100000],["5179",94300],["5329",84550.6],["5321",72578],["5038",59612],["5042",59169],["5041",52952.85],["5134",48180],["5173",38716.6],["5493",37000],["5161",30881],["5229",26899.47],["5152",22000],["5131",15615.06],["5212",10000],["5339",10000],["5019",9154.85],["5492",9000],["5811",7903],["5133",5389],["5176",4096]],"economic_expenditure_total_czk":126066134.11,"economic_financing":[["8124",-7291348.8],["8115",6919162.7],["8901",-366314.6]],"economic_financing_total_czk":-738500.7,"economic_revenue":[["1211",36512422.06],["1121",19556328.66],["4216",17606394.45],["1111",13496654.44],["1511",5858052.83],["2449",4400000],["2111",3910816.45],["2132",3193641.51],["1345",2607820],["1113",2584277.73],["2133",2445458.4],["4116",1877481.37],["2141",1656676.3],["4112",1655500],["1122",1512840],["4222",1384425],["1112",1274603.6],["4121",1084584],["2131",932027.14],["1386",712472.59],["2212",614947.93],["1343",402604],["1387",279238.59],["1361",154530],["3113",134000],["2226",132404.31],["1334",130217.6],["4111",130000],["1349",124370],["4122",123700],["2324",89484.64],["1341",85690],["2321",79340],["2229",22947],["1356",16017.13],["2329",10883.65],["1381",5630.43],["2112",3493],["2119",2660]],"economic_revenue_total_czk":126804634.81,"purpose_expenditure":[["2212",45962010.91],["6171",15880271.54],["3113",8632465.2],["3639",6757352.26],["3745",6384932.91],["2219",5161447.78],["5311",4997748.08],["3111",2883102.66],["6310",2598161.92],["6112",2591555.73],["6399",2075137.77],["3722",1961883.85],["1014",1898751.08],["3725",1625225.79],["2321",1614162.63],["3729",1606522.04],["3399",1490893.65],["3612",1166390.83],["3723",1128356.98],["3313",1084197.16],["3631",1041029.4],["3613",821312.23],["3429",792226.81],["3314",721569.77],["2295",702358.3],["3319",452987.19],["5512",409103.77],["3421",402594.04],["1031",369370.22],["3419",315000],["5212",299829.1],["3330",273920],["3326",257949.75],["3349",247424.76],["2310",245304.82],["6320",239226],["3231",199171.78],["3635",187550],["3316",141834],["3322",112433.33],["6114",97813.85],["6402",83502.81],["4359",29000],["3632",25087.51],["3341",17591.9],["3392",15000],["2341",12000],["4351",10000],["4371",10000],["2223",6493],["3525",5000],["4349",5000],["4356",5000],["4357",5000],["2221",3879],["4379",3000]],"purpose_expenditure_total_czk":126066134.11}},"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."}}}}