{"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:00303453","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303453","name":"Město Štíty","short_name":"Štíty","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":541168},"amounts":{"revenue_approved":79800000,"revenue_adjusted":81200000,"revenue_actual":80856536.52,"expense_approved":90800000,"expense_adjusted":82650000,"expense_actual":81937503.07,"tax_revenue":49941404.7,"nontax_revenue":27867251.38,"capital_revenue":1027978.44,"transfer_revenue":2019902,"current_expense":69902139.03,"capital_expense":12035364.04,"budget_balance":-1080966.55,"cash_current":16112840.53,"cash_previous":18651502.57},"ratios":{"revenue_execution":0.99577015,"expense_execution":0.99137935,"balance_to_revenue":-0.01336894,"cash_to_expense":0.19664793,"cash_yoy":-0.13611032,"capital_expense_share":0.14688468,"transfer_revenue_share":0.02498131},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303453/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303453"},"seo":{"slug":"stity","path":"/cz/municipalities/stity/"},"population":{"value":1898,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":79800000,"expenditure_czk":90800000,"financing_czk":11000000,"balance_czk":-11000000},{"stage":"revised","revenue_czk":81200000,"expenditure_czk":82650000,"financing_czk":1450000,"balance_czk":-1450000},{"stage":"actual","revenue_czk":80856536.52,"expenditure_czk":81937503.07,"financing_czk":1080966.55,"balance_czk":-1080966.55}],"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",19443873.08],["5011",12326686.08],["5169",11817980],["5171",7132000],["5139",5672405],["5331",4100000],["5909",3796917.45],["5031",3313842.16],["6909",2656126.92],["5154",2605000],["5023",1560000],["5362",1509880],["6122",1400000],["5032",1332071.76],["5901",1000000],["5156",897000],["5138",840000],["5141",800000],["5168",799679.45],["5152",720342.7],["5222",590000],["5153",580000],["5164",545344],["5499",524000],["5021",519500],["6130",500000],["5137",421581],["5163",409850],["5041",400000],["5323",387082.8],["5166",320250],["5155",251506],["5365",233416],["5194",205647],["5192",146136],["5364",119845.16],["5136",115360],["5162",96300],["5175",84950],["5132",81100],["5336",62701],["5321",60000],["5038",50000],["5329",50000],["5199",46584],["5178",44704.44],["5151",43800],["5167",40000],["5229",28520],["5161",25006],["5019",22100],["5811",20000],["5221",19881],["5173",12500],["5039",7500],["5225",5031],["5123",2000],["5133",2000],["5172",2000]],"economic_expenditure_total_czk":90800000,"economic_financing":[["8115",12601698.97],["8124",-1601698.97]],"economic_financing_total_czk":11000000,"economic_revenue":[["1211",21000000],["2111",16020246.26],["1121",10700000],["1111",8000000],["2119",6254169.37],["2132",5008314],["1511",3000000],["3111",3000000],["1113",1700000],["1345",1290000],["2112",811000],["4112",733200],["1112",550000],["2131",280185.21],["1386",250000],["2133",205272.87],["2141",200000],["1387",150000],["4116",150000],["2324",109623.29],["1381",80000],["1341",63000],["4122",62701],["1361",62000],["1342",40000],["1356",35000],["2322",33600],["1349",10000],["2212",1500],["1334",168],["1382",20]],"economic_revenue_total_czk":79800000,"purpose_expenditure":[["3639",11540140],["6171",10249759],["5512",8891034],["3612",8012182],["1032",6000000],["3633",5009680],["3119",4162701],["3319",3707606],["3613",2911142.7],["3722",2552000],["2321",2161864.44],["3631",2149704.44],["3113",2100000],["6112",2064000],["3745",2015900],["2310",1796509.64],["2212",1711000],["2569",1688962.12],["6409",1636395.84],["6399",1500000],["3419",1204000],["5599",1033966],["3900",937263.41],["6310",900000],["3632",871000],["3314",767125.45],["3539",663000],["3326",550000],["2292",387082.8],["3725",315000],["6320",300000],["3421",278000],["2219",146581],["6402",119845.16],["2143",108000],["3111",100000],["5519",70000],["3721",60000],["3399",55000],["6223",30000],["3744",20905],["3724",8000],["3341",6480],["5219",5000],["3729",2420],["3719",750]],"purpose_expenditure_total_czk":90800000},"revised":{"economic_expenditure":[["5169",12414845],["5011",12200009],["5171",12050920],["6121",9558513.47],["5139",4933613.37],["5331",4100000],["5031",3295301],["5365",3004146],["6122",2394137.37],["5154",2173800],["5023",1560000],["5032",1252767],["5362",1215384.52],["5138",1156500],["5137",1056845],["5152",999342.7],["5168",881117.45],["5141",780544.09],["5156",739581.3],["5222",670000],["5021",618798],["5153",593925],["5909",559499.3],["5499",514000],["5164",493276],["5041",432000],["5323",387082.8],["5163",356550],["5155",335000],["5166",303500],["5194",289221],["5192",146136],["5364",119845.16],["5162",112780.45],["5175",101151],["5132",92700],["6130",85700],["5136",62696],["6909",61649.16],["5321",60000],["5038",50338],["5329",47625],["5199",46584],["5178",44704.44],["5167",42003],["5019",40598],["5151",35852],["5336",33510],["5229",28520],["5223",27631],["5161",27207.8],["5172",20054],["5221",19881],["5039",13712.62],["5225",5031],["5173",3871]],"economic_expenditure_total_czk":82650000,"economic_financing":[["8115",3045210.76],["8124",-1595210.76]],"economic_financing_total_czk":1450000,"economic_revenue":[["1211",20800000],["2111",14123460.2],["1121",11100000],["1111",8000000],["2119",7079659.14],["2132",5023780],["1511",3036452],["1122",2770230],["1113",1500000],["1345",1290000],["2112",1080250],["4116",900292],["3112",900000],["4112",733200],["1112",720000],["1386",404000],["4122",223910],["3111",200000],["2131",198341.21],["2133",188809.97],["4111",162500],["1387",158300],["2324",134409],["2141",100020],["2322",88695],["1341",61247],["1361",60400],["1342",47860],["2321",36000],["1356",34500],["2329",15971.48],["1349",13000],["2212",10702],["1381",3400],["1334",432],["1382",179]],"economic_revenue_total_czk":81200000,"purpose_expenditure":[["3639",10863490],["6171",9729172],["3319",6795968],["5512",5479796],["3612",5034166],["1032",4800000],["3613",4526077.07],["3119",4133510],["6399",3968124.52],["3745",3219077],["3113",3046000],["3722",2597550],["6112",2064000],["3539",1948833],["3632",1903682.3],["2212",1885056],["3631",1654926.44],["2310",1350959.64],["3419",1243000],["2321",1242464.44],["6310",843244.09],["3314",828488.45],["3633",431680],["3725",398420],["2292",387082.8],["3326",385800],["3900",339207.74],["6320",284000],["2219",254781],["3421",208208],["6114",162500],["2143",151033],["6402",119845.16],["5519",101820],["3399",54350],["1014",50000],["2569",28623.12],["3329",27231],["6223",27127],["3721",26000],["3744",20905],["3341",11010],["5599",10454],["5219",7930],["3729",2420],["6409",1987.23]],"purpose_expenditure_total_czk":82650000},"actual":{"economic_expenditure":[["5169",12406782.19],["5171",12012640.41],["5011",12009356],["6121",9555971.91],["5139",4929011.41],["5331",4100000],["5031",3232925],["5365",3004146],["6122",2393731.53],["5154",2170839.95],["5023",1554048],["5032",1228001],["5362",1197309],["5138",1155694.64],["5137",1056451.14],["5152",991284.32],["5168",880879.16],["5141",780544.09],["5156",738397.36],["5222",670000],["5153",593227.13],["5021",555554],["5164",492618.86],["5909",446596.54],["5499",437680],["5041",431583.02],["5323",387082.8],["5163",356414.4],["5155",334281],["5166",302853],["5194",288091.83],["5192",146136],["5364",119845.16],["5162",112293.09],["5175",100851.5],["5132",92551.34],["6130",85660.6],["5136",61460],["5038",50338],["5329",47625],["5199",46584],["5178",44704.44],["5167",41684],["5019",40500],["5321",39000],["5151",35345.39],["5336",33510],["5229",28520],["5223",27631],["5161",27107.8],["5221",19881],["5172",19701.22],["5039",13710.84],["5225",5031],["5173",3836]],"economic_expenditure_total_czk":81937503.07,"economic_financing":[["8115",2576453.04],["8124",-1595210.76],["8901",99724.27]],"economic_financing_total_czk":1080966.55,"economic_revenue":[["1211",20731283.1],["2111",14012506.85],["1121",11083573.43],["1111",7941192.09],["2119",6980949.42],["2132",5022406.7],["1511",3157236.33],["1122",2770230],["1113",1466404.76],["1345",1285785.53],["2112",1078809.42],["4116",900292],["3112",882265],["4112",733200],["1112",722740.68],["1386",403725.81],["4122",223910],["2131",198341.21],["2133",188808.55],["4111",162500],["1387",158283.56],["3111",145713.44],["2324",134085.43],["2141",100023.23],["2322",88695],["1341",61247],["1361",60340],["1342",47860],["2321",36000],["1356",34499.52],["2329",15971.48],["1349",13063.94],["2212",10654.09],["1381",3328.5],["1334",431.7],["1382",178.75]],"economic_revenue_total_czk":80856536.52,"purpose_expenditure":[["3639",10765258.45],["6171",9485193.59],["3319",6777463.95],["5512",5457275.05],["3612",5024214.77],["1032",4777062.4],["3613",4523666.63],["3119",4133510],["6399",3950522],["3745",3212118.38],["3113",3022669.66],["3722",2594756.57],["6112",2031942],["3539",1940408.53],["3632",1902720.88],["2212",1882997.25],["3631",1654343.1],["2310",1348788.1],["2321",1239745.7],["3419",1234748.86],["6310",843241.49],["3314",798538.11],["3633",431639.04],["3725",397938.22],["2292",387082.8],["3326",385680.34],["6320",283867],["3900",274831.39],["2219",254329.05],["3421",208058.52],["2143",150183.86],["6402",119845.16],["6114",115154.24],["5519",101540],["3399",53781],["1014",50000],["3329",27150],["6223",27127],["3721",25844.98],["3744",20905],["3341",11010],["5219",7930],["3729",2420]],"purpose_expenditure_total_czk":81937503.07}},"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."}}}}