{"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:18246079","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"18246079","name":"Obec Štichovice","short_name":"Štichovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":578797},"amounts":{"revenue_approved":5372000,"revenue_adjusted":12423670,"revenue_actual":12262127.65,"expense_approved":5265000,"expense_adjusted":7024640,"expense_actual":6050525.13,"tax_revenue":4297160.61,"nontax_revenue":2591234.01,"capital_revenue":0,"transfer_revenue":5373733.03,"current_expense":5437723.13,"capital_expense":612802,"budget_balance":6211602.52,"cash_current":9062765.68,"cash_previous":2851163.16},"ratios":{"revenue_execution":0.98699721,"expense_execution":0.86132886,"balance_to_revenue":0.50656808,"cash_to_expense":1.49784779,"cash_yoy":2.1786205,"capital_expense_share":0.1012808,"transfer_revenue_share":0.43823822},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/18246079/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/18246079"},"seo":{"slug":"stichovice","path":"/cz/municipalities/stichovice/"},"population":{"value":117,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5372000,"expenditure_czk":5265000,"financing_czk":-107000,"balance_czk":107000},{"stage":"revised","revenue_czk":12423670,"expenditure_czk":7024640,"financing_czk":-5399030,"balance_czk":5399030},{"stage":"actual","revenue_czk":12262127.65,"expenditure_czk":6050525.13,"financing_czk":-6211602.52,"balance_czk":6211602.52}],"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":[["5169",1659000],["6121",570000],["5139",423000],["5011",330000],["5023",315000],["5137",250000],["5365",230000],["5154",205000],["5362",200000],["5166",170000],["5171",152000],["6349",150000],["5019",100000],["5031",80000],["5021",68000],["5032",60000],["6130",60000],["5175",43000],["5364",41000],["5168",35000],["5163",33000],["5167",10000],["5492",10000],["5162",8000],["5179",8000],["5194",6000],["5323",6000],["5499",6000],["5156",5000],["5173",5000],["5222",5000],["5321",5000],["5903",5000],["5229",3000],["5329",3000],["5038",2000],["5136",2000],["5161",1000],["5164",1000]],"economic_expenditure_total_czk":5265000,"economic_financing":[["8115",-107000]],"economic_financing_total_czk":-107000,"economic_revenue":[["1211",1500000],["2111",1243700],["1121",900000],["1111",550000],["1511",400000],["1122",200000],["1113",150000],["2131",134000],["1345",110000],["4112",80000],["1112",40000],["2141",20000],["1381",15000],["1386",15000],["1387",10000],["1361",3000],["2139",1000],["2112",300]],"economic_revenue_total_czk":5372000,"purpose_expenditure":[["1032",1210000],["3639",1051000],["6171",729000],["6399",400000],["6112",345000],["2310",270000],["1036",170000],["5512",163000],["3636",150000],["3722",150000],["3399",139000],["3631",100000],["3745",100000],["2212",70000],["3723",60000],["6402",41000],["6320",30000],["3632",22000],["3314",17000],["3319",11000],["2219",10000],["2321",10000],["2292",6000],["5213",5000],["6310",3000],["2341",2000],["3721",1000]],"purpose_expenditure_total_czk":5265000},"revised":{"economic_expenditure":[["5169",2540000],["5171",528000],["5139",503000],["6121",420000],["5023",375000],["5011",338000],["5365",310000],["5137",300000],["5154",248000],["5362",232000],["6349",190000],["5166",170000],["5019",120000],["6130",116000],["5213",100000],["5175",94480],["5031",84000],["5021",79500],["5032",65000],["5364",41000],["5163",37000],["5168",35000],["5194",11000],["5167",10000],["5492",10000],["5179",9000],["5162",8000],["5323",6120],["5499",6000],["5173",5400],["5156",5000],["5222",5000],["5321",5000],["5903",5000],["5229",3000],["5329",3000],["5161",2140],["5038",2000],["5136",2000],["5164",1000]],"economic_expenditure_total_czk":7024640,"economic_financing":[["8115",-5399030]],"economic_financing_total_czk":-5399030,"economic_revenue":[["4216",4238370],["2111",2343700],["1211",1605000],["1121",900000],["1111",620000],["1511",615000],["4113",398800],["4116",305000],["1122",280000],["4222",210000],["2131",155000],["1113",150000],["4122",120000],["1345",110000],["2141",82000],["4112",80000],["1112",65000],["2329",40000],["1386",35000],["4111",32500],["1381",15000],["1387",15000],["1361",4000],["2119",2000],["2112",1300],["2139",1000]],"economic_revenue_total_czk":12423670,"purpose_expenditure":[["3639",1849000],["1032",1418000],["6171",936000],["6399",480000],["6112",425000],["2310",270000],["3399",239000],["5512",218000],["3636",190000],["1036",170000],["3722",153000],["3631",126000],["2141",100000],["3745",100000],["3723",80000],["2212",70000],["3632",47000],["6402",41000],["6320",34000],["3314",17000],["6114",13520],["3319",11000],["2219",10000],["2321",10000],["2292",6120],["5213",5000],["6310",3000],["2341",2000],["3721",1000]],"purpose_expenditure_total_czk":7024640},"actual":{"economic_expenditure":[["5169",2410908.38],["5171",456161],["5023",374958],["6121",349309],["5011",337892],["5365",297056],["5139",244853.61],["5362",219725],["5154",218173.97],["6349",187618],["5166",169020],["5213",100000],["5019",99893],["5031",83805],["6130",75875],["5137",74622.4],["5175",67772],["5032",64165],["5021",42870],["5364",38722.55],["5163",35796.8],["5168",34085.61],["5194",9040],["5179",8773.4],["5162",7087.41],["5167",6600],["5323",6120],["5499",6000],["5222",5000],["5492",3600],["5229",3000],["5321",3000],["5173",2437],["5329",2360],["5038",1371],["5161",1186],["5136",888],["5156",680],["5164",100]],"economic_expenditure_total_czk":6050525.13,"economic_financing":[["8115",-6211602.52]],"economic_financing_total_czk":-6211602.52,"economic_revenue":[["4216",4237463.03],["2111",2313794.78],["1211",1604672.35],["1121",858923.46],["1111",619081.4],["1511",614152.01],["4113",398800],["4116",303170],["1122",279510],["4222",210000],["2131",154893],["4122",120000],["1113",113550.68],["1345",104400],["2141",80289.23],["4112",71800],["1112",55990.94],["2329",40000],["4111",32500],["1386",31293.78],["1387",12264.96],["1361",3070],["2119",1210],["2112",1047],["1381",251.03]],"economic_revenue_total_czk":12262127.65,"purpose_expenditure":[["3639",1513324.61],["1032",1216963.5],["6171",875786.6],["6399",471235],["6112",412330],["2310",221561.64],["3399",204147.86],["3636",187618],["1036",169020],["3722",152194.4],["5512",107552.15],["2141",100000],["3631",92127.59],["3745",82848],["3723",66926.43],["6402",38722.55],["6320",33326],["3632",26550],["2212",16577],["3314",15090],["6114",13437],["2219",9922],["3319",7474],["2321",7200],["2292",6120],["6310",2470.8]],"purpose_expenditure_total_czk":6050525.13}},"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."}}}}