{"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:00260177","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00260177","name":"Město Stříbro","short_name":"Stříbro","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":561215},"amounts":{"revenue_approved":273149330,"revenue_adjusted":334737516.12,"revenue_actual":321975793.02,"expense_approved":322506574,"expense_adjusted":649812206.42,"expense_actual":347198008.66,"tax_revenue":220445253.52,"nontax_revenue":45706154.26,"capital_revenue":5522867.5,"transfer_revenue":50301517.74,"current_expense":289582087.41,"capital_expense":57615921.25,"budget_balance":-25222215.64,"cash_current":290363389.1,"cash_previous":266447935.76},"ratios":{"revenue_execution":0.96187543,"expense_execution":0.53430515,"balance_to_revenue":-0.07833575,"cash_to_expense":0.83630488,"cash_yoy":0.08975657,"capital_expense_share":0.16594543,"transfer_revenue_share":0.15622764},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00260177/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00260177"},"seo":{"slug":"stribro","path":"/cz/municipalities/stribro/"},"population":{"value":8122,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":273149330,"expenditure_czk":322506574,"financing_czk":49357244,"balance_czk":-49357244},{"stage":"revised","revenue_czk":334737516.12,"expenditure_czk":649812206.42,"financing_czk":315074690.3,"balance_czk":-315074690.3},{"stage":"actual","revenue_czk":321975793.02,"expenditure_czk":347198008.66,"financing_czk":25222215.64,"balance_czk":-25222215.64}],"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",70531755],["5171",46039500],["5169",39567781],["5331",32522600],["6130",20346904],["5365",20000000],["5031",17556384],["6121",10285000],["5154",9876000],["5901",7433900],["5032",6461941],["5153",4420000],["6123",4000000],["5023",3731000],["5499",3599100],["5323",2525800],["6122",2270000],["5222",2148000],["5139",2122343],["5362",1675300],["5021",1497000],["5137",1324898],["5156",1245120],["5168",1178000],["5163",995143],["5660",826000],["5167",734920],["5161",701000],["5134",640000],["5166",522000],["5164",494000],["5162",460720],["5133",400000],["5199",400000],["5223",400000],["5151",370000],["5179",345000],["5909",300000],["5038",286920],["5194",264455],["5175",202000],["6351",200000],["5195",180000],["5173",160000],["5493",152000],["5329",134800],["5132",125000],["5494",110000],["5141",101000],["5903",100000],["6460",90000],["5019",80000],["5136",67000],["5182",65000],["5172",63290],["5229",53000],["5039",30000],["5122",25000],["5176",25000],["5339",20000],["5131",10000],["5142",10000],["5321",3000],["5192",2000]],"economic_expenditure_total_czk":322506574,"economic_financing":[["8115",50246900],["8124",-889656]],"economic_financing_total_czk":49357244,"economic_revenue":[["1211",83400000],["1121",40000000],["1111",28000000],["1122",20000000],["4112",18914900],["1511",18600000],["2132",16060000],["2111",11918000],["2141",6514000],["1113",5650000],["1345",5300000],["1361",4220000],["4116",2600000],["2131",2001890],["2212",2000000],["1112",1900000],["1386",1100000],["1387",1000000],["2412",1000000],["2324",750000],["4121",641000],["2460",400000],["1342",350000],["1341",180000],["1353",150000],["1359",100000],["2119",100000],["2322",100000],["1343",90000],["2142",56540],["3111",50000],["2133",3000]],"economic_revenue_total_czk":273149330,"purpose_expenditure":[["6171",87436970],["3639",48294704],["2212",24421100],["5311",15985000],["3745",12745000],["3113",12744000],["3722",8150000],["3392",8018000],["3569",7547000],["6409",7533900],["4344",7105000],["3612",7000000],["3315",6618000],["3631",6400000],["2341",5580000],["6112",5171000],["4351",4648000],["3725",4500000],["3412",4370000],["3111",4276000],["4379",3892000],["2219",3699000],["3322",3000000],["4329",2605000],["2292",2525800],["3421",2086100],["3613",2000000],["3419",1948000],["3636",1765000],["3723",1750000],["2321",1219500],["5512",1189000],["3619",918000],["3319",866000],["3231",759500],["3632",672000],["3726",550000],["6320",476000],["4355",400000],["3739",202000],["3721",200000],["3399",176000],["1014",145000],["4359",145000],["3729",142000],["3429",109000],["3635",100000],["5213",100000],["1036",60000],["5319",50000],["3329",45000],["3316",40000],["3312",35000],["5272",30000],["2223",20000],["3121",15000],["2229",10000],["3525",5000],["3599",5000],["3719",2000],["3749",2000],["4341",2000],["4371",1000],["4399",1000]],"purpose_expenditure_total_czk":322506574},"revised":{"economic_expenditure":[["6121",213547874.9],["5171",141052343.15],["5011",63113024.52],["5169",40841774.4],["5331",37294600],["6130",20346904],["5365",20001600],["5031",16596168],["6123",15416982],["6122",11830559.84],["5364",9800000],["5154",6424278.46],["5032",6204684.3],["5336",4999079.75],["5499",3639100],["5023",3131000],["5139",2878716.47],["5323",2549622.49],["5153",2537677.23],["5222",2443000],["5137",1802714.69],["5166",1690772.24],["6356",1676892],["6111",1567771.3],["5021",1482996],["5362",1452345.13],["5179",1378847.65],["5168",1166950],["5163",1000340.76],["5156",899259.43],["6351",899000],["5660",826000],["5167",724560.42],["5161",694241.35],["5172",690038.64],["6125",575248.6],["5164",551932],["5134",456543],["5162",437708],["5151",431506.12],["5223",410000],["5199",400000],["5133",393997.35],["5038",310593],["5909",300000],["5175",270919.57],["5173",269645.63],["5901",246836.83],["5493",232000],["5136",212980],["5195",180000],["5194",170763],["5132",153402.5],["5329",141975],["6129",126000],["5213",117000],["5494",106884],["5903",100000],["6322",100000],["6460",90000],["5141",75974.5],["5182",65000],["5019",57434],["5229",56930],["6124",42030],["5039",30357],["5176",25264.43],["5192",21431.26],["5339",20000],["5122",15296.43],["5131",11176.85],["5321",3000],["5142",508.23],["5189",150]],"economic_expenditure_total_czk":649812206.42,"economic_financing":[["8115",315964346.3],["8124",-889656]],"economic_financing_total_czk":315074690.3,"economic_revenue":[["1211",83400000],["1121",40000000],["1111",33400000],["1122",20000000],["4112",18814900],["1511",18600000],["4216",16515889.5],["4229",16467717.97],["2132",16060000],["4116",13890937.65],["2111",11918000],["2141",6514000],["1113",5650000],["1345",5300000],["1361",4520000],["4122",4118303],["1387",3300000],["2131",2001890],["2212",2000000],["3112",2000000],["1112",1900000],["4222",1625000],["2122",1200000],["1386",1100000],["2412",1000000],["2324",750000],["4121",641000],["2460",400000],["1342",350000],["4111",215000],["2321",183470],["1341",180000],["1353",150000],["1359",100000],["2119",100000],["2322",100000],["1343",90000],["4171",71868],["2142",56540],["3111",50000],["2133",3000]],"economic_revenue_total_czk":334737516.12,"purpose_expenditure":[["3392",97197885.34],["6171",88104736.84],["2212",82097269.52],["3113",57351375.75],["3639",50227044.67],["2219",43398787.06],["2321",33800029.93],["3412",24654858.52],["3569",16429868.11],["5512",15024728.15],["3322",13838747.43],["5311",13651340.36],["3421",11433688.96],["3745",10251207.74],["3631",7717696.43],["3722",7466058.62],["3612",6997752.18],["3315",6618000],["4344",6501851.89],["4351",5820797.31],["3111",5342890.4],["4329",5275279.18],["3725",5122518.01],["6112",4405187],["3636",3791410.26],["3632",3239767.06],["2292",2549622.49],["3613",2455755.41],["3419",2425000],["4379",2292000],["3723",1892525.55],["3231",1784500],["2341",1299179.17],["1039",1000000],["3619",918000],["3635",839706],["3319",806583.86],["4359",588166.64],["3726",550000],["3739",548100.7],["6320",476000],["3326",400571.75],["4355",400000],["6409",346836.83],["1014",329984],["4341",302000],["3314",253427],["6114",253284.5],["3721",200000],["3399",176000],["5319",155848],["3729",142000],["3429",130668.8],["5272",110000],["5213",69798.4],["1036",64669],["3316",55000],["3329",45000],["3312",40000],["3744",30201.6],["2223",20000],["3545",20000],["3121",15000],["3749",12000],["1019",10000],["2229",10000],["3122",10000],["3330",10000],["3525",5000],["3599",5000],["3719",2000],["4371",1000],["4399",1000]],"purpose_expenditure_total_czk":649812206.42},"actual":{"economic_expenditure":[["5171",73459057.46],["5011",62143173],["6121",44031216.91],["5331",37294600],["5169",35802185.5],["5031",15993883],["5364",9800000],["5365",9180280],["6122",7886635.74],["5154",5974552.74],["5032",5970398],["5336",4999079.75],["5023",3120238],["5499",2748820],["5323",2549622.49],["5222",2382000],["5153",2322093.63],["5139",1878112.4],["6356",1676892],["5362",1442893.13],["5179",1376147.65],["6111",1284476],["5137",1125548.35],["6123",994422],["5021",936767],["6351",899000],["5168",892349.36],["5163",861610.39],["5166",800721.65],["5172",669185.66],["5167",619162.61],["6125",575248.6],["5164",497047.68],["5161",476691],["5156",449592.93],["5223",410000],["5151",362492.32],["5162",361906.86],["5134",326403.91],["5199",277826],["5038",268624],["5493",232000],["5175",228880.34],["5173",211919.12],["5136",209376],["5329",141975],["6129",126000],["5213",117000],["5194",109763],["5909",107100],["5133",103121.18],["6322",100000],["5141",72554.89],["5132",61992],["5229",56930],["5019",45079.88],["5494",42662],["6124",42030],["5192",20153.26],["5339",20000],["5176",14510.43],["5039",9341.76],["5321",3000],["5131",1176.85],["5142",508.23],["5182",-173],["5189",150]],"economic_expenditure_total_czk":347198008.66,"economic_financing":[["8127",50000000],["8115",-23914935.61],["8124",-889656],["8901",26807.25]],"economic_financing_total_czk":25222215.64,"economic_revenue":[["1211",83889236.94],["1121",44898521.96],["1111",33592974.23],["1511",22240294.04],["4112",18814900],["2132",17094870.8],["4116",14667427.11],["2111",11763756.61],["4216",10129889.5],["1122",9178680],["2141",7780921.59],["1113",5936017.19],["1345",5310900.35],["1361",5257848],["1387",4121788.34],["4122",4118303],["1112",2926892.47],["2131",2619962.02],["3209",2542589.5],["3112",2202420],["2212",1935695.49],["4222",1625000],["1386",1618712.1],["2122",1200000],["2412",1000000],["2324",842536.4],["3111",740858],["4121",662410],["2142",502978],["1385",396938.31],["1342",367180],["1353",320400],["2329",297993.69],["2460",291650.4],["4111",283588.13],["1341",257985.19],["2321",183470],["1343",105815],["2119",93775],["2322",87245],["3113",37000],["1381",13151.83],["2310",11200],["1334",6941.5],["1383",4623.06],["1335",301],["2143",99.26],["1382",52.01]],"economic_revenue_total_czk":321975793.02,"purpose_expenditure":[["6171",80864955.79],["2212",40066228.13],["3392",38174035.88],["3113",23762457.98],["3639",18204669],["2219",15378644.04],["5311",11209239.06],["3569",10592191.63],["3322",10429051.57],["3745",10146588.96],["3722",6625616.74],["3315",6618000],["3631",5529884.18],["3412",5527037.8],["3111",5342890.4],["4329",5270279.18],["3725",5122518.01],["3612",4996415.71],["3421",4722617.93],["4351",4596231.57],["6112",4174737.92],["4344",3636928.72],["2321",3612808.39],["3632",3174793.14],["2292",2549622.49],["3613",2441888.83],["3419",2359710.6],["5512",2120369.53],["3723",1892525.55],["3231",1784500],["3636",879077.89],["4379",875230.29],["3319",565246.6],["4359",498446.25],["6320",460375],["4355",400000],["3326",396380.82],["3726",380113.66],["6114",257599.7],["3314",253427],["1014",249653],["3721",172327.51],["3399",134847.92],["5319",126986.44],["5272",92909.04],["3429",88090.61],["1036",64529.91],["3316",55000],["2341",50820],["3329",45000],["3312",40000],["3729",39158.29],["3744",30201.6],["2223",20000],["3545",20000],["3121",15000],["1019",10000],["3122",10000],["3330",10000],["3749",10000],["3619",6170.4],["3525",5000],["3599",5000],["4341",3978]],"purpose_expenditure_total_czk":347198008.66}},"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."}}}}