{"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:00299529","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299529","name":"Město Šternberk","short_name":"Šternberk","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":505188},"amounts":{"revenue_approved":463667000,"revenue_adjusted":546869360.74,"revenue_actual":562691394.61,"expense_approved":571633000,"expense_adjusted":668720981.2,"expense_actual":565405975.81,"tax_revenue":340936425.58,"nontax_revenue":65664977.92,"capital_revenue":28422931,"transfer_revenue":127667060.11,"current_expense":377128284.8,"capital_expense":188277691.01,"budget_balance":-2714581.2,"cash_current":311100402.28,"cash_previous":331031827.37},"ratios":{"revenue_execution":1.02893202,"expense_execution":0.84550357,"balance_to_revenue":-0.00482428,"cash_to_expense":0.55022482,"cash_yoy":-0.06021,"capital_expense_share":0.33299558,"transfer_revenue_share":0.22688646},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299529/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299529"},"seo":{"slug":"sternberk","path":"/cz/municipalities/sternberk/"},"population":{"value":13262,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":463667000,"expenditure_czk":571633000,"financing_czk":107966000,"balance_czk":-107966000},{"stage":"revised","revenue_czk":546869360.74,"expenditure_czk":668720981.2,"financing_czk":121851620.46,"balance_czk":-121851620.46},{"stage":"actual","revenue_czk":562691394.61,"expenditure_czk":565405975.81,"financing_czk":2714581.2,"balance_czk":-2714581.2}],"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",190749000],["5011",77689000],["5171",57092000],["5331",49309000],["5169",36839000],["5031",21031000],["6130",17500000],["5213",16020000],["5222",11910000],["5032",7670000],["6901",6000000],["5023",5800000],["5154",5439000],["5499",5350000],["5365",4410000],["5221",4390000],["5153",4280000],["5901",4000000],["5141",3800000],["6122",3440000],["5161",2842000],["5168",2842000],["6123",2790000],["5323",2700000],["5152",2670000],["5137",2488000],["5223",2250000],["5139",2063000],["5163",1902000],["5021",1770000],["5164",1353000],["5166",1310000],["5362",1195000],["6451",1000000],["5151",994000],["5167",975000],["5162",860000],["5364",800000],["5329",660000],["5192",625000],["6351",610000],["5156",510000],["5175",506000],["5179",373000],["5134",370000],["5178",365000],["5194",345000],["5038",305000],["5229",300000],["5493",250000],["5903",200000],["5173",156000],["5172",150000],["5321",150000],["5195",100000],["5132",40000],["5136",32000],["5122",20000],["5133",18000],["5123",15000],["5492",10000],["5199",1000]],"economic_expenditure_total_czk":571633000,"economic_financing":[["8115",117722000],["8124",-9756000]],"economic_financing_total_czk":107966000,"economic_revenue":[["1211",136500000],["1121",69200000],["4216",55900000],["1111",50500000],["1511",33000000],["4112",27621000],["2212",11905000],["4116",10695000],["2122",8969000],["1345",8900000],["1113",7600000],["2141",7596000],["1387",5000000],["1361",4410000],["1122",4400000],["1112",4000000],["2111",3885000],["2324",2957000],["4213",2770000],["2451",2469000],["1386",1000000],["3111",1000000],["4131",1000000],["1341",420000],["1353",400000],["4111",400000],["1343",300000],["1342",200000],["4132",200000],["3113",120000],["2139",100000],["4121",100000],["1356",70000],["1334",60000],["2329",20000]],"economic_revenue_total_czk":463667000,"purpose_expenditure":[["6171",105391000],["2219",53160000],["2212",46980000],["3111",40289000],["2321",34850000],["3639",33194000],["5311",24965000],["3113",23007000],["3412",20550000],["4351",16327000],["3319",15653000],["3612",11656000],["3631",11200000],["6409",10310000],["3745",9385000],["3725",9210000],["3419",9200000],["3613",9160000],["6310",8925000],["6112",8424000],["3632",8111000],["4339",6500000],["3322",6380000],["3722",6240000],["4350",5640000],["4399",4053000],["3141",3685000],["3421",3512000],["3634",2868000],["2292",2720000],["2333",2520000],["3311",2500000],["3231",1800000],["3525",1550000],["3729",1400000],["3392",1375000],["6399",1100000],["4375",1050000],["6320",1000000],["3326",880000],["6402",800000],["3330",700000],["5213",700000],["3635",600000],["6114",400000],["2141",375000],["3399",263000],["1014",200000],["3792",180000],["2143",170000],["3900",150000],["3119",125000],["2310",85000],["5511",80000],["3733",50000],["1069",35000]],"purpose_expenditure_total_czk":571633000},"revised":{"economic_expenditure":[["6121",211827224.63],["5011",80461704.9],["5171",59899903.46],["5331",56661209.27],["5169",39896719.46],["5336",33298064.57],["5031",22028848.11],["5213",17855000],["6202",17500000],["5222",11583500],["5032",8050423.94],["6130",6257217],["5023",6140000],["5362",5822538],["5154",5362282.87],["5221",4959525],["5137",4945773.36],["5365",4864748],["5499",4853833.1],["5901",4672182.51],["6901",4470000],["5153",3958500],["6122",3789873.37],["5141",3600000],["6451",3388000],["5161",3262100],["5168",3145288.09],["5323",2700000],["5152",2548280.45],["6351",2420000],["5139",2348918],["5366",2326087],["5021",2144355],["6123",2080269],["5163",2073742.8],["6356",1747838.88],["5223",1695565],["5164",1572400.01],["5166",1388357],["5167",1094399],["5151",1076913.81],["5162",880168],["5364",805343],["5329",683375],["5493",662000],["5192",624700],["5179",596979.77],["5175",578454],["5156",541951.76],["5173",416576],["5134",403800],["5172",384642],["5038",375000],["5194",360424],["5341",327305],["5229",287935],["5178",223515.08],["5903",180000],["5321",150000],["5212",145000],["5339",119000],["5132",50200],["5136",34927],["5122",32100],["5492",32000],["6359",20000],["5133",18000],["5123",15000],["5199",1000]],"economic_expenditure_total_czk":668720981.2,"economic_financing":[["8117",220000000],["8118",-200000000],["8115",111607620.46],["8124",-9756000]],"economic_financing_total_czk":121851620.46,"economic_revenue":[["1211",136500000],["1121",69200000],["1111",50500000],["4216",49960428.88],["1511",35000000],["4112",27621300],["3111",27300000],["4122",25456270],["4116",20515228.08],["2212",18550455],["2122",10153000],["1345",9200000],["1113",9000000],["2141",8961000],["1361",5610000],["2329",5447776.78],["1122",5355510],["2111",4816390],["2229",4368718],["1112",4000000],["1387",3644000],["2324",3510303],["2451",2469000],["1386",2340000],["4222",1714000],["2142",1060000],["4131",1000000],["1341",445000],["4111",442500],["3113",424000],["1353",400000],["4213",369567],["1343",300000],["2322",252028],["1342",200000],["4132",200000],["4113",180000],["1334",106000],["2139",100000],["4121",100000],["1356",70000],["1381",16000],["2112",10886]],"economic_revenue_total_czk":546869360.74,"purpose_expenditure":[["6171",109282427.97],["2219",54635170],["3111",50438052.9],["2212",48530000],["4351",46448309.27],["2321",43660000],["3113",33111731.44],["5311",25275000],["3639",22942000],["3632",18041000],["3319",17473000],["3412",16761000],["3631",14920000],["3421",13327665.51],["3745",10985000],["3429",10000000],["3725",9837000],["3419",9714000],["6409",9672118.51],["6310",9379748],["6112",9019000],["3613",8875000],["3612",8456000],["3322",6845000],["3722",6300000],["4339",6065000],["6399",5670000],["3141",5298000],["4399",5274448],["4350",4577000],["6402",2906151],["3634",2868000],["2333",2770000],["2292",2720000],["3231",2655353.6],["3312",1705000],["3392",1519000],["3729",1488000],["4378",1185000],["6320",1097500],["3326",880000],["3330",700000],["5213",700000],["3635",600000],["4341",453500],["6114",442500],["2141",402000],["3719",360000],["6330",327305],["1014",300000],["4371",280000],["3399",263000],["3792",180000],["2143",170000],["3119",145000],["2310",85000],["4312",80000],["4356",80000],["5511",80000],["3900",75000],["3311",70000],["4344",70000],["3525",65000],["3317",56000],["3733",50000],["1069",35000],["4375",35000],["4359",10000]],"purpose_expenditure_total_czk":668720981.2},"actual":{"economic_expenditure":[["6121",154860527.43],["5011",78761448],["5331",56661209.27],["5171",50513864.08],["5169",34801932.18],["5336",33298064.57],["5031",20501157],["5213",17742444],["6202",17500000],["5222",11483199.68],["5032",7658211],["5023",6013346],["5221",4909525],["5365",4854748],["5137",4525138.59],["5154",4236811.56],["6130",4236787],["5499",4125485.23],["6122",3214295.7],["5161",3116682.55],["5168",2712328.65],["5323",2638368.8],["5362",2589878.74],["6451",2494000],["5141",2408299.5],["5366",2326087],["6351",2240000],["5153",2214831.51],["6123",1964242],["5139",1839463.42],["5021",1765119],["5163",1750361.76],["6356",1747838.88],["5223",1695565],["5164",1342918.75],["5152",1264801.08],["5166",1088990],["5167",936360.41],["5162",795581.11],["5329",683312],["5151",676061.8],["5493",522000],["5175",475303.2],["5134",386503.19],["5172",357977.1],["5038",349254.83],["5156",340181.47],["5173",327986.94],["5341",327305],["5364",286227],["5179",286034.86],["5194",283858.96],["5192",256381.8],["5343",243638],["5178",222406.43],["5212",145000],["5321",132390],["5339",119000],["5132",46348.78],["5492",27000],["5136",22680],["5229",20000],["6359",20000],["5122",12100],["5133",6872],["5199",240]],"economic_expenditure_total_czk":565405975.81,"economic_financing":[["8117",220000000],["8118",-200000000],["8124",-9755192],["8115",-8096691.16],["8901",566464.36]],"economic_financing_total_czk":2714581.2,"economic_revenue":[["1211",136109055.65],["1121",72864034.76],["1111",53030354],["4216",46764997.89],["1511",35717457.99],["3111",27998931],["4112",27621300],["2212",26577303.66],["4122",25453140.92],["4116",24193482.54],["2122",10153000],["2141",9967159.32],["1113",9631861.36],["1345",9074558.48],["1361",6128651.83],["1122",5355510],["2111",5091999.78],["1112",4749640.54],["2324",4708004.37],["2229",4593997.03],["1387",3643430.59],["1386",2654210.88],["2451",2128921.53],["2142",1749688],["4222",1549052.76],["4131",1000000],["1341",449579.19],["4111",442500],["1385",439909.44],["3113",424000],["1353",408900],["4213",362686],["2322",343871.42],["1342",202820],["1343",201725.48],["4113",180000],["2329",178806.71],["1356",137011.47],["2139",135399],["1334",106484.7],["4121",99900],["2112",28277.1],["1381",21229.22],["1359",10000],["2310",8550]],"economic_revenue_total_czk":562691394.61,"purpose_expenditure":[["6171",102283440.74],["4351",46432049.27],["3111",44106303.8],["2219",41213463.01],["2212",35610888.07],["2321",31064815.12],["3113",30184770.35],["5311",22989548.75],["3639",18649095.89],["3319",17294688.44],["3632",15875218.5],["3412",15716132.74],["3631",14831654.59],["3421",12571511.14],["3745",10324049.41],["3419",9699000],["3725",9350337.42],["6112",7914725],["6310",7881369.26],["3429",7361955.15],["3612",7143715],["3722",6099967.22],["4339",6065000],["3141",4968532.75],["4399",4769424.09],["3322",4501392.29],["3613",3040379.1],["2292",2648368.8],["6399",2533121.74],["6402",2387035],["4350",2288795.96],["3231",2021453.6],["2333",1802201.37],["3312",1705000],["3729",1420053.14],["3634",1388557.83],["3392",1286277.04],["4378",1170000],["6320",991398],["3330",700000],["6330",570943],["3326",537280.8],["4341",453500],["6409",439125],["6114",417043],["3719",360000],["2141",352499.11],["4371",280000],["5213",259149.38],["3399",247316.5],["1014",173498.5],["2143",165917],["3119",143794.8],["3792",98923.5],["4312",80000],["4356",80000],["3900",75000],["4344",70000],["3525",65000],["3317",56000],["2310",55226.88],["3635",50524.5],["3733",49876],["1069",16987],["5511",12681.26],["4359",10000]],"purpose_expenditure_total_czk":565405975.81}},"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."}}}}