{"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:00259527","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259527","name":"Město Nové Sedlo","short_name":"Nové Sedlo","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Sokolov","municipality_code":560570},"amounts":{"revenue_approved":110534313.75,"revenue_adjusted":115731822.77,"revenue_actual":122785726.66,"expense_approved":111003032.54,"expense_adjusted":116148037.56,"expense_actual":105184970.98,"tax_revenue":79568274.24,"nontax_revenue":17328777.54,"capital_revenue":18081142.6,"transfer_revenue":7807532.28,"current_expense":69720084.57,"capital_expense":35464886.41,"budget_balance":17600755.68,"cash_current":62638892.57,"cash_previous":44463527.78},"ratios":{"revenue_execution":1.06095043,"expense_execution":0.90561126,"balance_to_revenue":0.14334529,"cash_to_expense":0.59551181,"cash_yoy":0.40877019,"capital_expense_share":0.33716686,"transfer_revenue_share":0.06358664},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259527/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259527"},"seo":{"slug":"nove-sedlo","path":"/cz/municipalities/nove-sedlo/"},"population":{"value":2524,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":110534313.75,"expenditure_czk":111003032.54,"financing_czk":468718.79,"balance_czk":-468718.79},{"stage":"revised","revenue_czk":115731822.77,"expenditure_czk":116148037.56,"financing_czk":416214.79,"balance_czk":-416214.79},{"stage":"actual","revenue_czk":122785726.66,"expenditure_czk":105184970.98,"financing_czk":-17600755.68,"balance_czk":17600755.68}],"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",35935468],["5011",16478935],["5169",6457000],["5331",6298000],["5171",6095000],["6122",5598977],["6123",5500000],["5031",4392368.75],["5152",4320000],["5362",3005000],["5154",2425000],["5192",2203000],["5023",1817564],["5032",1646685.15],["5141",1234794.64],["5151",1105000],["5168",915000],["5139",875000],["5499",720000],["5156",635000],["5163",533490],["5213",500000],["5153",350000],["5166",350000],["5137",240000],["5136",211000],["5021",116000],["5167",105000],["5134",100000],["5901",100000],["5162",98000],["5221",80000],["5172",75000],["5161",65000],["5175",65000],["5038",60000],["5194",60000],["5229",55000],["5222",50000],["5223",50000],["5329",48750],["5199",12000],["5019",8000],["5132",6000],["5212",5000],["5173",2000]],"economic_expenditure_total_czk":111003032.54,"economic_financing":[["8115",468718.79]],"economic_financing_total_czk":468718.79,"economic_revenue":[["1211",25269900],["1511",16000000],["3111",15000000],["1121",12859200],["2132",10760048],["4216",9652165.75],["1111",9005400],["1122",3000000],["2122",2300000],["1345",2200000],["1113",1428800],["4112",978100],["1112",764200],["2324",700000],["4116",240500],["2131",126000],["1341",100000],["1343",90000],["1361",50000],["2329",10000]],"economic_revenue_total_czk":110534313.75,"purpose_expenditure":[["3612",23720000],["6171",16480000],["3699",16254473.5],["3421",6700000],["3725",5948977],["2212",5700000],["3111",5298000],["3113",4500000],["3634",3899262.64],["6399",3303750],["5311",3157499.4],["6112",2315270],["3722",2000000],["3419",1687000],["3392",1666000],["3631",1550000],["3314",1461800],["3613",1120000],["3745",1000000],["3399",601000],["4351",500000],["3723",450000],["3429",350000],["3412",260000],["3319",155000],["3349",150000],["3632",115000],["2221",110000],["3635",100000],["5213",100000],["5512",100000],["1012",70000],["3744",50000],["1039",40000],["3341",30000],["3721",30000],["6310",30000]],"purpose_expenditure_total_czk":111003032.54},"revised":{"economic_expenditure":[["6121",35446875.24],["5011",17627168.96],["5169",7973725.16],["5331",6947769.09],["5171",6778494],["5031",4666128.75],["5152",4454000],["5362",3749680],["6123",3296797],["5154",2457550],["6351",2282801.93],["5192",2133361],["6122",1994112],["5023",1966273],["5137",1881809.07],["5032",1757185.15],["5141",1341624.73],["5336",1138117.79],["5151",1133436.01],["5139",1112328.82],["5499",1053816],["5168",930539],["5156",591181],["5213",547690],["5163",533490],["5153",350000],["5166",350000],["5136",211000],["5167",138241.99],["5021",134737],["5175",134253.4],["5134",100000],["5901",100000],["5162",98000],["5221",80000],["5222",80000],["5122",78999],["5172",75000],["5161",65000],["5038",60000],["5229",55000],["5164",54892.47],["5223",50000],["5329",48750],["5494",29500],["5194",19679],["5019",12558],["5199",12000],["5132",6000],["5212",5000],["5173",3473]],"economic_expenditure_total_czk":116148037.56,"economic_financing":[["8115",416214.79]],"economic_financing_total_czk":416214.79,"economic_revenue":[["1211",25269900],["1511",16000000],["3111",15000000],["1121",12859200],["2132",10760048],["4216",10502612.46],["1111",9005400],["1122",3000000],["4116",2935155.84],["2122",2300000],["1345",2200000],["4213",1432355.22],["1113",1428800],["4112",978100],["1112",764200],["2324",700000],["2131",126000],["4111",112051.25],["4122",108000],["1341",100000],["1343",90000],["1361",50000],["2329",10000]],"economic_revenue_total_czk":115731822.77,"purpose_expenditure":[["6171",16420326.68],["3699",15893245.46],["3613",13980613],["3612",13839005.83],["3113",8769583.81],["3421",6405491.18],["3111",5418000],["3722",4688099.54],["3634",4523400.73],["6399",4148833],["5311",3285038.4],["3725",2953410],["6112",2763312],["2212",1702876.05],["3314",1694458],["3631",1625745],["3419",1593000],["3745",1009031],["1039",851103],["3392",774000],["3399",703740.87],["4351",505446.29],["3412",486173.01],["3723",460877.46],["3429",350000],["3319",284915],["3349",150000],["3632",133261],["6114",112051.25],["2221",110000],["3635",100000],["5213",100000],["5512",100000],["1012",73000],["3744",50000],["3341",30000],["3721",30000],["6310",30000]],"purpose_expenditure_total_czk":116148037.56},"actual":{"economic_expenditure":[["6121",29519159.48],["5011",16166066.73],["5169",7136319.36],["5331",6978977.09],["5152",5519931],["5171",5155468.11],["5031",4081453],["5362",3763476],["6351",2282801.93],["6122",2191705],["5137",2071221.35],["5192",1983351.67],["5139",1975835.89],["5023",1966273],["5154",1618502.14],["5032",1575528],["6123",1437700],["5141",1341624.73],["5151",1281025.99],["5336",1138117.79],["5168",1095256.98],["5499",1021316],["5213",597690],["5163",583307.26],["5156",547559.76],["5166",431873.2],["5153",216146.16],["5167",168790.82],["5136",145522.67],["5175",139719.48],["5134",123357.44],["5021",120124],["5164",90327.45],["5229",83750],["5222",80000],["5162",77771.16],["5221",75000],["5161",72842],["5038",68739],["5494",62500],["5194",56396],["5329",33959.09],["5223",30000],["5363",20241],["6127",19000],["6119",14520],["5173",14066],["5019",4558],["5131",4435],["5365",1000],["5132",664.25]],"economic_expenditure_total_czk":105184970.98,"economic_financing":[["8115",-17689227.77],["8901",88472.09]],"economic_financing_total_czk":-17600755.68,"economic_revenue":[["1211",24567587.51],["1511",23866137.82],["3111",18081142.6],["1121",13144377.03],["2132",11177250.33],["1111",9316288.92],["4116",2909623.88],["2122",2481159.33],["4216",2282801.93],["1345",2193505.49],["2111",2169345.2],["1122",2153550],["1113",1738204.08],["4213",1432355.22],["4112",962700],["1112",856948.88],["2324",774646.55],["1356",752140.22],["1386",478873.58],["2141",372482.61],["1387",187701.72],["2131",144396],["4111",112051.25],["4122",108000],["1341",95298],["2212",76579.52],["1343",63790],["2322",61236],["1361",53620],["1334",48701.6],["1335",40041.61],["2460",32500],["2321",18000],["2119",15851],["1342",4740],["1381",3880.77],["2329",3436],["1344",2810],["2310",1845],["1382",77.01],["2328",50]],"economic_revenue_total_czk":122785726.66,"purpose_expenditure":[["6171",15833550.49],["3613",14300351.96],["3699",14190540.12],["3612",12630216.78],["3113",8770493.81],["3634",4523400.73],["3421",4471358.34],["3722",4450066.93],["6399",4237258.09],["5311",3181897.67],["3725",3036881.09],["6112",2740149.3],["3111",2221230],["3314",1600043.85],["3419",1593000],["2212",1556862.78],["1039",858830.2],["3399",794907.01],["3392",666669.66],["3631",599532.11],["3723",592608.74],["4351",505446.29],["3412",386876.34],["3745",259469.57],["3319",244915],["3429",218990],["3349",135598.32],["3635",122000],["6114",112051.25],["5512",100000],["3744",68608.34],["1012",50971.6],["3632",34876],["6310",32429.26],["3341",27514.16],["2310",14520],["3721",14164.19],["2221",6691]],"purpose_expenditure_total_czk":105184970.98}},"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."}}}}