{"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:00259608","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259608","name":"Obec Staré Sedlo","short_name":"Staré Sedlo","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Sokolov","municipality_code":560642},"amounts":{"revenue_approved":15724711,"revenue_adjusted":19281801.31,"revenue_actual":18840211.08,"expense_approved":19724711,"expense_adjusted":23582711.81,"expense_actual":19408231.44,"tax_revenue":16029287.69,"nontax_revenue":1200615.09,"capital_revenue":32663,"transfer_revenue":1577645.3,"current_expense":11328984.71,"capital_expense":8079246.73,"budget_balance":-568020.36,"cash_current":15429069.3,"cash_previous":15997089.66},"ratios":{"revenue_execution":0.97709808,"expense_execution":0.82298557,"balance_to_revenue":-0.03014936,"cash_to_expense":0.79497554,"cash_yoy":-0.03550773,"capital_expense_share":0.41627939,"transfer_revenue_share":0.0837382},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259608/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259608"},"seo":{"slug":"stare-sedlo","path":"/cz/municipalities/stare-sedlo/"},"population":{"value":787,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15724711,"expenditure_czk":19724711,"financing_czk":4000000,"balance_czk":-4000000},{"stage":"revised","revenue_czk":19281801.31,"expenditure_czk":23582711.81,"financing_czk":4300910.5,"balance_czk":-4300910.5},{"stage":"actual","revenue_czk":18840211.08,"expenditure_czk":19408231.44,"financing_czk":568020.36,"balance_czk":-568020.36}],"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",7999000],["5011",2991201],["5169",1496228],["5023",1316617],["6130",863200],["5171",836182],["5031",749605],["5153",649000],["5154",594000],["5032",391241],["5222",309791],["5331",300000],["5139",223000],["5163",113700],["5221",107000],["5021",93000],["5492",84000],["5151",79950],["5156",62000],["5164",58000],["5175",55000],["5499",41000],["5194",40000],["5365",38000],["5137",30000],["5909",29600],["5162",28000],["5213",24000],["5329",21000],["5168",18000],["5038",12000],["5167",10000],["5192",10000],["5321",10000],["5362",10000],["5229",9396],["5132",7000],["5166",7000],["5161",3000],["5179",2000],["5041",1000],["5136",1000],["5903",1000]],"economic_expenditure_total_czk":19724711,"economic_financing":[["8115",4000000]],"economic_financing_total_czk":4000000,"economic_revenue":[["1211",6838581],["1121",3356000],["1111",2356000],["1345",613000],["1113",583000],["1511",530000],["2324",419000],["4112",220000],["2111",191900],["1112",145000],["2132",124000],["2131",86000],["1386",80000],["1381",35000],["1387",35000],["3111",33000],["1122",32000],["1341",19000],["2460",12390],["1361",5000],["2212",5000],["1334",2000],["2141",1840],["1335",1000],["2119",1000]],"economic_revenue_total_czk":15724711,"purpose_expenditure":[["2219",6000000],["6171",3363920],["3612",1921000],["3745",1841000],["6112",1450000],["3639",1369000],["3631",850000],["3722",564000],["3399",500000],["3725",500000],["2212",300000],["3111",300000],["3419",200000],["3900",100000],["3429",91581],["3543",80000],["2411",61000],["3723",50000],["6399",40000],["2321",30000],["3721",29000],["1014",15000],["5399",10000],["5512",10000],["6310",10000],["1099",6000],["3319",6000],["4341",6000],["2310",5000],["3632",5000],["4351",5000],["3299",2000],["3341",2000],["3599",1210],["5213",1000]],"purpose_expenditure_total_czk":19724711},"revised":{"economic_expenditure":[["6121",10304253.51],["5011",2991201],["5169",2126770],["5023",1316617],["5171",1253492],["6130",863200],["5031",749605],["5153",566000],["5154",522000],["5222",411581],["5032",391241],["5139",370370.3],["5331",300000],["5365",221000],["5492",134000],["5163",113700],["5221",112000],["5021",109756],["5151",100750],["5137",66616],["5156",62000],["5164",58000],["5175",56480],["5499",41000],["5194",40000],["5223",40000],["6119",36453],["5162",28000],["5904",24690],["5213",24000],["5329",21000],["5168",18000],["5909",16000],["5132",13000],["5038",12000],["5362",12000],["5192",11000],["5167",10000],["5321",10000],["5229",9396],["5166",7000],["5161",3540],["5179",2000],["5041",1000],["5136",1000],["5903",1000]],"economic_expenditure_total_czk":23582711.81,"economic_financing":[["8115",4300910.5]],"economic_financing_total_czk":4300910.5,"economic_revenue":[["1211",6838581],["1121",3356000],["1111",2384900],["4213",1516336.8],["4216",1361399],["2324",613517.21],["1345",613000],["1113",583000],["1511",530000],["2131",262500],["2111",212500],["1122",210000],["4112",191100],["2132",170038],["1112",145000],["1386",80000],["2119",39300],["1381",35000],["1387",35000],["3111",33000],["4111",25146.3],["1341",19000],["2460",12390],["1361",5000],["2212",5000],["2141",2093],["1334",2000],["1335",1000]],"economic_revenue_total_czk":19281801.31,"purpose_expenditure":[["6171",6718931],["3612",3828242],["3631",3113100],["3745",2099368],["3639",1703000],["6112",1450000],["2219",1088216.51],["3722",593000],["3399",524500],["3725",500000],["3111",300000],["3419",300000],["2212",260000],["6399",218000],["2341",180364],["3900",103000],["3429",91581],["3543",80000],["3632",70600],["2411",61000],["3723",50000],["3330",40000],["1039",36453],["3721",36000],["2321",30000],["6114",25146.3],["1014",15000],["5399",10000],["5512",10000],["6310",10000],["1099",6000],["3319",6000],["4341",6000],["2310",5000],["4351",5000],["3525",3000],["3299",2000],["3341",2000],["3599",1210],["5213",1000]],"purpose_expenditure_total_czk":23582711.81},"actual":{"economic_expenditure":[["6121",7177593.54],["5011",2842075],["5169",2001387.76],["5023",1242543],["5171",953670.13],["6130",865200],["5031",691724],["5153",526350],["5154",435034.01],["5222",411581],["5032",363941],["5331",300000],["5139",296110.87],["5365",218200],["5163",117600.4],["5492",113000],["5151",103350],["5221",97000],["5021",93556],["5137",66574.19],["5156",54620],["5164",52272],["5499",50898],["5175",48486],["5223",40000],["6119",36453.19],["5194",28907],["5904",24690],["5162",24616.2],["5213",24000],["5329",21000],["5132",13524.18],["5192",11000],["5038",10834],["5321",10000],["5229",9396],["5166",8000],["5909",6970.37],["5167",4990],["5362",4146],["5161",2479],["5168",2058.6],["5179",2000],["5136",400]],"economic_expenditure_total_czk":19408231.44,"economic_financing":[["8115",568020.36]],"economic_financing_total_czk":568020.36,"economic_revenue":[["1211",7101151.79],["1121",3798125.5],["1111",2573508.47],["4216",1361399],["1511",740721.09],["1345",639730],["2324",585546.16],["1113",502366.04],["2131",260942.33],["1112",247640.31],["1122",210000],["4112",191100],["2132",158838],["1386",138362.64],["2111",132413],["1387",54238.7],["2119",39300],["3111",32663],["4111",25146.3],["2460",21490],["1341",18483],["1361",2530],["2141",2085.6],["1335",1261.9],["1381",1129.51],["1382",38.74]],"economic_revenue_total_czk":18840211.08,"purpose_expenditure":[["6171",4410131.57],["3612",3816007.22],["3631",3029845.62],["3745",2014886.2],["3639",1678632.22],["6112",1367502],["3722",584864.64],["3399",457848.99],["3725",374383.52],["3111",300000],["3419",300000],["6399",210000],["2341",179275.65],["2219",100750],["3429",91581],["3543",70000],["3900",57207.37],["3723",47124.29],["2212",45918],["3330",40000],["2411",36600],["3632",36542.26],["1039",36453.19],["3721",35937],["6114",25146.3],["1014",11000],["5399",10000],["5512",10000],["6310",6384.4],["1099",6000],["3319",6000],["4341",6000],["3525",3000],["3299",2000],["3599",1210]],"purpose_expenditure_total_czk":19408231.44}},"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."}}}}