{"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:00265292","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265292","name":"Obec Nové Sedlo","short_name":"Nové Sedlo","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566519},"amounts":{"revenue_approved":19012700,"revenue_adjusted":21431300,"revenue_actual":21084898.1,"expense_approved":18387700,"expense_adjusted":21044000,"expense_actual":19879802.95,"tax_revenue":17577290.24,"nontax_revenue":2282761.09,"capital_revenue":139891.56,"transfer_revenue":1084955.21,"current_expense":18855430.77,"capital_expense":1024372.18,"budget_balance":1205095.15,"cash_current":5449691.89,"cash_previous":5581256.79},"ratios":{"revenue_execution":0.98383664,"expense_execution":0.94467796,"balance_to_revenue":0.05715442,"cash_to_expense":0.27413209,"cash_yoy":-0.02357263,"capital_expense_share":0.05152829,"transfer_revenue_share":0.05145651},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265292/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265292"},"seo":{"slug":"nove-sedlo-00265292","path":"/cz/municipalities/nove-sedlo-00265292/"},"population":{"value":588,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19012700,"expenditure_czk":18387700,"financing_czk":-625000,"balance_czk":625000},{"stage":"revised","revenue_czk":21431300,"expenditure_czk":21044000,"financing_czk":-387300,"balance_czk":387300},{"stage":"actual","revenue_czk":21084898.1,"expenditure_czk":19879802.95,"financing_czk":-1205095.15,"balance_czk":1205095.15}],"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",4564400],["5169",2149000],["5171",2051000],["5031",1335300],["5139",868000],["5023",850000],["5331",800000],["5154",543000],["5032",495300],["5021",444300],["5156",380000],["5151",375000],["6121",350000],["5365",300000],["5222",286000],["5153",271000],["5163",270000],["5175",248000],["5141",210000],["5137",205000],["5168",203700],["6130",200000],["5499",136000],["5660",100000],["5041",90000],["5194",81000],["5321",80000],["5162",79000],["5364",64700],["5164",40000],["5167",40000],["5903",40000],["5492",38000],["5493",35000],["5132",30000],["5362",25000],["5038",20000],["5172",20000],["5339",16000],["5329",15000],["5221",10000],["5161",8000],["5136",5000],["5166",5000],["5131",4000],["5133",3000],["5173",3000],["5363",1000]],"economic_expenditure_total_czk":18387700,"economic_financing":[["8124",-1225000],["8115",600000]],"economic_financing_total_czk":-625000,"economic_revenue":[["1211",6450000],["1511",3300000],["1121",3070000],["1111",2400000],["2132",885000],["1345",550000],["1113",500000],["2111",453000],["1122",300000],["2324",209000],["4112",171700],["2321",145000],["1112",135000],["1386",85000],["3111",70000],["4116",50000],["1387",40000],["2131",40000],["2322",25000],["2460",24000],["3112",21000],["2133",20000],["3113",20000],["1361",12000],["1334",10000],["1381",10000],["2119",6000],["2141",5000],["1335",3000],["1356",2000],["2112",1000]],"economic_revenue_total_czk":19012700,"purpose_expenditure":[["6171",4283000],["3639",3992000],["4357",1461000],["3419",1157000],["6112",1137000],["3113",1010000],["3722",977000],["3612",901000],["3399",585000],["3745",579000],["3613",502000],["3631",470000],["3725",470000],["6310",230000],["2219",200000],["3314",91000],["6402",64700],["5512",63000],["5213",61000],["3319",42000],["3632",33000],["6114",32000],["3429",15000],["3511",10000],["4359",10000],["4324",5000],["4372",5000],["3341",2000]],"purpose_expenditure_total_czk":18387700},"revised":{"economic_expenditure":[["5011",4621600],["5171",2758000],["5169",2573000],["5031",1366600],["5139",982900],["5023",850000],["5331",800000],["6121",622000],["5336",573700],["5032",510500],["5154",497000],["5194",484400],["5021",474200],["5365",455000],["5156",380000],["6122",323500],["5151",308000],["5153",288000],["5222",286000],["5163",270000],["5168",203700],["5137",159500],["5499",136000],["5141",130000],["5175",113000],["5660",100000],["5321",84000],["5162",83000],["5041",65000],["5364",64700],["5172",60000],["5167",50000],["5492",41000],["5164",40000],["5903",40000],["5493",35000],["5362",34000],["5132",32000],["6119",31000],["5038",20000],["6130",20000],["5339",16000],["5329",15000],["5166",10000],["5221",10000],["5161",8000],["5133",5000],["5136",5000],["5131",4000],["5173",3000],["5363",1000],["5019",500],["5039",200]],"economic_expenditure_total_czk":21044000,"economic_financing":[["8124",-1225000],["8115",837700]],"economic_financing_total_czk":-387300,"economic_revenue":[["1211",6450000],["1121",3339000],["1511",3300000],["1111",2400000],["2132",935000],["4116",744300],["2111",697000],["2321",570000],["1345",550000],["1113",500000],["1122",455000],["2324",210000],["1112",195000],["4112",171700],["2141",155000],["1386",135000],["3121",106000],["4122",104000],["3111",70000],["4111",65000],["1387",52000],["2131",40000],["2133",40000],["2322",25000],["2460",24000],["3112",21000],["3113",20000],["1334",16000],["1361",12000],["1381",10000],["2119",6000],["3202",6000],["1356",3300],["1335",3000],["2112",1000]],"economic_revenue_total_czk":21431300,"purpose_expenditure":[["6171",4858900],["3639",4461700],["3113",1586700],["4357",1538000],["3612",1417000],["3722",1388300],["3419",1167000],["6112",1137000],["3399",715000],["3745",671200],["3725",470000],["3631",420000],["3613",395000],["6310",150000],["2219",100000],["3314",98000],["2321",94000],["6402",64700],["5512",63000],["5213",61000],["3319",42000],["3632",33000],["6114",32500],["3635",31000],["3429",15000],["3511",12000],["4359",10000],["4324",5000],["4372",5000],["3341",2000]],"purpose_expenditure_total_czk":21044000},"actual":{"economic_expenditure":[["5011",4658304],["5171",2493171.48],["5169",2402105.2],["5031",1353186],["5139",869306.56],["5331",800000],["5023",718213],["6121",670753],["5336",573663.21],["5032",499721],["5194",469277.7],["5154",462734.34],["5021",462517],["5365",454440],["6122",323369.18],["5156",319694.61],["5151",295606],["5153",283541.96],["5222",268000],["5163",240999.6],["5168",189041.4],["5499",134660],["5137",126800.56],["5141",113265.51],["5175",111257],["5321",84000],["5162",75857.6],["5364",64536],["5041",55555.34],["5167",49210.7],["5164",39273],["5172",36300],["5492",36000],["6119",30250],["5362",25940],["5038",19924],["5339",15677],["5329",15000],["5166",10000],["5132",9218],["5161",7140],["5136",4231],["5131",3411],["5133",3313],["5363",700],["5019",476],["5039",162]],"economic_expenditure_total_czk":19879802.95,"economic_financing":[["8117",1500000],["8118",-1500000],["8124",-1224144],["8115",19048.85]],"economic_financing_total_czk":-1205095.15,"economic_revenue":[["1211",6529948.46],["1121",3494444.92],["1511",3223387.42],["1111",2559837.23],["2132",879005],["4116",744255.21],["2111",549085.18],["1113",462039.46],["1122",454440],["2321",453394.2],["1345",417637.1],["1112",227807.73],["2324",194581.5],["4112",171700],["2141",151504.21],["1386",127315.09],["3121",105848.55],["4122",104000],["4111",65000],["1387",49899.78],["2133",30952],["3111",28120],["2131",22239],["1334",15806.74],["1361",10450],["3202",5923.01],["1356",3239.18],["2119",2000],["1381",1026.73],["1382",10.4]],"economic_revenue_total_czk":21084898.1,"purpose_expenditure":[["6171",4749601.68],["3639",4454296.46],["3113",1511260.85],["4357",1503469.79],["3612",1295860.8],["3722",1286973],["3419",1131572.59],["6112",964475.15],["3399",713254.87],["3745",629772.51],["3725",444113.11],["3613",306220.85],["3631",302674.68],["6310",126327.11],["2321",93775],["3314",92128.6],["6402",64536],["5512",63000],["3319",38615],["6114",32173],["3635",30250],["3632",17103],["3511",11568.3],["2219",10970.6],["4372",5000],["3341",810]],"purpose_expenditure_total_czk":19879802.95}},"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."}}}}