{"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:00303364","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303364","name":"Město Staré Město","short_name":"Staré Město","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":541079},"amounts":{"revenue_approved":99002276.36,"revenue_adjusted":141740330.85,"revenue_actual":138135796.51,"expense_approved":99002276.36,"expense_adjusted":140197374.7,"expense_actual":137732381.38,"tax_revenue":65915237.53,"nontax_revenue":40068879.66,"capital_revenue":7352133,"transfer_revenue":24799546.32,"current_expense":98330306.1,"capital_expense":39402075.28,"budget_balance":403415.13,"cash_current":18631040.84,"cash_previous":21803097.77},"ratios":{"revenue_execution":0.97456945,"expense_execution":0.98241769,"balance_to_revenue":0.00292042,"cash_to_expense":0.13526987,"cash_yoy":-0.14548653,"capital_expense_share":0.28607706,"transfer_revenue_share":0.17953019},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303364/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303364"},"seo":{"slug":"stare-mesto-00303364","path":"/cz/municipalities/stare-mesto-00303364/"},"population":{"value":1667,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":99002276.36,"expenditure_czk":99002276.36,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":141740330.85,"expenditure_czk":140197374.7,"financing_czk":-1542956.15,"balance_czk":1542956.15},{"stage":"actual","revenue_czk":138135796.51,"expenditure_czk":137732381.38,"financing_czk":-403415.13,"balance_czk":403415.13}],"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":[["6909",17000000],["5011",13670000],["5169",11016000],["5138",5920000],["6129",5500000],["5171",5495000],["5909",4600000],["5152",4500000],["5031",3840160],["5331",3450000],["5154",3424000],["5362",2859540],["5141",2600000],["5139",2417000],["5023",1980000],["5032",1430300],["5021",1020000],["5155",920000],["5137",885000],["6123",700000],["5499",610000],["6122",550000],["5163",540000],["5157",500000],["5222",500000],["5903",500000],["5323",340000],["5167",322000],["5132",300000],["5168",220000],["5151",210000],["5162",200000],["5166",200000],["5175",163000],["5156",160050],["5229",150000],["5038",60000],["5136",60000],["5173",45000],["5161",42000],["5172",35000],["5194",30000],["5041",21000],["5134",10000],["5142",7226.36]],"economic_expenditure_total_czk":99002276.36,"economic_financing":[["8115",4150000],["8124",-4150000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",21200000],["1121",10800000],["2111",10350000],["2132",9875000],["4213",9438096.59],["1111",7950000],["1511",6500000],["2112",6490000],["4216",3502762.5],["4116",3301917.27],["3111",3000000],["1342",1500000],["1345",1500000],["1113",1300000],["1112",650000],["4112",520000],["2131",350000],["2141",200000],["2324",100000],["1381",85000],["1334",70000],["1335",70000],["1341",50000],["1361",50000],["2119",50000],["1356",49500],["1343",40000],["4121",10000]],"economic_revenue_total_czk":99002276.36,"purpose_expenditure":[["6409",21000000],["6171",14170000],["3639",13068000],["3612",10725000],["2144",5550000],["3412",4700000],["3113",3450000],["3319",3099200],["6112",2930000],["3722",2880000],["6399",2819540],["6310",2727226.36],["2212",2000000],["3699",2000000],["1031",1900000],["2143",1239000],["5311",1135260],["3631",700000],["5512",645050],["3313",543000],["5213",500000],["3419",345000],["2292",340000],["3726",200000],["3399",100000],["3745",100000],["3314",51000],["3429",50000],["3613",35000]],"purpose_expenditure_total_czk":99002276.36},"revised":{"economic_expenditure":[["5171",16949320.37],["5011",15611317.7],["6123",15210962.5],["6121",14015209.1],["5169",12284262.07],["5138",7564455.7],["5365",7290570],["5031",4367108.06],["5331",4168269],["6909",3597412.05],["5152",3295226.64],["6129",3260858.6],["5139",2822823.85],["6122",2795986.1],["5141",2306954.33],["5154",2215336.35],["5362",2056571.03],["5023",2052657],["5151",1967097.76],["5336",1694607.06],["5032",1636538.49],["5021",1208237],["6130",1090600],["5651",1004730],["5493",934956],["5137",797473.12],["5163",729402.61],["5499",698031],["5155",670988],["5168",650850.45],["5222",618927],["5492",570000],["5903",500000],["5166",418734.5],["5909",347930.4],["5323",337752.6],["5311",311276.5],["6119",307028.2],["6356",241061.64],["5132",220333.6],["5162",205600],["5175",183567.97],["5172",163976],["5167",139651.12],["5364",116815],["5195",99236],["5038",64059.95],["5156",54635],["5136",54058],["5161",51311],["5173",45858.24],["5041",32896.49],["5157",30895.46],["5229",25323],["5194",23219],["5199",22286.97],["5142",16520.95],["5179",15222.26],["5134",15000],["5192",8681],["5363",3970],["5369",2271.91],["5164",298],["5191",165]],"economic_expenditure_total_czk":140197374.7,"economic_financing":[["8124",-13586721.53],["8223",9167807],["8115",1813378.14],["8901",532580.24],["8123",530000]],"economic_financing_total_czk":-1542956.15,"economic_revenue":[["1211",21200000],["1511",15377497.01],["2111",12448815.81],["1121",10800000],["2132",10768909],["4116",8493365.75],["1111",7950000],["4213",7526411.53],["2112",7502709.81],["1122",7290570],["3111",7158333],["2322",5488631],["4216",5294012.28],["4222",2258400],["1342",2062538],["1345",1549687],["2324",1448931.23],["1113",1437241.22],["2451",1004730],["4113",880000],["1112",650000],["4112",520000],["1386",408421.42],["4122",389476.5],["2131",250000],["2141",200000],["3113",190800],["2310",179086],["4111",162500],["1387",159704.29],["2119",125178],["1381",84700],["1334",70000],["1335",70000],["1361",63295],["1341",50461],["1356",49500],["1343",49382],["2321",47000],["2329",35131],["2139",21742],["2212",12171],["4121",10000],["2328",1000]],"economic_revenue_total_czk":141740330.85,"purpose_expenditure":[["3639",19656528.1],["3725",12691071.57],["6171",11854797.47],["3699",10649577.96],["6399",9285098.03],["3612",9270670.57],["3113",8508806.44],["2144",6944627.85],["2219",6321409.19],["3412",5427937.55],["3419",4946259.24],["1031",4760837.34],["3722",4076239.84],["3319",3859991.03],["6409",3729914.55],["6112",2961874.41],["6310",2423769.52],["3726",2122680],["5311",2092894.63],["2212",1677201.29],["2143",1356384.64],["5512",1276014.96],["4329",938160.74],["3631",871865.38],["5213",562953.2],["3313",383852.02],["3613",353037.24],["2292",337752.6],["1019",200000],["3745",165667.44],["6402",112705],["6114",110987.2],["3399",102307],["3314",60831.7],["3900",39820],["3632",25688],["3636",19802],["3669",13659],["6117",2100],["3111",1600]],"purpose_expenditure_total_czk":140197374.7},"actual":{"economic_expenditure":[["5171",16836568.71],["5011",15444867.2],["6123",15210962.5],["6121",13681247],["5169",12271627.79],["5138",7545464.19],["5365",7290570],["5031",4355054.01],["5331",4168269],["6129",3248030.37],["5152",3165666.88],["6909",2833350],["5139",2793699.62],["6122",2790286.1],["5141",2284956.06],["5154",2215301.26],["5023",2052657],["5151",1967097.76],["5362",1894694],["5336",1694607.06],["5032",1627817.99],["5021",1208237],["6130",1090109.47],["5651",1004730],["5493",934956],["5137",762538.23],["5163",724922.61],["5499",698031],["5155",670988],["5168",650850.45],["5222",618927],["5492",570000],["5166",417218.5],["5323",337752.6],["5311",311276.5],["6119",307028.2],["6356",241061.64],["5132",220333.6],["5909",215727.73],["5162",205548.98],["5175",183567.97],["5172",163976],["5167",139651.12],["5364",116815],["5195",99236],["5038",63680],["5156",54628],["5136",54058],["5161",51310],["5173",45858.24],["5041",32896.49],["5157",30895.46],["5229",25323],["5194",23219],["5199",22286.97],["5142",16520.95],["5179",15222.26],["5134",14819],["5192",8681],["5363",3970],["5369",2271.91],["5164",298],["5191",165]],"economic_expenditure_total_czk":137732381.38,"economic_financing":[["8124",-13445667.14],["8223",9167807],["8115",2889355.03],["8123",530000],["8901",455089.98]],"economic_financing_total_czk":-403415.13,"economic_revenue":[["1211",20984062.93],["2111",12716091.33],["1511",11812888.67],["1121",11229904.63],["2132",10723873],["4216",10611318.11],["4116",8790334.71],["1111",7845695.8],["2112",7774530.02],["1122",7290570],["3111",7161333],["2322",5488631],["4222",2258400],["1342",2083088],["2324",1563971.45],["1345",1557687],["1113",1484790.08],["4213",1213485],["2451",1004730],["4113",880000],["1112",732084.88],["4112",520000],["1386",409149.37],["4122",353508.5],["2131",223937],["3113",190800],["2310",179086],["2141",162807.86],["4111",162500],["1387",160359.61],["2119",125178],["1335",102851.2],["1361",64945],["1341",50961],["1343",49782],["1356",49500],["2321",36000],["2329",35131],["2139",21742],["2212",12171],["4121",10000],["1334",3593.96],["1381",3296.4],["2328",1000],["1382",27]],"economic_revenue_total_czk":138135796.51,"purpose_expenditure":[["3639",19476408.39],["3725",12678681.57],["6171",11795137.74],["3699",10640924.33],["6399",9130081],["3612",9076314.49],["3113",8508724.18],["2144",6944265.85],["2219",6320243.37],["3412",5093393.55],["3419",4942547.94],["1031",4760481.37],["3722",4070715.74],["3319",3841519.9],["6112",2961874.41],["6409",2833649.83],["6310",2401771.25],["3726",2122680],["5311",2091639.01],["2212",1677201.29],["2143",1337611.82],["5512",1254780.93],["4329",937401.31],["3631",871865.38],["3313",375425.06],["3613",352170.82],["2292",337752.6],["1019",200000],["3745",165102.44],["6402",112705],["6114",110868],["3399",101846],["5213",62953.2],["3314",60831.7],["3900",39820],["3632",25688],["3669",13659],["6117",2100],["3111",1544.91]],"purpose_expenditure_total_czk":137732381.38}},"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."}}}}