{"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:44026927","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"44026927","name":"Obec Nový Šaldorf - Sedlešovice","short_name":"Nový Šaldorf - Sedlešovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Znojmo","municipality_code":587729},"amounts":{"revenue_approved":42260000,"revenue_adjusted":43669000,"revenue_actual":44763866.93,"expense_approved":51760000,"expense_adjusted":55169000,"expense_actual":30768051.98,"tax_revenue":38783557,"nontax_revenue":4679080.53,"capital_revenue":223427,"transfer_revenue":1077802.4,"current_expense":22382152.49,"capital_expense":8385899.49,"budget_balance":13995814.95,"cash_current":86160540.84,"cash_previous":71212227.98},"ratios":{"revenue_execution":1.02507195,"expense_execution":0.55770545,"balance_to_revenue":0.31265876,"cash_to_expense":2.80032486,"cash_yoy":0.20991216,"capital_expense_share":0.27255218,"transfer_revenue_share":0.02407751},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/44026927/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/44026927"},"seo":{"slug":"novy-saldorf-sedlesovice","path":"/cz/municipalities/novy-saldorf-sedlesovice/"},"population":{"value":1873,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":42260000,"expenditure_czk":51760000,"financing_czk":9500000,"balance_czk":-9500000},{"stage":"revised","revenue_czk":43669000,"expenditure_czk":55169000,"financing_czk":11500000,"balance_czk":-11500000},{"stage":"actual","revenue_czk":44763866.93,"expenditure_czk":30768051.98,"financing_czk":-13995814.95,"balance_czk":13995814.95}],"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",20520000],["5011",5600000],["5169",4834500],["5171",2656000],["5023",2000000],["5031",1730000],["5499",1626000],["5139",1357500],["5154",1130000],["5901",979000],["5365",850000],["5032",740000],["5166",695000],["5137",645000],["5331",600000],["5153",500000],["6130",500000],["5194",435000],["5362",424000],["5321",365000],["5168",350000],["6122",350000],["5175",227000],["5173",218000],["5163",203500],["5156",200000],["5323",181000],["5151",163000],["5134",161000],["5222",160000],["5021",157500],["5492",150000],["5132",122000],["5172",100000],["5903",100000],["6349",100000],["5179",87000],["5164",85000],["5167",82000],["5136",69000],["5162",55000],["5909",35000],["5131",27000],["5038",25000],["5122",20000],["5199",20000],["5221",20000],["5161",16000],["5329",15000],["5019",14000],["5041",14000],["5192",13000],["5364",13000],["5133",6000],["5029",5000],["5212",5000],["5039",4000]],"economic_expenditure_total_czk":51760000,"economic_financing":[["8115",9500000]],"economic_financing_total_czk":9500000,"economic_revenue":[["1211",16013287],["1121",8155500],["1111",5921700],["1511",2400000],["2111",1303000],["2141",1300000],["1345",1220000],["1113",1031400],["1122",850000],["2119",650000],["2132",625000],["2324",535000],["1112",489100],["4112",421013],["1342",250000],["2131",235000],["1386",200000],["3111",200000],["1341",104000],["1334",100000],["1387",100000],["1361",50000],["4111",32000],["1344",30000],["2133",20000],["2139",20000],["2212",4000]],"economic_revenue_total_czk":42260000,"purpose_expenditure":[["3639",8959500],["6171",6100000],["3421",6090000],["2212",3150000],["6112",2890000],["2221",2500000],["2219",2165000],["2310",2060000],["3722",1400000],["3723",1400000],["3745",1400000],["3631",1370000],["6399",1250000],["3392",1190000],["3612",1075000],["3636",1000000],["4359",940000],["2341",900000],["3399",747000],["3319",703000],["3111",640000],["3326",550000],["2292",540000],["5512",470000],["2321",425000],["3744",350000],["3729",230000],["3113",200000],["3900",200000],["3429",190000],["5213",100000],["6320",80000],["3419",70000],["3349",55000],["1014",50500],["3613",40000],["5519",40000],["6310",40000],["6114",32000],["2143",30000],["3341",30000],["3721",30000],["5212",30000],["2141",15000],["6402",13000],["3543",10000],["3749",10000]],"purpose_expenditure_total_czk":51760000},"revised":{"economic_expenditure":[["6121",21351800],["5011",5600000],["5169",4749100],["5171",4669300],["5023",2000000],["5031",1733000],["5499",1621000],["5139",1411100],["5154",1134300],["5365",891000],["5137",823200],["5032",740000],["5166",690200],["5331",600000],["5323",576000],["5153",500000],["6130",500000],["6122",440000],["5194",435700],["5362",423600],["5321",381000],["5168",363000],["5336",355100],["5901",346600],["5175",253300],["5179",237300],["5163",213800],["5156",200600],["5173",191000],["5021",165700],["5151",162300],["5492",160000],["5222",146000],["5132",122000],["5172",100000],["5903",100000],["6349",100000],["5164",86400],["5909",85000],["5167",84000],["5136",67000],["5134",57800],["5162",55000],["5221",29000],["5131",27000],["5038",25000],["5122",20000],["5199",19000],["5161",16500],["5329",15000],["5019",14800],["5041",14500],["5192",13000],["5364",13000],["5223",10000],["5339",10000],["5133",6000],["5029",5000],["5212",5000],["5039",4000]],"economic_expenditure_total_czk":55169000,"economic_financing":[["8115",11500000]],"economic_financing_total_czk":11500000,"economic_revenue":[["1211",16013300],["1121",8155500],["1111",5921700],["1511",2400000],["2111",1453000],["2141",1300000],["1345",1220000],["1113",1031400],["1122",890600],["2119",650000],["2132",625000],["2322",543400],["2324",535000],["1112",489100],["4112",421000],["4116",359500],["1342",250000],["2131",235000],["1386",200000],["3111",200000],["4122",195000],["1341",104000],["1334",100000],["1387",100000],["4222",70000],["1361",50000],["2328",50000],["4111",32500],["1344",30000],["2133",20000],["2139",20000],["2212",4000]],"economic_revenue_total_czk":43669000,"purpose_expenditure":[["3639",11159500],["6171",6078100],["3421",4290000],["2212",3693400],["2219",3165000],["6112",2890000],["2221",2500000],["3631",2120000],["2310",2060000],["3722",1400000],["3723",1400000],["3745",1400000],["6399",1290600],["3392",1190000],["3612",1075000],["3111",1023600],["3636",1000000],["4359",940000],["2341",900000],["3399",747000],["3326",720000],["3319",703000],["2292",576000],["5512",569400],["2321",425000],["3744",350000],["3729",230000],["3113",200000],["3900",200000],["3429",190000],["5213",100000],["6320",80000],["3419",70000],["3349",55000],["1014",50500],["3613",40000],["5519",40000],["6310",40000],["6114",34900],["2143",30000],["3341",30000],["3721",30000],["5212",30000],["2141",15000],["3543",15000],["6402",13000],["3749",10000]],"purpose_expenditure_total_czk":55169000},"actual":{"economic_expenditure":[["6121",8156384.01],["5011",4194014.08],["5169",3153658.9],["5171",3139945.76],["5023",1810543],["5499",1317860.63],["5031",1261750],["5365",890610],["5154",829479.24],["5331",600000],["5323",575571],["5032",530835],["5139",460632.33],["5137",454362.41],["5321",374200],["5336",354950.4],["5362",340951],["5168",288988.67],["6122",229515.48],["5175",185835],["5153",174766],["5194",168236.83],["5163",158228.41],["5173",141434],["5179",118272.22],["5156",109814.07],["5172",91466.24],["5222",81000],["5021",80099],["5151",68643],["5492",51804],["5164",50148.69],["5909",50000],["5136",48450],["5162",32572.31],["5221",24000],["5132",23944],["5167",19282],["5038",18223],["5329",14000],["5041",13739.3],["5199",11988],["5161",11240],["5364",10454],["5223",10000],["5339",10000],["5019",7974],["5131",6506],["5212",5000],["5166",3981],["5039",2699]],"economic_expenditure_total_czk":30768051.98,"economic_financing":[["8115",-14409162.39],["8117",10000000],["8118",-10000000],["8901",413347.44]],"economic_financing_total_czk":-13995814.95,"economic_revenue":[["1211",16285921.71],["1121",8733440.1],["1111",5995523.02],["1511",2958827.6],["2111",1374113.84],["1345",1231011],["1113",1153163.32],["1122",890610],["2324",821735.38],["2141",722866.14],["2132",671911],["2322",662080],["1112",569024.16],["4112",421000],["4116",359302.4],["1386",318117.73],["2131",267412.17],["1342",233200],["3111",223427],["4122",195000],["1387",124689.09],["1334",122120.6],["1341",95251],["4222",70000],["2321",68100],["2328",50000],["1361",44750],["4111",32500],["1344",25465],["2119",21054],["2310",12000],["2133",7808],["1381",2442.67]],"economic_revenue_total_czk":44763866.93,"purpose_expenditure":[["3639",9531328.27],["6171",3535405.35],["2219",2860104.17],["6112",2436529.71],["3723",1385928.54],["2212",1275231.25],["6399",1224506],["3722",1222309.78],["3631",1110303.83],["3111",1007777.4],["4359",798563.61],["3326",630985.5],["2292",575571],["3399",463726.63],["3392",455932.38],["2321",354568.25],["3319",339728.83],["5512",337132.46],["3745",318387.31],["3113",200000],["3636",84579],["3419",61000],["6320",57949],["3900",55804],["2341",54046.24],["3349",47550],["3612",47454],["2310",38176.31],["3429",35000],["6114",34655],["6310",33065.41],["2221",25000],["5212",19076],["2143",18490],["3613",17453.5],["3421",15659],["3543",15000],["2141",14050],["6402",10454],["5519",9000],["3721",6443.25],["3744",4000],["1014",127]],"purpose_expenditure_total_czk":30768051.98}},"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."}}}}