{"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:00235580","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235580","name":"Obec Nová Ves I","short_name":"Nová Ves I","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533530},"amounts":{"revenue_approved":23698000,"revenue_adjusted":40560024.23,"revenue_actual":44173192.4,"expense_approved":52173400,"expense_adjusted":58930174.4,"expense_actual":32627269.64,"tax_revenue":28771712.54,"nontax_revenue":3773311.63,"capital_revenue":4500,"transfer_revenue":11623668.23,"current_expense":24208040.45,"capital_expense":8419229.19,"budget_balance":11545922.76,"cash_current":73928615.14,"cash_previous":61205357.97},"ratios":{"revenue_execution":1.089082,"expense_execution":0.55365982,"balance_to_revenue":0.2613785,"cash_to_expense":2.26585356,"cash_yoy":0.20787816,"capital_expense_share":0.25804271,"transfer_revenue_share":0.26313851},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235580/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235580"},"seo":{"slug":"nova-ves-i","path":"/cz/municipalities/nova-ves-i/"},"population":{"value":1389,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23698000,"expenditure_czk":52173400,"financing_czk":28475400,"balance_czk":-28475400},{"stage":"revised","revenue_czk":40560024.23,"expenditure_czk":58930174.4,"financing_czk":18370150.17,"balance_czk":-18370150.17},{"stage":"actual","revenue_czk":44173192.4,"expenditure_czk":32627269.64,"financing_czk":-11545922.76,"balance_czk":11545922.76}],"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",21000000],["5171",14680000],["5169",5502000],["5154",2629000],["5011",2330000],["5023",1387000],["5331",602000],["5031",572000],["5229",550000],["5139",428000],["5021",384400],["5032",354500],["5213",302900],["5137",215000],["6130",200000],["5156",140000],["5194",125000],["5175",116000],["5166",100000],["5321",100000],["5329",85000],["5163",73600],["5365",60000],["5167",45000],["5132",44000],["5134",26000],["5168",25000],["5172",25000],["5173",15000],["5162",13000],["5038",12000],["5138",10000],["5362",10000],["5901",6000],["5161",5000],["5136",1000]],"economic_expenditure_total_czk":52173400,"economic_financing":[["8115",18475400],["8117",10000000]],"economic_financing_total_czk":28475400,"economic_revenue":[["1211",9300000],["1121",4500000],["1111",3100000],["2111",1651000],["1511",1500000],["1345",1300000],["1113",800000],["2324",442000],["4112",260000],["1112",210000],["2131",186000],["2132",126500],["1122",60000],["4121",52000],["1381",50000],["1386",50000],["1387",40000],["1341",30000],["2321",17000],["1361",15000],["2112",5000],["1343",3000],["2141",500]],"economic_revenue_total_czk":23698000,"purpose_expenditure":[["5512",21554000],["2219",8461000],["6171",4661000],["3111",2172000],["3722",2010000],["2321",1985000],["3745",1778000],["6112",1692900],["3330",1520000],["3113",1400000],["3419",1112000],["3631",839000],["2341",830000],["3429",389000],["3723",350000],["2292",302900],["3319",221000],["3725",191600],["3399",180000],["2333",100000],["3632",85000],["3421",75000],["2143",58000],["3341",50000],["2212",40000],["2310",25000],["3313",25000],["3721",20000],["3744",20000],["3326",10000],["5213",10000],["5274",5000],["5212",1000]],"purpose_expenditure_total_czk":52173400},"revised":{"economic_expenditure":[["6121",21110700],["5171",15248667],["5169",6457989.68],["6130",3057905],["5154",2618420],["5011",2603274],["5023",1461290],["5031",694731],["5331",602000],["5321",590000],["5139",551377.32],["5229",550000],["5021",469972],["5137",428270],["5032",393148],["6122",368016],["5336",331124.4],["5213",302900],["5194",125000],["5175",124988],["5329",112520],["5156",108800],["5166",100000],["5167",85100],["5365",74550],["5163",73600],["5168",70000],["5132",46560],["5362",40480],["5172",25000],["5162",24840],["5134",16260],["5173",15522],["5038",12000],["5155",10000],["5019",7320],["5901",6000],["5161",5270],["5138",3100],["5039",2480],["5136",1000]],"economic_expenditure_total_czk":58930174.4,"economic_financing":[["8117",10000000],["8115",8370150.17]],"economic_financing_total_czk":18370150.17,"economic_revenue":[["1211",11200000],["4216",5868776.93],["1121",5330000],["1111",4050000],["4222",4000000],["2111",2148500],["1511",1677700],["4116",1411691.3],["1345",1370000],["1113",808000],["2324",651000],["2459",476256],["1112",344000],["4112",258700],["2131",189600],["1386",185000],["2132",134100],["1387",93000],["1122",74550],["1381",57200],["4121",52000],["1341",47300],["2322",35600],["4111",32500],["2321",28000],["1361",19000],["1343",5550],["2112",5000],["3111",4500],["2119",2000],["2141",500]],"economic_revenue_total_czk":40560024.23,"purpose_expenditure":[["5512",22096000],["6171",8661050],["2219",8496300],["3111",2669924.4],["3745",2011000],["3722",2010400],["2321",2006800],["3113",1890000],["6112",1778500],["3330",1520000],["3419",1120000],["3631",839000],["2341",830000],["3429",436700],["3723",425518],["3749",376000],["2292",302900],["3319",219000],["3725",183082],["3399",180000],["3632",179000],["3341",107500],["2333",100000],["2143",93000],["3421",90000],["1070",87000],["3744",48000],["2212",40000],["6114",32500],["2310",25000],["3313",25000],["3721",20000],["3326",10000],["5213",10000],["3314",5000],["5274",5000],["5212",1000]],"purpose_expenditure_total_czk":58930174.4},"actual":{"economic_expenditure":[["5171",8838782.33],["6121",8051507.3],["5169",5486586.05],["5011",2544829],["5023",1461137],["5154",1128126.66],["5031",648946],["5331",602000],["5321",570000],["5139",465521.25],["5021",373763],["5032",372902],["6122",367721.89],["5336",331124.4],["5137",280226.93],["5213",198009],["5329",112447],["5156",99483],["5175",95274],["5167",83913],["5229",81000],["5365",74550],["5194",71915.25],["5168",69754.99],["5163",66393.8],["5362",34732],["5132",28901.7],["5162",24835.96],["5134",16215.15],["5173",14039],["5038",11057],["5155",9839],["5019",7319.25],["5039",2474.73],["5161",1502],["5136",440]],"economic_expenditure_total_czk":32627269.64,"economic_financing":[["8115",-11545922.76]],"economic_financing_total_czk":-11545922.76,"economic_revenue":[["1211",12318527.52],["1121",6593215.41],["4216",5868776.93],["1111",4502819.22],["4222",4000000],["2111",2290725],["1511",2215496.07],["4116",1411691.3],["1345",1375136],["1113",871669.86],["2324",669733],["2459",476256],["1112",429802.13],["4112",258700],["1386",240223.21],["2132",136324],["2131",130979],["1387",94148.13],["1122",74550],["4121",52000],["2322",35485],["4111",32500],["1341",28800],["2321",28000],["1361",19840],["1343",5550],["3111",4500],["2119",3000],["2112",2500],["1381",1930],["2141",309.63],["1382",4.99]],"economic_revenue_total_czk":44173192.4,"purpose_expenditure":[["5512",9010471.14],["2219",6702111.58],["6171",4726541.56],["3722",2007297.8],["6112",1752787],["3111",1334198.21],["3745",1267665.41],["2321",1189490.59],["3113",855962.71],["2341",825583],["3723",425518],["3429",411486.98],["3631",388280.82],["3749",327812.5],["3419",274998.32],["2292",198009],["3725",169416.35],["3632",122447.36],["3319",110435],["3341",103471.14],["3399",101807.27],["1070",86744.9],["3421",61824],["2143",50401],["3744",47927],["6114",32500],["3313",23970],["3721",8277],["3314",5000],["2310",4834]],"purpose_expenditure_total_czk":32627269.64}},"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."}}}}