{"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:00236276","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236276","name":"Městys Nové Dvory","short_name":"Nové Dvory","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534242},"amounts":{"revenue_approved":21017860,"revenue_adjusted":28038576.2,"revenue_actual":30148644.12,"expense_approved":25505860,"expense_adjusted":36199076.2,"expense_actual":32232146.6,"tax_revenue":24733474.37,"nontax_revenue":2746822.55,"capital_revenue":25980,"transfer_revenue":2642367.2,"current_expense":29652410.22,"capital_expense":2579736.38,"budget_balance":-2083502.48,"cash_current":16769234.07,"cash_previous":19692103.04},"ratios":{"revenue_execution":1.07525589,"expense_execution":0.89041351,"balance_to_revenue":-0.06910767,"cash_to_expense":0.52026427,"cash_yoy":-0.14842848,"capital_expense_share":0.08003613,"transfer_revenue_share":0.08764464},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236276/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236276"},"seo":{"slug":"nove-dvory","path":"/cz/municipalities/nove-dvory/"},"population":{"value":900,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21017860,"expenditure_czk":25505860,"financing_czk":4488000,"balance_czk":-4488000},{"stage":"revised","revenue_czk":28038576.2,"expenditure_czk":36199076.2,"financing_czk":8160500,"balance_czk":-8160500},{"stage":"actual","revenue_czk":30148644.12,"expenditure_czk":32232146.6,"financing_czk":2083502.48,"balance_czk":-2083502.48}],"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":[["5171",7592160],["5331",4845100],["5169",3660000],["5011",1850000],["5023",1150000],["5329",919400],["5031",835000],["5154",761000],["5021",511000],["5362",505000],["5222",400000],["5139",315700],["5137",315000],["5032",303000],["5151",280000],["5153",165000],["5168",150000],["6351",143000],["5194",140000],["5323",90000],["5163",80000],["5141",70000],["5156",70000],["5162",58000],["5166",55000],["5167",48000],["5903",30000],["5175",28000],["5909",26500],["5173",26000],["5132",22000],["5161",20000],["5136",13000],["5038",10500],["5365",10000],["5041",7000],["5138",1000],["5133",500]],"economic_expenditure_total_czk":25505860,"economic_financing":[["8115",5488008],["8124",-1000008]],"economic_financing_total_czk":4488000,"economic_revenue":[["1211",8200000],["1121",4400000],["1111",2600000],["1511",1300000],["2132",1274730],["1113",600000],["1345",600000],["1122",500000],["4112",356100],["2324",306000],["2131",300000],["2111",226130],["1112",165400],["1386",60000],["1387",45000],["1341",37000],["1361",35000],["1342",5000],["2119",5000],["1343",1000],["1344",1000],["2112",500]],"economic_revenue_total_czk":21017860,"purpose_expenditure":[["3113",6260260],["3322",4150000],["6171",3619500],["3745",2240000],["3722",1820000],["6112",1638000],["2321",910000],["3631",600000],["2212",590000],["6399",515000],["2310",500000],["3612",495000],["3111",250000],["3429",250000],["5512",246000],["2219",215000],["3319",207000],["3419",150000],["3613",145000],["3632",142500],["3639",123400],["2292",90000],["3399",85000],["6320",70000],["3349",55000],["3314",30700],["5213",30000],["3724",20000],["3727",20000],["3341",17000],["6310",10000],["3511",5500],["3512",5000],["3515",1000]],"purpose_expenditure_total_czk":25505860},"revised":{"economic_expenditure":[["5171",10271985],["5169",6026478],["5331",4900100],["5011",2134500],["6121",1546800],["5023",1285000],["5336",1131475.2],["5329",920627],["5139",909058],["5031",859194],["6351",638295],["5362",622000],["5154",609005],["5137",557927],["5021",543402],["6119",480000],["5222",405000],["5151",337100],["5032",329500],["5168",300000],["5153",165000],["6122",120000],["6123",120000],["5163",97000],["5194",97000],["5323",90000],["5166",81900],["5179",79939],["5141",70300],["5156",70000],["5162",59500],["5167",45000],["5175",44730],["5365",43000],["5123",32000],["5903",30000],["5173",28389],["5909",26500],["5132",24800],["5161",20270],["5136",13000],["5038",10513],["5131",8150],["5041",7000],["5492",4000],["5019",1592],["5138",1000],["5039",547],["5133",500]],"economic_expenditure_total_czk":36199076.2,"economic_financing":[["8115",9160508],["8124",-1000008]],"economic_financing_total_czk":8160500,"economic_revenue":[["1211",10465000],["1121",4700000],["1111",3555000],["4116",1960513.2],["1511",1415000],["2132",1274730],["1113",750000],["1345",658000],["2324",646000],["1122",612150],["4112",356100],["2131",330295],["2111",308130],["1112",299404],["4122",298409],["1386",210000],["1387",85000],["1341",37000],["1361",35000],["4111",27345],["1342",5000],["2119",5000],["1343",4000],["1344",1000],["2112",500]],"economic_revenue_total_czk":28038576.2,"purpose_expenditure":[["3113",10163030.2],["3322",5030000],["6171",4163462],["3745",3426637],["3722",2029000],["6112",1778000],["3421",1566000],["2321",910000],["6399",665000],["2212",604000],["3612",530000],["2310",500000],["3613",490050],["3723",487000],["3635",480000],["3631",443505],["5512",374468],["3111",370000],["3319",352000],["3341",300000],["3429",250000],["2219",215000],["3632",152500],["3314",151679],["3419",150000],["3639",127400],["3399",100500],["2292",90000],["3349",87000],["6320",87000],["3724",30000],["5213",30000],["6114",27345],["3727",12000],["6310",10000],["3511",5500],["3512",5000],["4379",5000],["3515",1000]],"purpose_expenditure_total_czk":36199076.2},"actual":{"economic_expenditure":[["5171",8735924.89],["5331",4900100],["5169",4845773.07],["5011",2048476.5],["6121",1509684.89],["5023",1284718],["5336",1131475.2],["5329",920627],["5139",844820.62],["5031",784126],["6351",638295],["5362",613612],["5154",476363.31],["5021",473389],["5222",385000],["5032",325849],["5151",309394.93],["5137",309038.29],["5168",296828.22],["6119",200000],["5153",156458.49],["6123",119790],["6122",111966.49],["5194",93253.11],["5163",92938.6],["5166",79867.2],["5323",77082],["5179",72939],["5141",70281.14],["5156",61779.78],["5175",44195.9],["5162",44189.31],["5123",27801.6],["5365",25700],["5909",24857.36],["5132",22754.2],["5167",19940],["5161",11979.8],["5038",9201],["5173",8321],["5136",7120],["5041",6840],["5492",4000],["5131",3255.7],["5019",1592],["5039",547]],"economic_expenditure_total_czk":32232146.6,"economic_financing":[["8115",7153510.48],["8118",-4070000],["8124",-1000008]],"economic_financing_total_czk":2083502.48,"economic_revenue":[["1211",10483377.79],["1121",5612090.78],["1111",3836789.86],["1511",2040552.24],["4116",1960513.2],["2132",1422032],["1113",741862.63],["1345",678678],["2324",654570.15],["1122",612150],["1112",365824.64],["4112",356100],["2131",332093],["2111",329092.4],["4122",298409],["1386",204474.31],["1387",80136.77],["1341",33467],["1361",29580],["4111",27345],["3111",25980],["1342",9375],["2322",5424],["1343",3480],["2119",2600],["1381",1635.35],["2310",800],["2112",211]],"economic_revenue_total_czk":30148644.12,"purpose_expenditure":[["3113",9403236.69],["3322",4713212.08],["6171",3697526.89],["3745",3334948.16],["3722",2009504.13],["6112",1654585],["3421",1527652.39],["2321",910000],["6399",639312],["3613",486779.11],["3723",485620],["3612",368651.9],["3631",336479.11],["3319",328323.88],["3341",290418.87],["5512",270223.04],["3111",265530],["2212",248430.65],["3635",200000],["3429",180000],["3419",150000],["3314",121951.51],["3632",109944.3],["3399",99199.11],["3639",86168.9],["6320",85660],["2292",77082],["3349",75925.4],["3724",29831.19],["6114",27345],["6310",7278.6],["2310",6138.33],["4379",5000],["3515",188.36]],"purpose_expenditure_total_czk":32232146.6}},"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."}}}}