{"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:00237132","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237132","name":"Obec Nová Ves","short_name":"Nová Ves","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535117},"amounts":{"revenue_approved":29547500,"revenue_adjusted":33513248,"revenue_actual":33481704.37,"expense_approved":28297500,"expense_adjusted":38433344,"expense_actual":28286862.08,"tax_revenue":25800669.48,"nontax_revenue":7054086.89,"capital_revenue":0,"transfer_revenue":626948,"current_expense":26357236.05,"capital_expense":1929626.03,"budget_balance":5194842.29,"cash_current":31279911.25,"cash_previous":26880588.07},"ratios":{"revenue_execution":0.99905877,"expense_execution":0.73599794,"balance_to_revenue":0.15515465,"cash_to_expense":1.10581058,"cash_yoy":0.16366172,"capital_expense_share":0.06821633,"transfer_revenue_share":0.01872509},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237132/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237132"},"seo":{"slug":"nova-ves","path":"/cz/municipalities/nova-ves/"},"population":{"value":1032,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":29547500,"expenditure_czk":28297500,"financing_czk":-1250000,"balance_czk":1250000},{"stage":"revised","revenue_czk":33513248,"expenditure_czk":38433344,"financing_czk":4920096,"balance_czk":-4920096},{"stage":"actual","revenue_czk":33481704.37,"expenditure_czk":28286862.08,"financing_czk":-5194842.29,"balance_czk":5194842.29}],"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",8822500],["5011",3510000],["5169",3405000],["5023",2200000],["5031",1454500],["5154",1381000],["5171",895000],["5021",868000],["5139",777000],["5331",717000],["5362",600000],["5032",528500],["5141",452000],["5168",410000],["5223",302000],["5166",300000],["5222",285000],["5163",186000],["5156",170000],["5321",156000],["5151",122000],["5137",100000],["5164",91000],["5162",85000],["5175",75000],["5339",60000],["5153",52000],["5903",50000],["6119",50000],["5138",35000],["5167",35000],["5494",30000],["5194",27000],["5134",25000],["5038",12000],["5189",12000],["5161",10000],["5136",5000],["5173",2000]],"economic_expenditure_total_czk":28297500,"economic_financing":[["8124",-1250000]],"economic_financing_total_czk":-1250000,"economic_revenue":[["1211",9643000],["1121",4911000],["1111",3758000],["2119",3150000],["1511",2370000],["2111",2258000],["1345",1270000],["1113",621000],["2212",500000],["2132",370000],["1112",188000],["1334",150000],["1386",80000],["2131",61000],["1341",42000],["1381",40000],["2324",40000],["1387",35000],["2112",25000],["1356",15000],["1361",15000],["1343",3000],["2139",2000],["2141",500]],"economic_revenue_total_czk":29547500,"purpose_expenditure":[["3636",8822500],["6171",4129000],["6112",3329000],["3745",2560000],["2321",2433000],["5311",1278000],["2212",760000],["3111",747000],["3722",735000],["3631",720000],["6399",600000],["2292",302000],["3392",250000],["3419",195000],["3723",160000],["6320",155000],["3429",150000],["3613",126000],["3349",125000],["3639",110000],["3721",95000],["3113",90000],["2310",70000],["5213",70000],["3314",63000],["2219",50000],["3635",50000],["5512",46000],["6310",31000],["5519",16000],["3399",12000],["3632",7000],["3326",6000],["3612",5000]],"purpose_expenditure_total_czk":28297500},"revised":{"economic_expenditure":[["6121",7982500],["5169",6510000],["5011",4004000],["5171",3547000],["5023",2200000],["5154",1669000],["5031",1454500],["5365",1197200],["5139",1196600],["5021",1017500],["5331",926196],["6122",910000],["5362",600000],["5137",540000],["5032",528500],["5141",452000],["5222",418000],["5168",417000],["5323",333000],["5166",300000],["5336",282948],["5163",229000],["6123",207000],["5156",201900],["5151",173000],["5321",156000],["5175",109500],["6119",95000],["5164",91000],["5162",85000],["6130",85000],["5134",73000],["5167",60000],["5339",60000],["5153",52000],["5223",50000],["5903",50000],["5194",47000],["5138",37000],["5494",30000],["5172",15000],["5038",12000],["5189",12000],["5161",10000],["5136",5000],["5173",2000]],"economic_expenditure_total_czk":38433344,"economic_financing":[["8115",6170096],["8124",-1250000]],"economic_financing_total_czk":4920096,"economic_revenue":[["1211",9278000],["1121",4964000],["1511",3897000],["1111",3518000],["2119",3131000],["2111",2637000],["1345",1304000],["1122",1187200],["1113",657000],["2212",647500],["2132",348000],["1112",324000],["4116",282948],["4112",246500],["1343",201000],["1386",181000],["1334",150000],["2324",109000],["4111",97500],["1387",71000],["2131",61000],["2112",52000],["2321",50000],["1341",44000],["2329",20000],["1356",16000],["1361",15000],["2322",12000],["2328",5000],["2139",4000],["1381",2000],["2141",500],["1382",100]],"economic_revenue_total_czk":33513248,"purpose_expenditure":[["3639",7607500],["6171",4342000],["2321",3960000],["3745",3573000],["6112",3329000],["5311",3323000],["2212",2035000],["3723",1973000],["6399",1797200],["3631",1440000],["3111",1239144],["3722",877000],["3613",460000],["3392",361000],["2292",333000],["2219",265000],["3419",215000],["6320",188000],["3349",132000],["3429",130000],["3721",105000],["6114",97500],["3635",95000],["3113",90000],["2310",76000],["5213",70000],["3314",65000],["3326",50000],["5512",46000],["6310",41000],["3399",32000],["3421",30000],["5519",24000],["3612",15000],["3319",10000],["3632",7000]],"purpose_expenditure_total_czk":38433344},"actual":{"economic_expenditure":[["5169",6290032.88],["5011",3751420],["5171",2834311.59],["5023",2194528],["5154",1888997.55],["5365",1191408],["5031",1175535],["5331",926196],["5021",918539],["6121",789148],["5139",763032.68],["6122",756489],["5032",549281],["5362",432690],["5168",426999.14],["5137",392776.61],["5222",377938],["5141",366264.88],["5323",332621],["5336",282948],["5163",224470.08],["6123",207809.03],["5156",137118],["5151",134787],["5175",101988],["6119",94380],["5164",93689.52],["5162",82438.11],["6130",81800],["5134",63537],["5166",56074.21],["5321",51800],["5167",50262],["5223",50000],["5153",44155],["5339",43200],["5138",36638.8],["5494",21000],["5194",16951],["5161",16594],["5172",14520],["5038",14177],["5136",4992],["5173",3325]],"economic_expenditure_total_czk":28286862.08,"economic_financing":[["8118",-6400000],["8117",2500000],["8124",-1249992],["8115",-44850.29]],"economic_financing_total_czk":-5194842.29,"economic_revenue":[["1211",9277203.63],["1121",4963300.23],["1511",3896774.9],["1111",3517622.72],["2119",3130188.53],["2111",2635054.37],["1345",1303900],["1122",1187130],["1113",656367.59],["2212",647006],["2132",347748],["1112",323587.67],["4116",282948],["4112",246500],["1343",200060],["1386",180819.77],["1334",148109.22],["2324",108281],["4111",97500],["1387",70876.27],["2131",55411],["2321",50000],["2112",44340],["1341",44100],["2329",20000],["1356",15907.39],["1361",13410],["2322",11967],["2139",3285],["1381",1467.23],["2328",487],["2141",318.99],["1382",32.86]],"economic_revenue_total_czk":33481704.37,"purpose_expenditure":[["6171",3825265.11],["3745",3512567.36],["2321",3382031.95],["5311",3127036.46],["6112",3007020],["3723",1964815.96],["6399",1618048],["3631",1429834.63],["2212",1408122.54],["3111",1209144],["3722",853116.87],["3613",459222.72],["3392",344252.87],["2292",332621],["3639",327202.7],["3419",214166],["6320",187543],["2219",155245],["3429",128384],["3721",103491.52],["3349",102579.97],["6114",97500],["3635",94380],["2310",69837],["3113",64200],["3314",61720],["3326",49108],["5512",46000],["6310",36927.08],["3421",23653.5],["5519",17271.6],["3399",16951],["3319",10000],["3612",5354],["3632",2248.24]],"purpose_expenditure_total_czk":28286862.08}},"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."}}}}