{"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:00247146","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00247146","name":"Město Nová Včelnice","short_name":"Nová Včelnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":546801},"amounts":{"revenue_approved":66047000,"revenue_adjusted":76216551.27,"revenue_actual":75789295.86,"expense_approved":78480000,"expense_adjusted":90019551.27,"expense_actual":82663729.24,"tax_revenue":50923791.66,"nontax_revenue":13790363.13,"capital_revenue":415589.8,"transfer_revenue":10659551.27,"current_expense":51538192.93,"capital_expense":31125536.31,"budget_balance":-6874433.38,"cash_current":29950461.63,"cash_previous":36186751.68},"ratios":{"revenue_execution":0.99439419,"expense_execution":0.9182864,"balance_to_revenue":-0.09070454,"cash_to_expense":0.36231685,"cash_yoy":-0.17233628,"capital_expense_share":0.37653196,"transfer_revenue_share":0.14064719},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00247146/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00247146"},"seo":{"slug":"nova-vcelnice","path":"/cz/municipalities/nova-vcelnice/"},"population":{"value":2171,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":66047000,"expenditure_czk":78480000,"financing_czk":12433000,"balance_czk":-12433000},{"stage":"revised","revenue_czk":76216551.27,"expenditure_czk":90019551.27,"financing_czk":13803000,"balance_czk":-13803000},{"stage":"actual","revenue_czk":75789295.86,"expenditure_czk":82663729.24,"financing_czk":6874433.38,"balance_czk":-6874433.38}],"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",18460000],["6122",13700000],["5171",9810000],["5011",8355000],["5169",6376000],["5331",5400000],["5031",2345000],["5154",1779000],["5023",1380000],["5139",1290000],["5153",1140000],["6130",1000000],["5032",890000],["5222",800000],["5168",610000],["5365",540000],["5362",500000],["5137",475000],["5151",460000],["5152",400000],["5021",370000],["5156",370000],["5163",310000],["5041",250000],["5164",236000],["5162",200000],["5166",150000],["5136",140000],["5132",106000],["5167",105000],["5499",101000],["5194",100000],["5161",84000],["5038",40000],["5175",38000],["5019",30000],["5902",30000],["5134",25000],["5138",20000],["5173",20000],["5229",16000],["5660",10000],["5903",10000],["5133",9000]],"economic_expenditure_total_czk":78480000,"economic_financing":[["8115",12433000]],"economic_financing_total_czk":12433000,"economic_revenue":[["1211",22600000],["1121",11400000],["1111",8500000],["2132",6505000],["4222",4300000],["1511",2700000],["2111",1891000],["1345",1700000],["1113",1400000],["4112",1340000],["3111",1000000],["1386",700000],["1112",600000],["1122",500000],["2141",500000],["1361",200000],["2131",81000],["1341",50000],["1342",35000],["2112",30000],["1343",15000]],"economic_revenue_total_czk":66047000,"purpose_expenditure":[["5512",12602000],["3412",9177000],["6171",9070000],["3639",8192000],["2212",7700000],["2310",4920000],["3612",4349000],["3113",3500000],["3111",2400000],["3722",2350000],["3613",2140000],["3723",1850000],["6112",1850000],["3314",1236000],["3631",1120000],["6399",1000000],["3511",861000],["2219",850000],["3319",507000],["1070",400000],["2321",400000],["3419",400000],["3429",300000],["3745",300000],["3349",170000],["3399",166000],["3632",135000],["4351",120000],["2229",100000],["3721",100000],["1032",80000],["1014",60000],["6402",30000],["6310",25000],["4341",10000],["5213",10000]],"purpose_expenditure_total_czk":78480000},"revised":{"economic_expenditure":[["5171",14887000],["6121",14698000],["6123",12558000],["5011",8437000],["5169",6428100],["5331",5400000],["5336",3299749.02],["6451",2500000],["5031",2284000],["6122",2218000],["5154",1759000],["5023",1501000],["5139",1400100],["6356",1307485.25],["5153",1305000],["5365",1258000],["6130",970000],["5222",965000],["5032",879000],["5168",735000],["5137",525600],["5499",504000],["5152",455000],["5151",433000],["5163",419000],["5021",343800],["5156",332000],["5362",311000],["5164",232000],["5122",200000],["5041",198000],["5162",188000],["5166",159000],["5167",130000],["5136",125000],["5492",91317],["5161",87400],["5132",73000],["5194",65000],["5179",60000],["5042",44000],["5175",44000],["5038",40000],["5364",30000],["5134",25000],["5138",20000],["5173",18000],["5321",17000],["5019",10000],["5660",10000],["5903",10000],["5133",9000],["5213",8000],["5909",8000],["5221",5000]],"economic_expenditure_total_czk":90019551.27,"economic_financing":[["8115",13803000]],"economic_financing_total_czk":13803000,"economic_revenue":[["1211",22600000],["1121",11400000],["1111",8500000],["2132",7460000],["4216",5307485.25],["4116",3330349.02],["1511",2700000],["2451",2500000],["2111",2041000],["1345",1700000],["1113",1400000],["4112",1344400],["1122",1257000],["3111",1000000],["2141",610000],["1112",600000],["1386",600000],["4222",350000],["4122",262317],["1361",260000],["2119",250000],["2329",160000],["1387",100000],["2149",100000],["2324",100000],["2131",81000],["4111",65000],["1341",50000],["1342",43000],["2112",30000],["1343",15000]],"economic_revenue_total_czk":76216551.27,"purpose_expenditure":[["5512",12832600],["3113",10610234.27],["3412",10349000],["6171",9624400],["3639",8502000],["2321",8386000],["3612",4117000],["2310",3370000],["3111",2686000],["3722",2350000],["3314",2211000],["3723",2040000],["6112",2000000],["3613",1833000],["2212",1700000],["6399",1557000],["3631",1000000],["3511",861000],["2219",850000],["3319",535000],["1070",508000],["3419",441000],["3745",300000],["3429",274000],["3399",203317],["3349",190000],["2229",140000],["3632",107000],["3721",100000],["4351",97000],["6114",65000],["1014",55000],["1032",45000],["6310",30000],["6402",30000],["4341",10000],["5213",10000]],"purpose_expenditure_total_czk":90019551.27},"actual":{"economic_expenditure":[["6121",13290142.73],["5171",13255952.22],["6123",12557092.11],["5011",8195234],["5169",6084849.73],["5331",5400000],["5336",3299749.02],["6451",2500000],["5031",2261047],["5154",1631457.89],["5023",1440408],["6356",1307485.25],["5153",1291801.87],["5365",1256430],["5139",1237139.64],["6130",964690],["5222",927846],["5032",866660],["5168",727928.34],["5362",-674612.51],["6122",506126.22],["5499",503715],["5137",487989.18],["5152",454752],["5151",415021.32],["5163",391177.21],["5156",282428.33],["5021",280966],["5041",192371.86],["5164",188897.06],["5162",166303.09],["5166",158830],["5167",121050.42],["5136",118775],["5492",90397],["5161",73042.6],["5132",66496.99],["5179",57647.42],["5194",57495.75],["5042",43414.8],["5175",36410],["5038",34146],["5364",23036.7],["5134",19515],["5173",17934],["5321",15400],["5122",11617],["5909",7900],["5213",7700],["5221",5000],["5019",4113],["5133",2759]],"economic_expenditure_total_czk":82663729.24,"economic_financing":[["8117",75000000],["8118",-50000000],["8115",-18763709.95],["8901",638143.33]],"economic_financing_total_czk":6874433.38,"economic_revenue":[["1211",21718379.96],["1121",11611411.66],["1111",8003204.19],["2132",7073524.51],["4216",5307485.25],["1511",3355011.78],["4116",3330349.02],["2451",2500000],["2111",2182655.37],["1345",1666651],["1113",1536230.78],["4112",1344400],["1122",1256430],["1112",757158.22],["2149",686250],["2324",501725.25],["1386",422953.54],["3111",415589.8],["4222",350000],["1361",306530],["2141",269155.62],["4122",262317],["2119",229873.38],["1387",165821.45],["2329",161924],["2131",114566],["2112",70689],["4111",65000],["1341",57157],["1342",48180],["1343",15000],["1381",3486.28],["1382",185.8]],"economic_revenue_total_czk":75789295.86,"purpose_expenditure":[["5512",11056275.88],["3113",10610234.27],["3412",10160508.61],["6171",9353492.8],["2321",8381481.17],["3639",8373448.14],["3612",3915911.3],["3111",2685922.2],["3722",2246217.32],["3314",2160295.27],["3723",2014096.69],["2310",1988505.39],["6112",1931924],["2212",1340055.39],["3613",1097177.56],["3511",815603.62],["3631",773349.55],["6399",571777.49],["3319",508248.98],["1070",507595],["2219",470105.9],["3419",441000],["3429",256892],["3399",192906.44],["3349",166637.76],["3745",155750.65],["3632",97075],["4351",97000],["2229",91234],["3721",76329.95],["6114",56220],["6310",28037.21],["6402",23036.7],["1014",19383]],"purpose_expenditure_total_czk":82663729.24}},"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."}}}}