{"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:00254126","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254126","name":"Obec Nový Kostel","short_name":"Nový Kostel","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Cheb","municipality_code":554707},"amounts":{"revenue_approved":17299000,"revenue_adjusted":36126452.81,"revenue_actual":22233191.52,"expense_approved":17299000,"expense_adjusted":34156000,"expense_actual":23311425.15,"tax_revenue":18206902.45,"nontax_revenue":2462306.26,"capital_revenue":420530,"transfer_revenue":1143452.81,"current_expense":21204396.45,"capital_expense":2107028.7,"budget_balance":-1078233.63,"cash_current":11267452.6,"cash_previous":12345686.23},"ratios":{"revenue_execution":0.61542692,"expense_execution":0.68249869,"balance_to_revenue":-0.04849657,"cash_to_expense":0.48334465,"cash_yoy":-0.08733687,"capital_expense_share":0.0903861,"transfer_revenue_share":0.05142999},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254126/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254126"},"seo":{"slug":"novy-kostel","path":"/cz/municipalities/novy-kostel/"},"population":{"value":539,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17299000,"expenditure_czk":17299000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":36126452.81,"expenditure_czk":34156000,"financing_czk":-1970452.81,"balance_czk":1970452.81},{"stage":"actual","revenue_czk":22233191.52,"expenditure_czk":23311425.15,"financing_czk":1078233.63,"balance_czk":-1078233.63}],"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",3572000],["5169",3225000],["5331",2950000],["5011",1718000],["5023",1300000],["5154",1000000],["5031",773000],["5032",267000],["5151",242000],["5155",230000],["5139",227000],["5021",207000],["6122",200000],["5137",199000],["5138",140000],["5222",138000],["5163",129000],["5162",110000],["5042",100000],["5166",100000],["6119",100000],["5321",50000],["5194",45000],["5175",40000],["5909",32000],["5156",30000],["5164",30000],["5329",30000],["5362",30000],["5165",20000],["5167",20000],["5136",13000],["5161",10000],["5339",10000],["5903",10000],["5131",2000]],"economic_expenditure_total_czk":17299000,"economic_revenue":[["1211",6600000],["1121",3681000],["1111",2100000],["2132",1170000],["1511",1000000],["4122",550000],["1113",500000],["1345",350000],["3111",300000],["2111",294000],["1112",168000],["4116",150000],["4112",111000],["1381",100000],["4111",90000],["2112",50000],["2131",35000],["2343",29000],["1341",12000],["2324",5000],["1361",4000]],"economic_revenue_total_czk":17299000,"purpose_expenditure":[["3111",3000000],["6171",2500000],["3612",2000000],["3639",1800000],["2212",1750000],["6112",1700000],["3722",1000000],["2411",500000],["3419",400000],["3613",330000],["2310",250000],["3399",250000],["3421",250000],["3631",250000],["3723",250000],["4222",250000],["3632",200000],["6320",104000],["3319",100000],["3635",100000],["6409",100000],["3725",60000],["5512",50000],["3314",45000],["6115",25000],["6310",25000],["5213",10000]],"purpose_expenditure_total_czk":17299000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",10256500],["5169",6917500],["5331",3000000],["5011",1746000],["6119",1440000],["5023",1300000],["5154",1224000],["6121",894000],["5139",730000],["5151",705000],["6122",600000],["5336",577000],["5031",568000],["5166",500000],["5222",488000],["5137",444000],["5021",414000],["5032",367000],["6123",240000],["5155",230000],["5162",207000],["5138",140000],["5163",123000],["5175",120500],["5194",108000],["5042",100000],["5164",90000],["5134",71000],["5329",70000],["5167",53000],["5321",50000],["5366",50000],["5909",44000],["5213",40000],["5156",31500],["5362",30000],["5136",28000],["5161",26000],["5172",25500],["5492",21000],["5165",20000],["5363",18000],["5038",10000],["5229",10000],["5339",10000],["5903",10000],["5131",8000],["5173",500]],"economic_expenditure_total_czk":34156000,"economic_financing":[["8115",-1970452.81]],"economic_financing_total_czk":-1970452.81,"economic_revenue":[["1211",13900000],["1111",4900000],["1121",3681000],["1511",3000000],["2111",2559000],["2132",1170000],["1113",1050000],["1345",850000],["3111",800000],["2324",685000],["4116",654900.81],["1386",500000],["1112",436000],["2112",400000],["4122",332452],["2329",300000],["2119",180000],["4112",123600],["2321",110000],["1381",100000],["1387",100000],["2343",79000],["2131",70000],["1341",39000],["2212",35000],["4111",32500],["2142",30000],["1361",9000]],"economic_revenue_total_czk":36126452.81,"purpose_expenditure":[["2212",6570000],["3111",5569000],["3612",3680000],["3639",3026500],["6171",2792000],["3722",2600000],["6112",1400000],["3419",1295000],["3635",1290000],["3631",736000],["2310",610000],["3632",609500],["3613",574000],["3399",571000],["3113",539000],["2411",524000],["2321",400000],["3421",380000],["6409",252000],["4222",250000],["5512",105000],["6320",104000],["3429",100000],["6402",50000],["3314",46000],["6310",29000],["6114",24000],["3326",15000],["5213",10000],["3319",5000]],"purpose_expenditure_total_czk":34156000},"actual":{"economic_expenditure":[["5171",6024104.57],["5169",4885944.29],["5331",3000000],["5011",1557269],["5023",1069764],["6121",884518.3],["5154",648432.68],["5336",576900.81],["6119",533278],["6122",494333.4],["5031",419167],["5139",405992.03],["5151",341846.28],["5166",304620.99],["5021",277672],["5222",265949.49],["5032",242096],["5137",234099.92],["6123",194899],["5155",173637.4],["5163",119501.6],["5138",89871.92],["5162",68491.44],["5042",52820.13],["5175",46727.1],["5164",44122],["5134",41308],["5167",31541.9],["5156",30847],["5329",28145],["5366",27500],["5213",26060],["5172",19662.5],["5165",18680],["5363",18000],["5194",16949],["5161",16391],["5362",15580],["5492",15500],["5136",13616],["5321",13000],["5339",10000],["5038",5250],["5229",3952.4],["5131",2843],["5173",300],["5909",240]],"economic_expenditure_total_czk":23311425.15,"economic_financing":[["8115",1078233.63]],"economic_financing_total_czk":1078233.63,"economic_revenue":[["1211",7468688.38],["1121",4006780.19],["1111",2804229.51],["1511",2525466.4],["2132",1044133.8],["2111",896684],["4116",654900.81],["1113",528912.43],["3111",420530],["1345",390332],["4122",332452],["1112",261031.36],["2324",242177.31],["1386",145939.06],["4112",123600],["2112",89482],["2329",60172.79],["1387",57203.6],["2131",45931],["2343",35790.36],["4111",32500],["2119",18510],["2212",16000],["1341",13260],["2321",7500],["2142",5925],["1361",3950],["1381",1109.52]],"economic_revenue_total_czk":22233191.52,"purpose_expenditure":[["3111",4956783.37],["2212",4877371.84],["3639",2639653.68],["3612",2542628.66],["6171",1981705.72],["3722",1651348.83],["6112",1159740],["3113",538093.5],["3631",450498.89],["3635",404050],["2411",392467.92],["3399",360535.27],["3419",282591.81],["4222",211169],["3613",156038],["2310",127119.77],["2321",118241.2],["6409",101017.4],["6320",95914],["5512",65030],["3632",48220],["3314",37522],["6310",28837.6],["6402",27500],["6114",23107.17],["3429",15470],["3326",7975],["3421",6642.9],["3319",4151.62]],"purpose_expenditure_total_czk":23311425.15}},"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."}}}}