{"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:00254819","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254819","name":"Město Nová Role","short_name":"Nová Role","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555398},"amounts":{"revenue_approved":103062000,"revenue_adjusted":107839541.03,"revenue_actual":114503479.96,"expense_approved":164714500,"expense_adjusted":174528441.03,"expense_actual":158315888.52,"tax_revenue":97097692.96,"nontax_revenue":10874276.57,"capital_revenue":1551105.4,"transfer_revenue":4980405.03,"current_expense":85848271.46,"capital_expense":72467617.06,"budget_balance":-43812408.56,"cash_current":67041259.04,"cash_previous":67142908.61},"ratios":{"revenue_execution":1.06179495,"expense_execution":0.90710653,"balance_to_revenue":-0.38262949,"cash_to_expense":0.42346513,"cash_yoy":-0.00151393,"capital_expense_share":0.45774065,"transfer_revenue_share":0.04349567},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254819/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254819"},"seo":{"slug":"nova-role","path":"/cz/municipalities/nova-role/"},"population":{"value":4270,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":103062000,"expenditure_czk":164714500,"financing_czk":61652500,"balance_czk":-61652500},{"stage":"revised","revenue_czk":107839541.03,"expenditure_czk":174528441.03,"financing_czk":66688900,"balance_czk":-66688900},{"stage":"actual","revenue_czk":114503479.96,"expenditure_czk":158315888.52,"financing_czk":43812408.56,"balance_czk":-43812408.56}],"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",68250000],["5169",19374000],["5171",15848000],["5011",12758000],["5331",9268000],["6119",4600000],["6122",4550000],["5031",3527000],["5137",3220000],["5222",3200000],["5023",2277000],["5365",2000000],["5154",1467000],["5032",1268500],["5168",1167000],["5166",1070000],["6901",1000000],["5221",900000],["5139",818000],["6123",750000],["6351",700000],["5499",688000],["5152",529000],["5362",500000],["5132",490000],["5163",460000],["5021",399000],["5167",380000],["5162",347000],["5156",320000],["5194",302000],["6130",300000],["5153",265000],["6125",260000],["5136",231000],["5225",220000],["5903",200000],["5175",157000],["5151",155000],["5161",152000],["5229",100000],["5038",50000],["5213",50000],["6212",50000],["5173",28000],["5179",21500],["5532",18000],["5133",12000],["5019",10000],["5172",5000],["5138",2000],["5039",500]],"economic_expenditure_total_czk":164714500,"economic_financing":[["8123",45000000],["8115",20902500],["8124",-4250000]],"economic_financing_total_czk":61652500,"economic_revenue":[["1211",41000000],["1121",21000000],["1111",15000000],["1511",5500000],["2132",3601000],["1345",3200000],["1113",2600000],["4112",2500000],["1122",1600000],["2324",1084000],["1112",1000000],["2131",1000000],["2141",900000],["1381",800000],["2111",520000],["3111",500000],["1356",360000],["2321",250000],["1361",230000],["1341",160000],["2142",100000],["2119",50000],["1334",30000],["1335",25000],["2420",24000],["1343",15000],["2212",10000],["2112",3000]],"economic_revenue_total_czk":103062000,"purpose_expenditure":[["3421",51532000],["6171",16456000],["2219",10750000],["3722",8350000],["3113",6765000],["3631",6662000],["5311",6530000],["6112",5989000],["3111",4230000],["3745",3870000],["3725",3850000],["2212",3800000],["4351",3272000],["3399",3113000],["3639",2900000],["3314",2618500],["3326",2528000],["3419",2500000],["6399",2500000],["3392",2153000],["3612",1835000],["5512",1808000],["2341",1800000],["3613",1515000],["2321",1500000],["6409",1000000],["3349",741000],["3231",500000],["3634",450000],["3632",433000],["3635",400000],["3511",354000],["3429",350000],["2229",300000],["3729",260000],["3341",200000],["5213",200000],["6223",200000],["1014",150000],["2115",150000],["3319",132000],["6310",35000],["4341",30000],["2331",3000]],"purpose_expenditure_total_czk":164714500},"revised":{"economic_expenditure":[["6121",64854000],["5171",24975703.79],["5169",19519375.83],["5011",11958000],["5331",9928000],["6119",5800000],["6122",4650000],["5031",3277000],["5222",3200000],["5137",3005000],["5023",2277000],["5365",2000000],["6123",1750000],["5154",1467000],["5032",1348500],["5168",1187000],["5166",1070000],["5336",999388],["6351",945616],["5221",900000],["5364",856044],["5139",821436.41],["5499",688000],["5132",659000],["5152",629000],["5362",500000],["5021",483692],["5163",470000],["5341",457685],["5162",347000],["6901",340000],["5156",320000],["5194",302000],["5167",300000],["5153",265000],["6125",260000],["5136",231000],["5225",220000],["5903",200000],["5175",157000],["6422",156000],["5151",155000],["5161",152000],["5229",100000],["6130",100000],["5038",50000],["5213",50000],["6212",50000],["5173",28000],["5179",21500],["5532",18000],["5133",12000],["5019",10000],["5172",5000],["5138",2000],["5039",500]],"economic_expenditure_total_czk":174528441.03,"economic_financing":[["8123",45000000],["8115",25938900],["8124",-4250000]],"economic_financing_total_czk":66688900,"economic_revenue":[["1211",41000000],["1121",21000000],["1111",15000000],["1511",5500000],["2132",3601000],["1345",3200000],["1113",2600000],["4112",2046600],["4116",1819426.79],["1122",1600000],["2229",1164215],["2324",1099921],["1112",1000000],["2131",1000000],["2142",917000],["2141",900000],["1381",800000],["4122",637800],["2111",520000],["3111",500000],["4213",373150],["1356",360000],["2122",300000],["2321",250000],["1361",230000],["1341",160000],["4111",103428.24],["2119",50000],["1334",30000],["1335",25000],["2420",24000],["1343",15000],["2212",10000],["2112",3000]],"economic_revenue_total_czk":107839541.03,"purpose_expenditure":[["3421",52202000],["6171",17211921],["3113",9340432],["2219",8794000],["3722",8350000],["3326",6815703.79],["6112",6189000],["2341",5500000],["5311",4830000],["3631",4662000],["4351",4272000],["3745",4270000],["3725",3912555],["2212",3800000],["3111",3615616],["3399",2853000],["3639",2700000],["3419",2656000],["3314",2618500],["6399",2500000],["4339",2300000],["3392",2173000],["5512",1952000],["3612",1835000],["3613",1615000],["3634",1450000],["3349",741000],["2321",730000],["3231",500000],["6330",457685],["3632",433000],["3635",400000],["3511",354000],["3429",350000],["6409",340000],["2229",300000],["3729",260000],["3341",200000],["5213",200000],["1014",191600],["6223",190000],["2115",150000],["3319",132000],["6114",103428.24],["6310",45000],["4341",30000],["2331",3000]],"purpose_expenditure_total_czk":174528441.03},"actual":{"economic_expenditure":[["6121",60010797.63],["5169",19554886.26],["5171",18853348.27],["5011",11344245],["5331",9928000],["6122",6305209.52],["5031",3117291],["6119",2933693.4],["5023",2427289],["5222",2246884],["5365",1976310],["5137",1673191.34],["6123",1456810.51],["5032",1261459],["5154",1240311.63],["5168",1185591.08],["5166",1113333.14],["5336",999388],["5139",989465.6],["6351",945616],["5221",919836.6],["5364",856044],["5499",816701.8],["5132",615310.89],["5021",597722],["5152",518296.03],["5163",463241.59],["5341",457685],["5362",437975.23],["5162",339734.54],["6322",300000],["5175",279597.7],["5136",228643.12],["5225",221369.5],["6371",193288],["5153",171159.63],["5194",168614.32],["5167",159753.5],["6422",156000],["5156",155826.2],["6125",152702],["5161",130820.31],["5151",121431.66],["5229",85462.28],["5038",45593],["5660",42000],["5164",40419.96],["5179",26600],["6130",13500],["5532",13159.33],["5133",11114],["5123",6739.7],["5173",3330],["5019",1501],["5192",1000],["5909",595.25]],"economic_expenditure_total_czk":158315888.52,"economic_financing":[["8123",45000000],["8124",-2047730],["8115",768976.23],["8901",91162.33]],"economic_financing_total_czk":43812408.56,"economic_revenue":[["1211",41343855.24],["1121",22143298.96],["1111",15386599.33],["1511",6424880.58],["2132",3516904.5],["1345",3289343],["1113",2926201.8],["4112",2046600],["1122",1976310],["4116",1819426.79],["3111",1551105.4],["2324",1491589.55],["1112",1443225.81],["2141",1186125.1],["2229",1166021.78],["2131",1067856.6],["2142",945034],["1386",801900.1],["2111",768480.04],["4122",637800],["1356",398868.38],["4213",373150],["1361",372325],["1387",315322.16],["2122",300000],["2321",260000],["1341",171157],["4111",103428.24],["1335",57284.02],["2310",49500],["2420",47735],["2119",38740],["2460",26000],["1334",22690.8],["1343",15580],["2212",6600],["1381",6380.54],["1383",2470.24],["2112",2190],["2133",1500]],"economic_revenue_total_czk":114503479.96,"purpose_expenditure":[["3421",52175075.96],["6171",16126044.47],["3113",9191688.96],["2219",8522835.19],["3722",8147025.17],["6112",5998688.81],["2341",5377843.16],["3745",4267447.17],["4351",3995350.94],["5311",3982219.89],["3725",3898943.69],["3111",3614256.94],["3631",3324614.98],["2212",2882816.53],["3314",2504493.69],["3419",2496325],["6399",2400295.23],["3639",2327900.62],["4339",2273184.4],["3392",2171109.68],["3326",1937525.58],["5512",1876134.95],["3612",1829202.32],["3399",1475858.26],["3613",913666.96],["3349",701882.86],["3231",498384.25],["3634",492954.36],["6330",457685],["3632",432885.55],["3511",349445.08],["3429",344178.35],["3729",253153.04],["2321",213077.79],["3341",192904],["2115",149682],["2229",118286.66],["3319",107151.85],["6114",103428.24],["6223",67740.33],["1014",65800],["6310",26693.99],["3635",25047],["4341",2926.82],["2331",2032.8]],"purpose_expenditure_total_czk":158315888.52}},"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."}}}}