{"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:00260771","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00260771","name":"Město Nový Bor","short_name":"Nový Bor","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Česká Lípa","municipality_code":561860},"amounts":{"revenue_approved":330104600,"revenue_adjusted":365689930.36,"revenue_actual":344259943.2,"expense_approved":369836570,"expense_adjusted":407951591.04,"expense_actual":371660395.88,"tax_revenue":265304041.12,"nontax_revenue":19095083.72,"capital_revenue":0,"transfer_revenue":59860818.36,"current_expense":312465932.86,"capital_expense":59194463.02,"budget_balance":-27400452.68,"cash_current":196936871.47,"cash_previous":211701074.22},"ratios":{"revenue_execution":0.94139848,"expense_execution":0.91104044,"balance_to_revenue":-0.07959233,"cash_to_expense":0.52988393,"cash_yoy":-0.0697408,"capital_expense_share":0.1592703,"transfer_revenue_share":0.17388261},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00260771/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00260771"},"seo":{"slug":"novy-bor","path":"/cz/municipalities/novy-bor/"},"population":{"value":11260,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":330104600,"expenditure_czk":369836570,"financing_czk":39731970,"balance_czk":-39731970},{"stage":"revised","revenue_czk":365689930.36,"expenditure_czk":407951591.04,"financing_czk":42261660.68,"balance_czk":-42261660.68},{"stage":"actual","revenue_czk":344259943.2,"expenditure_czk":371660395.88,"financing_czk":27400452.68,"balance_czk":-27400452.68}],"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":[["5331",75036950],["5011",73823932],["5169",50565000],["6121",46614000],["5171",20385000],["5031",19100248],["6123",13380000],["5213",7163100],["5032",6958520],["5154",5800000],["5222",4640000],["5023",3495000],["5137",2983000],["5168",2905000],["5323",2617000],["6130",2500000],["5166",2300000],["5139",2231000],["6122",1840000],["5229",1774800],["5021",1625000],["5499",1500500],["5163",1450000],["5152",1390000],["5365",1100000],["6351",1000000],["5162",982920],["5167",960000],["5153",900000],["5901",900000],["6125",900000],["5161",879500],["5329",870000],["5142",800000],["6111",800000],["5156",720000],["5151",616000],["5026",600000],["6142",500000],["5136",483000],["5179",464100],["5175",425000],["5172",415000],["6119",400000],["5038",367500],["5903",350000],["5173",347000],["5134",342000],["5194",322000],["5132",250400],["5493",200000],["5019",122000],["5123",100000],["6127",100000],["6371",100000],["5199",80000],["5362",62200],["5223",60000],["5029",55000],["5039",49800],["5041",45100],["5133",27000],["5494",20000],["5192",15000],["5131",12000],["5811",10000],["5164",6000]],"economic_expenditure_total_czk":369836570,"economic_financing":[["8115",39731970]],"economic_financing_total_czk":39731970,"economic_revenue":[["1211",117000000],["1121",59000000],["1111",41000000],["4131",35000000],["4112",25241600],["1511",10000000],["1345",9160000],["1113",6900000],["1361",5460000],["1122",4000000],["2229",4000000],["1112",3000000],["2324",2600000],["2141",2200000],["1381",2000000],["2212",1683000],["2111",910000],["1353",350000],["1341",290000],["2139",150000],["2143",100000],["1343",60000]],"economic_revenue_total_czk":330104600,"purpose_expenditure":[["6171",91536012],["3639",45259200],["2219",35350000],["2212",27232000],["5311",18143500],["5512",16705000],["3113",16083000],["3722",15060000],["3319",10536000],["3631",10390000],["4351",9170000],["6112",5462300],["3315",5434000],["3745",5300000],["3111",5247000],["3421",4380000],["3419",3870000],["2143",3582428],["3322",3200000],["3314",3022200],["2122",3000000],["3636",2952000],["3399",2880000],["2295",2617000],["3612",2552000],["3117",2307000],["3231",2010950],["6399",2000000],["4399",1711800],["4311",1548680],["3412",1500000],["6320",1200000],["6310",1050000],["3326",1000000],["3114",941000],["3792",806000],["3635",599000],["3632",488000],["4329",485000],["3799",350000],["5213",350000],["1014",330000],["2321",316000],["2141",300000],["1031",280000],["3714",250000],["3329",200000],["3726",150000],["3613",130000],["3299",115000],["3429",100000],["1037",90000],["4349",80000],["2369",70000],["1036",65000],["3741",24000],["3721",20000],["4342",3000],["3719",2000],["4341",500]],"purpose_expenditure_total_czk":369836570},"revised":{"economic_expenditure":[["5011",77734240.63],["5331",75069050],["5169",51463918.05],["6121",45352833.28],["5171",26739850.29],["5031",20460925],["5336",13823162.74],["6123",13577500],["5213",8506483],["5032",7496931],["5154",5489376.7],["5222",5453500],["5139",4197648.12],["5023",3499295],["5166",2966256.19],["5168",2860900],["5221",2825350],["5499",2695115],["6122",2673185.72],["5323",2617000],["5137",2263376.24],["6130",1891002],["5021",1878175],["5901",1858828.07],["5163",1521480.94],["5152",1369065],["5365",1100000],["5493",1049059],["6111",1044220],["5153",1013789.67],["6351",1000000],["5223",974500],["5156",938288.73],["5167",874900],["5161",816300.16],["5162",814715.98],["6119",810000],["5142",800000],["5329",787377.56],["6356",774843.46],["5194",758507.28],["5151",706810],["5132",624400],["5026",600000],["5164",558630],["5136",548603],["6125",520000],["5175",500445],["5172",441620],["6142",427500],["5192",390229.86],["5173",390134],["5038",367500],["5179",344558.44],["6349",252164],["5123",232200],["5134",156000],["6127",120000],["5019",113582],["5364",103510.93],["6371",100000],["5660",90000],["5199",80000],["5362",66940],["5339",60000],["5029",55000],["5039",50814],["5122",50000],["5041",45100],["5492",30000],["5133",26000],["5176",20000],["5229",13000],["5131",10700],["5811",10000],["5216",5000],["5903",200]],"economic_expenditure_total_czk":407951591.04,"economic_financing":[["8115",42261660.68]],"economic_financing_total_czk":42261660.68,"economic_revenue":[["1211",117000000],["1121",59000000],["1111",41000000],["4131",35000000],["4112",25241600],["4116",16509714.03],["1511",10000000],["1345",9160000],["1113",6900000],["4122",6828354.87],["4213",6822256],["1361",5460000],["1122",4000000],["2229",4000000],["1112",3000000],["2324",2664000],["4121",2348550],["2141",2212400],["1381",2000000],["2212",1683000],["2226",955162],["4216",924843.46],["2111",910000],["4222",595000],["4111",507500],["1353",350000],["1341",290000],["2139",150000],["2143",100000],["1343",60000],["2460",17550]],"economic_revenue_total_czk":365689930.36,"purpose_expenditure":[["6171",97709842.51],["3639",45399475.52],["2219",40256856],["2212",30447500],["3113",22510464.6],["5311",19001319],["5512",17120728],["4351",14899612],["3722",14269918],["3319",10488900],["3631",8560000],["6112",6289880.3],["3111",6036636.2],["3315",5909527.43],["3745",4960000],["2122",4800000],["3421",4472193.6],["4399",4060350],["3419",3870000],["3314",3771066.18],["2143",3449315.7],["3117",3026524.8],["6399",2932487.29],["3322",2848900],["3231",2788706.79],["3632",2647400],["2295",2617000],["4311",2519063],["3612",2334900],["3399",2272082],["3792",1683000],["3636",1502941.56],["3114",1207813.21],["6320",1200000],["6310",1057659.94],["3412",1042532],["2115",985666],["3326",900000],["3429",643000],["3635",599000],["2141",570000],["6114",553910],["4329",499426],["3799",450000],["1014",330000],["2321",329000],["3714",250000],["5272",247067],["1037",233955],["4349",233000],["3726",220000],["3329",200000],["1031",136045],["3299",115000],["6402",103510.93],["3511",73951.48],["2369",70000],["1036",65000],["5273",57460],["5213",45673],["3741",27000],["3613",23831],["3721",20000],["4342",3000],["3719",2000],["4341",500]],"purpose_expenditure_total_czk":407951591.04},"actual":{"economic_expenditure":[["5331",75069050],["5011",71848811],["5169",45372540.96],["6121",38706924.99],["5171",24891029.89],["5031",18184076],["5336",13823162.74],["6123",12901735],["5213",8503383],["5032",6671000],["5222",5445500],["5154",4926297.25],["5139",3749883.28],["5023",3041243],["5221",2825350],["5168",2719340.75],["5323",2617000],["5166",2508331.94],["5499",2467871],["5137",1986153.49],["6130",1891002],["6122",1652611.95],["5163",1359727.06],["5021",1298007],["5152",1210800],["6351",1000000],["5223",974500],["6111",961262.72],["5493",849059],["5153",813973.82],["6356",774843.46],["5329",740784],["5156",736528.24],["5194",704904.58],["5162",647382.78],["5151",640288],["5167",637709.75],["5142",597082.88],["5132",565146.79],["5164",550154.51],["5161",497739.08],["5136",482385.4],["6125",480599.9],["6119",409319],["5192",385203.86],["5175",333521],["5179",309203.44],["5038",304907],["6349",252164],["5173",219594.43],["5123",214559.1],["5172",194371.82],["6127",114000],["5364",103510.93],["5134",99956.47],["5199",80000],["5339",60000],["6371",50000],["5362",46081.4],["5492",30000],["5660",27000],["5029",23696],["5133",19328],["5019",17652.22],["5039",13970.22],["5176",7250.32],["5131",5035],["5216",5000],["5041",3684.46],["5229",3000],["5811",2000],["5122",1210]],"economic_expenditure_total_czk":371660395.88,"economic_financing":[["8115",26689119.66],["8901",711333.02]],"economic_financing_total_czk":27400452.68,"economic_revenue":[["1211",115020118.05],["1121",61548013.11],["1111",43503725.81],["4112",25241600],["4116",16509714.03],["1511",10085979.75],["1345",9741952.6],["1113",8138296.12],["2324",6962450.92],["4122",6828354.87],["4213",6822256],["1361",6564979],["1112",4012471.37],["2329",3995771.08],["1122",2738400],["4121",2431550],["1386",2242380.27],["2141",1901706.78],["2212",1819425.33],["2229",1336972.57],["2111",1240464],["2226",955162],["4216",924843.46],["1387",878530.6],["4222",595000],["4111",507500],["1353",411900],["2322",399995],["2139",362640],["1341",275923],["1334",85187.26],["2310",76817.5],["2460",37279.74],["1343",33010],["1381",18111.19],["2143",5588.8],["1335",4824.8],["2112",810],["1382",238.19]],"economic_revenue_total_czk":344259943.2,"purpose_expenditure":[["6171",87201835.04],["3639",43623185],["2219",34979384.81],["2212",26691083.67],["3113",22496359.12],["5311",18059848.7],["5512",15454103.36],["4351",14899612],["3722",13918033.13],["3319",9974456.27],["3631",8085419.38],["3111",6024750.1],["3315",5785157.26],["6112",5186341.37],["3745",4905816.43],["2122",4792180.93],["3421",4409866.55],["4399",4060350],["3419",3862000],["3314",3505892.86],["3117",3026524.8],["2143",2981645.1],["3322",2786465.5],["3231",2777067.79],["2295",2617000],["3632",2423663.48],["4311",1992132],["3399",1926669.59],["3612",1680367.5],["3792",1494846.31],["3114",1207813.21],["6320",1200000],["2115",985666],["6310",756809.94],["3326",669185],["3429",636888.98],["3412",562246.58],["3636",561717.75],["6114",508239.75],["2141",457152.95],["4329",415517],["3799",382680],["2321",252095],["3714",249260],["4349",225677],["1037",166129.07],["3726",146057.53],["1031",129512],["6402",103510.93],["3299",98070.3],["3511",73951.48],["1036",61881],["5273",57460],["5213",36972],["1014",35368],["3741",24000],["3613",20702],["2369",10043],["3721",3731.36]],"purpose_expenditure_total_czk":371660395.88}},"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."}}}}