{"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:00260789","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00260789","name":"Obec Nový Oldřichov","short_name":"Nový Oldřichov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Česká Lípa","municipality_code":561878},"amounts":{"revenue_approved":20441644.53,"revenue_adjusted":25503881.03,"revenue_actual":24956123.63,"expense_approved":23351882,"expense_adjusted":39985172.4,"expense_actual":31771109.22,"tax_revenue":16351081.61,"nontax_revenue":1939161.84,"capital_revenue":3430952,"transfer_revenue":3234928.18,"current_expense":16000587.77,"capital_expense":15770521.45,"budget_balance":-6814985.59,"cash_current":16962357.12,"cash_previous":23777342.71},"ratios":{"revenue_execution":0.97852259,"expense_execution":0.79457227,"balance_to_revenue":-0.27307869,"cash_to_expense":0.53389251,"cash_yoy":-0.28661679,"capital_expense_share":0.49637932,"transfer_revenue_share":0.12962463},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00260789/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00260789"},"seo":{"slug":"novy-oldrichov","path":"/cz/municipalities/novy-oldrichov/"},"population":{"value":811,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20441644.53,"expenditure_czk":23351882,"financing_czk":2910237.47,"balance_czk":-2910237.47},{"stage":"revised","revenue_czk":25503881.03,"expenditure_czk":39985172.4,"financing_czk":14481291.37,"balance_czk":-14481291.37},{"stage":"actual","revenue_czk":24956123.63,"expenditure_czk":31771109.22,"financing_czk":6814985.59,"balance_czk":-6814985.59}],"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",5247924],["5171",3760000],["5169",3581000],["5011",1740000],["6129",1160000],["5331",1026000],["5023",1009000],["5229",678480],["6130",650000],["5031",633950],["5365",420000],["5032",367975],["5154",360000],["6371",360000],["5153",357000],["5137",290000],["5499",250000],["5168",210000],["5163",182015],["5139",167000],["5323",161000],["5321",138800],["5021",128000],["5156",102000],["5162",60000],["5492",60000],["5136",35000],["5194",35000],["5167",30000],["5151",29800],["5134",20000],["5903",20000],["5222",16792],["5175",15000],["5329",12882],["5161",10000],["5166",10000],["5038",8012],["5173",8000],["5041",1000],["5362",252]],"economic_expenditure_total_czk":23351882,"economic_financing":[["8115",2910237.47]],"economic_financing_total_czk":2910237.47,"economic_revenue":[["1211",7000000],["4211",3672344.53],["1121",3400000],["1111",2000000],["2141",600000],["1113",500000],["2111",462000],["2132",454100],["1511",450000],["1122",420000],["1345",330000],["3111",300000],["2324",230000],["4112",194200],["1112",140000],["1386",80000],["2321",50000],["2131",40000],["1387",35000],["1381",34000],["2119",25000],["1341",20000],["1361",5000]],"economic_revenue_total_czk":20441644.53,"purpose_expenditure":[["3319",4369324],["6171",3060212],["3745",2868025],["3113",1871000],["3322",1668000],["6112",1352000],["5512",1099266],["2212",750015],["3639",710252],["3399",693000],["3419",689000],["3722",600000],["3723",600000],["3315",550000],["6409",420000],["3631",401000],["2321",360000],["2411",203700],["3632",171000],["1039",158000],["2292",156000],["3349",132000],["4359",118800],["3314",80000],["3721",70000],["3900",48288],["6320",41000],["3429",40000],["5213",20000],["3729",18000],["6310",18000],["1014",10000],["2219",5000],["3341",1000]],"purpose_expenditure_total_czk":23351882},"revised":{"economic_expenditure":[["6121",16935130],["5169",4415203],["6123",2629040],["5171",2583465],["5011",1810235],["5023",1145211],["5331",1026000],["6130",803080],["5031",668314],["5137",661594],["6119",627100],["5336",595051.5],["5154",552266],["6122",544382],["5139",448405.7],["5365",420000],["5499",389652],["5032",368927],["5153",357000],["5229",343440],["6371",318738],["5163",282015],["5168",266995],["6129",247905],["5021",197050],["5323",156000],["5156",143000],["5492",143000],["5321",140800],["5132",114664],["6322",100000],["5162",77500],["5172",55122],["5175",53109],["5194",49000],["5041",46000],["5167",43310],["5136",37836],["5151",34842],["5179",28082],["5134",25129],["5903",20000],["5329",12920],["5038",12312],["5222",12132],["5173",10052],["5161",10000],["5166",9000],["5362",8252],["5364",6768.2],["5131",143]],"economic_expenditure_total_czk":39985172.4,"economic_financing":[["8117",14000000],["8115",481291.37]],"economic_financing_total_czk":14481291.37,"economic_revenue":[["1211",7000000],["1121",3400000],["3111",3050000],["4116",2351194.93],["1111",2000000],["4213",1916892.37],["2111",796630],["3121",720777],["2141",600000],["1113",500000],["4222",462496.98],["1511",450000],["1122",420000],["1345",330000],["2324",322855],["4216",193513.73],["4112",187200],["2132",164100],["1112",140000],["4122",97338.02],["2321",94223],["1386",80000],["2131",40000],["1387",35000],["1381",34000],["4111",32500],["2119",28000],["1341",20000],["2229",10660],["2139",10000],["2212",6500],["1361",5000],["3113",5000]],"economic_revenue_total_czk":25503881.03,"purpose_expenditure":[["4339",11962000],["3745",4955724],["6171",3373689],["3319",2529212],["3113",2106051.5],["3419",1871148],["5512",1794592],["3322",1668000],["6112",1544912],["3399",1348373],["3723",880000],["3639",864432],["3631",804830],["3722",646000],["2212",620015],["3635",617100],["6399",420000],["2321",367346],["2411",208611],["3632",171000],["1039",158000],["2292",156000],["3349",139000],["6320",121000],["4359",118800],["3314",91491],["3900",81316],["3315",80261.7],["3721",70000],["3341",46000],["3429",40000],["6310",38000],["6114",32500],["5213",20000],["3729",18000],["1014",10000],["6402",6768.2],["2219",5000]],"purpose_expenditure_total_czk":39985172.4},"actual":{"economic_expenditure":[["6121",11218466.13],["5169",3940310.67],["6123",2375655],["5171",2164841.02],["5011",1810234],["5023",1145211],["5331",1026000],["6130",791580],["5031",658960],["5336",595051.5],["6122",449230.32],["6119",445600],["5154",443626.07],["5137",440197.28],["5365",409080],["5139",397148.45],["5499",383036],["5229",328000],["5168",265469.24],["5153",262116.12],["6371",260000],["5032",258751],["5163",192772.52],["5021",172630],["5323",156000],["5492",142866],["5321",140800],["6129",129990],["5132",114663.37],["5156",104996.5],["6322",100000],["5162",77419.42],["5172",54481.01],["5175",53108.3],["5041",44970.91],["5136",37835.37],["5194",35685.23],["5179",28081.04],["5151",24094],["5167",17061],["5329",12780],["5222",12132],["5134",10652.55],["5173",10052],["5362",8062],["5038",7293],["5161",7208],["5364",6768.2],["5131",143]],"economic_expenditure_total_czk":31771109.22,"economic_financing":[["8117",23219751],["8115",-16404765.41]],"economic_financing_total_czk":6814985.59,"economic_revenue":[["1211",7424430.39],["1121",3982158.54],["3111",3047275],["1111",2699135.76],["4116",2273234.68],["2111",649275.05],["2141",613243.29],["1113",525738.53],["1511",499910.25],["4222",451888.98],["1122",409080],["3121",378677],["1345",325264],["2324",322712.5],["1112",259442.8],["4216",192766.5],["4112",187200],["2132",163578],["1386",145047.02],["4122",97338.02],["2321",94223],["1387",56853.17],["2131",32589],["4111",32500],["2119",29031],["1341",19250],["2212",14850],["2229",10660],["2139",9000],["3113",5000],["1334",2062.5],["1361",1600],["1381",1108.65]],"economic_revenue_total_czk":24956123.63,"purpose_expenditure":[["4339",6646301.71],["3745",3773603.24],["6171",3244634.69],["3319",2415133.05],["3113",2040686.5],["3419",1751619.67],["5512",1674012.12],["3322",1622610.6],["6112",1507114],["3399",1243373.6],["3723",847088.24],["3639",793932],["3631",683716.42],["3722",614756.5],["2212",565268.17],["3635",435600],["6399",409080],["2321",301261.61],["2411",208608.75],["2292",156000],["3349",138982.24],["4359",118800],["3314",91490.12],["6320",89673],["1039",85951],["3900",78133.04],["3721",58635.88],["3341",44970.91],["3429",39100.04],["6114",22892.5],["3315",21740.71],["6310",18894.52],["3729",14574.19],["6402",6768.2],["2219",4860],["3632",1242]],"purpose_expenditure_total_czk":31771109.22}},"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."}}}}