{"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:00266108","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266108","name":"Obec Nová Ves v Horách","short_name":"Nová Ves v Horách","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Most","municipality_code":567329},"amounts":{"revenue_approved":15534200,"revenue_adjusted":17153424.82,"revenue_actual":16700038.14,"expense_approved":18706000,"expense_adjusted":20964614.31,"expense_actual":14958263.61,"tax_revenue":13012832.55,"nontax_revenue":2104688.59,"capital_revenue":526015,"transfer_revenue":1056502,"current_expense":13671845.28,"capital_expense":1286418.33,"budget_balance":1741774.53,"cash_current":6173737.2,"cash_previous":4560550.35},"ratios":{"revenue_execution":0.97356874,"expense_execution":0.71350054,"balance_to_revenue":0.10429764,"cash_to_expense":0.41273087,"cash_yoy":0.35372635,"capital_expense_share":0.08600051,"transfer_revenue_share":0.06326345},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266108/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266108"},"seo":{"slug":"nova-ves-v-horach","path":"/cz/municipalities/nova-ves-v-horach/"},"population":{"value":481,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15534200,"expenditure_czk":18706000,"financing_czk":3171800,"balance_czk":-3171800},{"stage":"revised","revenue_czk":17153424.82,"expenditure_czk":20964614.31,"financing_czk":3811189.49,"balance_czk":-3811189.49},{"stage":"actual","revenue_czk":16700038.14,"expenditure_czk":14958263.61,"financing_czk":-1741774.53,"balance_czk":1741774.53}],"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":[["5169",4053000],["5011",3130000],["5163",2629000],["5139",1132000],["5023",1100000],["5499",780000],["5171",760000],["5031",640000],["6121",616000],["5021",605000],["5153",490000],["5154",369000],["5168",330000],["5365",300000],["5032",286000],["5222",223000],["5166",222000],["5156",210000],["5137",172000],["5212",150000],["5164",120000],["5162",90000],["5194",40000],["5321",40000],["5903",40000],["5167",25000],["5151",21000],["5132",20000],["5175",20000],["5136",15000],["5038",12000],["5329",12000],["5172",11000],["5141",10000],["5362",10000],["5901",10000],["5173",8000],["5161",3000],["5511",2000]],"economic_expenditure_total_czk":18706000,"economic_financing":[["8115",3303800],["8124",-132000]],"economic_financing_total_czk":3171800,"economic_revenue":[["1211",5987000],["1121",2794000],["1111",1971000],["1511",1413000],["2329",840000],["4112",816200],["1113",323000],["1122",300000],["2324",255000],["1345",225000],["1112",167000],["1386",139000],["1342",63000],["2131",55000],["4121",50000],["2111",30000],["4116",26000],["1341",21000],["1387",21000],["2132",16000],["2139",10000],["1361",6000],["1334",5000],["1335",1000]],"economic_revenue_total_czk":15534200,"purpose_expenditure":[["6171",6949000],["3639",2153000],["3722",1570000],["6112",1550000],["3745",1137000],["3399",782000],["2212",670000],["2321",560000],["5512",558000],["3412",429000],["3113",390000],["3631",385000],["3315",338000],["6399",300000],["2310",207000],["3635",185000],["3519",108000],["1032",100000],["4222",63000],["3314",61000],["6320",44000],["3632",40000],["5213",40000],["3421",25000],["3329",20000],["3612",10000],["5212",10000],["6310",10000],["3319",5000],["5272",5000],["6223",2000]],"purpose_expenditure_total_czk":18706000},"revised":{"economic_expenditure":[["5011",3562000],["5169",3324000],["5163",2395000],["6122",1347560],["5023",1311000],["6121",989554.31],["5171",958000],["5031",852000],["5499",799000],["5021",652000],["5139",571500],["5153",541000],["5321",410000],["5154",380000],["5032",348000],["5137",338000],["5168",330000],["5365",301000],["5166",229000],["5164",207000],["5156",168000],["5212",150000],["5222",145000],["5492",98000],["5162",90000],["5493",80000],["5175",76000],["5151",63000],["5167",43000],["5194",40000],["5903",40000],["5141",25000],["6130",15000],["5038",12000],["5329",12000],["5172",11000],["5362",10000],["5901",10000],["5173",8000],["5132",6000],["5229",5000],["5136",3000],["5161",3000],["5192",3000],["5511",2000],["5134",1000]],"economic_expenditure_total_czk":20964614.31,"economic_financing":[["8115",2447629.49],["8113",1495560],["8124",-132000]],"economic_financing_total_czk":3811189.49,"economic_revenue":[["1211",5987000],["1121",2794000],["1111",1971000],["1511",1413000],["2329",1072389.82],["4112",816200],["1113",368000],["2324",346000],["1122",300000],["3119",300000],["2119",253000],["2321",253000],["1345",225000],["3113",200000],["1112",167000],["1386",139000],["4122",97200],["1342",72000],["2131",69000],["4121",50000],["1387",46000],["4116",39135],["2111",39000],["4111",32500],["2132",24000],["3111",23000],["1341",21000],["2229",12000],["2139",10000],["1361",8000],["1334",5000],["1335",1000]],"economic_revenue_total_czk":17153424.82,"purpose_expenditure":[["6171",7037000],["3639",3663560],["6112",1685000],["3722",1570000],["3745",1197000],["3399",782000],["2321",769000],["5512",676000],["2212",651000],["3631",465000],["3412",453000],["3113",390000],["3315",384000],["6399",300000],["3635",185000],["2310",127000],["3519",126000],["4222",123000],["2219",71554.31],["3314",61000],["6320",44000],["5213",40000],["6114",32500],["3632",30000],["3421",25000],["6310",25000],["3329",20000],["3612",10000],["5212",10000],["3319",5000],["5272",5000],["6223",2000]],"purpose_expenditure_total_czk":20964614.31},"actual":{"economic_expenditure":[["5169",2978290.66],["5011",2741294],["5023",1290270],["6121",865407.09],["5031",849036],["5171",836577.54],["5153",533703.99],["6122",406661.24],["5321",375655],["5154",369445.4],["5032",352565],["5168",346261.46],["5021",345744],["5137",333975.87],["5139",323316.52],["5163",300713.8],["5365",220660],["5164",217085.04],["5166",206650],["5156",168259.59],["5222",167968],["5219",150000],["5162",89861.42],["5492",80059.5],["5493",80000],["5175",70330.58],["5151",52103],["5167",49831],["5194",49797.1],["5364",17584.6],["5229",17047.34],["5362",15440],["6130",14350],["5038",11615],["5329",6916],["5499",5000],["5132",4507],["5161",3070],["5141",3042.24],["5136",2721],["5192",2699.63],["5134",1474],["5173",1026],["5131",248]],"economic_expenditure_total_czk":14958263.61,"economic_financing":[["8115",-1613186.85],["8124",-128587.68]],"economic_financing_total_czk":-1741774.53,"economic_revenue":[["1211",5491655.1],["1121",2941862.79],["1111",2035767.76],["1511",1281045.8],["2329",1072392.82],["4112",816200],["1113",388710.76],["2324",333820.77],["3119",303000],["2119",254000],["2321",253000],["1122",219660],["1345",213101],["3113",200500],["1112",191730.23],["2131",113100],["1386",107174.73],["4122",97200],["4116",73935],["1342",71700],["2111",44895],["1387",42005.32],["4121",36667],["4111",32500],["3111",22515],["1341",19600],["2132",18840],["2229",11640],["1361",7975],["2133",3000],["1381",843.66],["1359",0.4]],"economic_revenue_total_czk":16700038.14,"purpose_expenditure":[["6171",4841347.86],["3639",1759436.38],["6112",1650659],["3722",1554567.91],["3745",1052802.11],["5512",632903.83],["3399",630971.12],["2212",525588.26],["3631",428781.15],["3412",418900.84],["3113",376139],["3315",372267.2],["6399",219660],["3519",126000],["2321",80000],["4222",62497],["3314",60097],["6320",44000],["6114",29892.97],["2310",28678.34],["3632",27500],["6402",17584.6],["3421",9341],["6310",6380.04],["6223",1968],["3612",300]],"purpose_expenditure_total_czk":14958263.61}},"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."}}}}