{"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:00266531","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266531","name":"Obec Novosedlice","short_name":"Novosedlice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567752},"amounts":{"revenue_approved":61558600,"revenue_adjusted":62838762.8,"revenue_actual":60801999.1,"expense_approved":72458000,"expense_adjusted":79219712.8,"expense_actual":71479710.8,"tax_revenue":44798191.57,"nontax_revenue":12717690.73,"capital_revenue":81058,"transfer_revenue":3205058.8,"current_expense":50369223.86,"capital_expense":21110486.94,"budget_balance":-10677711.7,"cash_current":22974625.47,"cash_previous":33507697.17},"ratios":{"revenue_execution":0.96758746,"expense_execution":0.90229702,"balance_to_revenue":-0.17561448,"cash_to_expense":0.32141464,"cash_yoy":-0.31434782,"capital_expense_share":0.29533537,"transfer_revenue_share":0.05271305},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266531/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266531"},"seo":{"slug":"novosedlice","path":"/cz/municipalities/novosedlice/"},"population":{"value":2099,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":61558600,"expenditure_czk":72458000,"financing_czk":10899400,"balance_czk":-10899400},{"stage":"revised","revenue_czk":62838762.8,"expenditure_czk":79219712.8,"financing_czk":16380950,"balance_czk":-16380950},{"stage":"actual","revenue_czk":60801999.1,"expenditure_czk":71479710.8,"financing_czk":10677711.7,"balance_czk":-10677711.7}],"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",19900000],["5169",9493000],["5171",8845000],["5331",5950000],["5321",4705000],["5011",4270000],["6122",4175000],["5023",2150000],["5151",1650000],["5031",1450000],["5154",1445000],["5362",1145000],["5153",990000],["6460",800000],["5032",600000],["5137",585000],["5139",494000],["5166",320000],["5222",310000],["5163",300000],["5168",300000],["5229",285000],["5909",275000],["5021",250000],["5365",250000],["5499",235000],["5162",150000],["5175",145000],["5164",130000],["5167",130000],["5136",120000],["5194",105000],["5172",100000],["5156",77000],["5364",54000],["5329",50000],["5173",47000],["5221",45000],["5134",33000],["5179",30000],["5161",25000],["5038",20000],["5903",20000],["5132",5000]],"economic_expenditure_total_czk":72458000,"economic_financing":[["8115",10899400]],"economic_financing_total_czk":10899400,"economic_revenue":[["1211",21000000],["1121",10600000],["2132",7780000],["1111",7500000],["3111",2600000],["2111",1770000],["1113",1700000],["1511",1660000],["4221",1500000],["1345",1100000],["1112",550000],["2324",550000],["2460",550000],["4112",499600],["2131",445000],["1122",350000],["2141",300000],["1386",250000],["4116",250000],["1343",190000],["1387",110000],["1381",100000],["4111",64000],["1341",50000],["2119",50000],["1361",30000],["1349",10000]],"economic_revenue_total_czk":61558600,"purpose_expenditure":[["3612",11330000],["3613",8000000],["6171",5200000],["3113",4500000],["5311",4500000],["3631",4400000],["3639",3500000],["3745",3500000],["5399",3500000],["2333",3400000],["3111",3250000],["6112",3000000],["3632",2500000],["3722",2400000],["3399",1500000],["3729",1200000],["2212",1000000],["3723",1000000],["3611",800000],["2219",650000],["2321",400000],["6399",300000],["3412",280000],["6320",280000],["3419",276000],["2223",250000],["3636",250000],["3322",200000],["3635",200000],["5512",175000],["3314",170000],["3349",110000],["6114",64000],["6402",54000],["2221",50000],["3341",50000],["3721",50000],["3421",46000],["3429",45000],["1014",30000],["5213",20000],["6310",20000],["4359",8000]],"purpose_expenditure_total_czk":72458000},"revised":{"economic_expenditure":[["6121",17570000],["5171",15469000],["5169",9532300],["5331",5950000],["5321",4705000],["6122",4690000],["5011",4414000],["5023",2215500],["5151",1760700],["5031",1550000],["5362",1540000],["5154",1312500],["6130",960000],["5336",940712.8],["5137",651000],["5139",640000],["5032",634000],["5153",544680],["5021",341500],["5222",310000],["5499",310000],["5163",301000],["5166",292320],["5229",281000],["5909",272000],["5168",270000],["5365",262500],["6460",250000],["5162",150000],["5136",145000],["5164",126000],["5175",115000],["5167",105000],["5194",105000],["5156",77000],["6322",70000],["5364",54000],["5329",50000],["5173",47000],["5221",35000],["5363",34000],["5134",33000],["5179",30000],["5161",25000],["5038",22000],["5903",20000],["5132",5000],["5192",2000]],"economic_expenditure_total_czk":79219712.8,"economic_financing":[["8115",16380950]],"economic_financing_total_czk":16380950,"economic_revenue":[["1211",21000000],["1121",10600000],["2132",7784450],["1111",7500000],["3111",2600000],["2111",1770000],["1113",1700000],["1511",1660000],["4221",1414746],["1345",1100000],["4116",1000712.8],["2324",823000],["1112",550000],["2460",550000],["4112",499600],["2131",474000],["1122",350000],["2141",300000],["1386",250000],["1343",240254],["4122",190000],["1387",110000],["1381",100000],["4111",65000],["1341",50000],["2119",50000],["4121",35000],["1361",30000],["2139",29000],["1349",13000]],"economic_revenue_total_czk":62838762.8,"purpose_expenditure":[["3612",16140000],["3613",6200000],["3745",5900000],["3113",5440712.8],["6171",5200000],["3639",4932500],["3631",4850000],["5311",4500000],["5399",3300000],["6112",3180000],["2333",2900000],["3632",2500000],["3722",2400000],["3111",2250000],["3729",1600000],["3399",1337000],["2212",1000000],["3723",1000000],["2219",959500],["2321",450000],["6399",300000],["3412",280000],["6320",280000],["3419",274000],["2223",250000],["3611",250000],["3636",250000],["3322",200000],["3635",200000],["5512",175000],["3314",170000],["3349",125000],["6114",65000],["6402",54000],["2221",50000],["3341",50000],["3721",50000],["3421",46000],["3429",35000],["1014",28000],["5213",20000],["6310",20000],["4359",8000]],"purpose_expenditure_total_czk":79219712.8},"actual":{"economic_expenditure":[["6121",15960506.51],["5171",14533189.95],["5169",7965897.38],["5331",5112082],["5321",4557583],["5011",4355251],["6122",4271269.57],["5023",2183932],["5151",1566973],["5031",1527028],["5362",1396489],["5154",1190171.7],["5336",940712.8],["6130",675160],["5032",607167],["5139",561989.43],["5153",445218],["5021",339372],["5222",310000],["5163",299513.32],["5499",283300],["5229",281000],["5909",258103],["5168",256984.16],["5166",232320],["5137",202738],["5162",138788.21],["5136",137557.5],["6460",133550.86],["5164",117888],["5167",92448],["5194",84382],["5175",79327.32],["6322",70000],["5156",58187],["5364",53906.45],["5173",42097],["5363",33968],["5134",22243.55],["5221",21570],["5179",20440.09],["5038",18426],["5161",15400],["5365",12500],["5329",11080],["5192",2000]],"economic_expenditure_total_czk":71479710.8,"economic_financing":[["8117",21000000],["8118",-15000000],["8115",4533071.7],["8901",144640]],"economic_financing_total_czk":10677711.7,"economic_revenue":[["1211",20486669.63],["1121",10959823.69],["2132",8344485],["1111",7517967.06],["2111",2019697],["1511",1580813.62],["1113",1449419.66],["4221",1414746],["1345",1217421],["4116",1000712.8],["2324",877570.63],["1112",714546.91],["2460",606317],["4112",499600],["2131",446209.77],["1386",399276.8],["2141",359800.33],["1343",229350],["4122",190000],["1387",156507.7],["3111",81058],["4111",65000],["1341",47971],["4121",35000],["2139",29040],["2119",22748],["1361",19835],["1349",15266],["2322",8236],["1381",3243.56],["2321",2787],["2329",800],["1382",79.94]],"economic_revenue_total_czk":60801999.1,"purpose_expenditure":[["3612",15975807.07],["3745",5631801.35],["3613",5447585.22],["6171",4788361.35],["3113",4529393.55],["3631",4490241.45],["5311",4376083],["3639",4296520.38],["6112",3147862.06],["5399",3023465.54],["2333",2737157.88],["3722",2354743.18],["3111",2029221],["3632",1855275.25],["3729",1237259.6],["3399",1083938.8],["2212",908675.88],["2219",689233.33],["3723",565175.43],["2321",365047.44],["6320",279095],["3419",274000],["3322",200000],["5512",175000],["3314",164165.35],["3635",139150],["3611",133550.86],["3349",123846],["3412",105906.88],["2223",81962.8],["6402",53906.45],["3421",46000],["6114",44188.64],["3429",35000],["1014",28000],["3636",24200],["6310",19999.06],["2221",10891],["4359",8000]],"purpose_expenditure_total_czk":71479710.8}},"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."}}}}