{"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:00275948","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275948","name":"Obec Nová Ves nad Popelkou","short_name":"Nová Ves nad Popelkou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577341},"amounts":{"revenue_approved":17095400,"revenue_adjusted":18436512.59,"revenue_actual":22482099.49,"expense_approved":27390693,"expense_adjusted":29351022.09,"expense_actual":15664789.3,"tax_revenue":15765869.91,"nontax_revenue":5284689.99,"capital_revenue":27425,"transfer_revenue":1404114.59,"current_expense":13970141.78,"capital_expense":1694647.52,"budget_balance":6817310.19,"cash_current":46492760.98,"cash_previous":40059046.61},"ratios":{"revenue_execution":1.21943341,"expense_execution":0.53370507,"balance_to_revenue":0.30323281,"cash_to_expense":2.9679787,"cash_yoy":0.16060578,"capital_expense_share":0.10818195,"transfer_revenue_share":0.06245478},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275948/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275948"},"seo":{"slug":"nova-ves-nad-popelkou","path":"/cz/municipalities/nova-ves-nad-popelkou/"},"population":{"value":666,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17095400,"expenditure_czk":27390693,"financing_czk":10295293,"balance_czk":-10295293},{"stage":"revised","revenue_czk":18436512.59,"expenditure_czk":29351022.09,"financing_czk":10914509.5,"balance_czk":-10914509.5},{"stage":"actual","revenue_czk":22482099.49,"expenditure_czk":15664789.3,"financing_czk":-6817310.19,"balance_czk":6817310.19}],"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",7000000],["5169",4042800],["5171",2400000],["6122",1705000],["5023",1550000],["5011",1500000],["5139",1191000],["5362",1000000],["5331",841000],["5154",777000],["5365",690000],["5137",608240],["5031",597000],["5153",500000],["6119",500000],["5222",380000],["5021",371000],["5032",333000],["5163",141000],["5323",132400],["5168",127200],["5156",122000],["5499",120000],["6130",100000],["5321",80000],["5167",73000],["5194",65000],["5329",62000],["5162",60000],["5173",58000],["5136",52000],["5166",40000],["5909",32000],["5175",26000],["5019",20000],["5364",19210],["5179",15000],["5132",13000],["5161",12000],["5903",10000],["5038",8000],["5122",5000],["5164",5000],["5192",4000],["5141",2500],["5366",343]],"economic_expenditure_total_czk":27390693,"economic_financing":[["8115",10678893],["8124",-383600]],"economic_financing_total_czk":10295293,"economic_revenue":[["1211",5500000],["1121",2800000],["2111",2469000],["1111",1955000],["1511",800000],["2141",751500],["1122",600000],["1345",600000],["1113",445000],["2132",384000],["4112",191300],["2324",150000],["2133",146600],["1112",130000],["1386",60000],["2131",60000],["4111",32000],["1341",15000],["1342",4000],["1361",2000]],"economic_revenue_total_czk":17095400,"purpose_expenditure":[["2212",5782000],["6171",3571000],["2321",2300000],["3639",2160000],["6112",1986000],["1031",1710000],["6399",1600000],["3744",1500000],["3113",1141000],["2310",926000],["3392",902000],["3722",840000],["3631",660000],["5512",507240],["3725",400000],["3613",381000],["3612",300000],["3745",150000],["2295",132400],["3632",90000],["6320",90000],["3399",84000],["3314",63000],["6310",33500],["6114",32000],["3319",20000],["6402",19553],["5213",10000]],"purpose_expenditure_total_czk":27390693},"revised":{"economic_expenditure":[["6121",7000000],["5169",4191800],["5171",3446000],["6122",1673801],["5023",1550000],["5011",1500000],["5139",1030000],["5362",1000000],["5331",879931],["5154",777000],["5365",690000],["5031",652000],["5137",626018],["5336",605613.59],["6119",500000],["5153",485000],["5021",355356],["5032",333000],["5222",240000],["5163",186000],["5168",158200],["5156",157353],["5194",155000],["5329",153993.5],["5323",132400],["6322",130000],["5499",120000],["6130",100000],["5321",80000],["5167",73000],["5162",60000],["5173",58122],["5136",52000],["5175",28072],["5123",25359],["5019",20000],["5364",19210],["6349",16000],["5179",15000],["5132",13000],["5161",12650],["5903",10000],["5038",8000],["5909",5300],["5122",5000],["5164",5000],["5166",5000],["5363",5000],["5192",4000],["5141",2500],["5366",343]],"economic_expenditure_total_czk":29351022.09,"economic_financing":[["8115",11298109.5],["8124",-383600]],"economic_financing_total_czk":10914509.5,"economic_revenue":[["1211",5500000],["1121",2800000],["2111",2469000],["1111",1955000],["4116",883564.59],["1511",800000],["2141",751500],["1122",600000],["1345",600000],["1113",445000],["2132",384000],["4122",296750],["4112",191300],["2324",150000],["2133",146600],["1112",130000],["2226",121367],["1386",60000],["2131",60000],["2122",38931],["4111",32500],["1341",15000],["1342",4000],["1361",2000]],"economic_revenue_total_czk":18436512.59,"purpose_expenditure":[["2212",5782000],["6171",3576000],["2321",2300000],["3639",2277153.5],["1031",2060000],["6112",1986000],["3113",1785544.59],["6399",1600000],["3744",1570000],["3631",1160000],["2310",926000],["3392",902000],["3725",800000],["5512",640371],["3722",540000],["3613",381000],["3612",300000],["3745",150000],["2295",132400],["6320",130000],["3632",90000],["3399",84000],["3314",63000],["6310",33500],["6114",32500],["3319",20000],["6402",19553],["5213",10000]],"purpose_expenditure_total_czk":29351022.09},"actual":{"economic_expenditure":[["5169",3077658.73],["5171",1822774.05],["6122",1543406.51],["5011",1344832],["5023",1252570],["5331",879931],["5336",605613.59],["5031",569940],["5154",522600.38],["5362",520334],["5365",487274],["5139",444952.67],["5153",340952.2],["5137",290491.23],["5032",243441],["5222",198069.39],["5021",196688],["5163",157407.4],["5329",152633.5],["5194",146192.1],["5168",138727.63],["5323",132400],["6322",129080.29],["5156",113473.03],["5499",108569],["5321",68530],["5162",31540.47],["5173",29385],["5123",24765.68],["5364",19210],["6349",16000],["5179",11025.23],["5136",6569],["6121",6160.72],["5038",6047],["5175",5419],["5363",5000],["5167",3815],["5161",3386],["5132",2997],["5141",2406.5],["5019",2178],["5366",343]],"economic_expenditure_total_czk":15664789.3,"economic_financing":[["8115",-6433714.37],["8124",-383595.82]],"economic_financing_total_czk":-6817310.19,"economic_revenue":[["1211",6814855.74],["1121",3648122.68],["2111",3585816.48],["1111",2499452.06],["4116",883564.59],["1511",836357.25],["1345",612920],["2141",566233.39],["1113",482253.38],["2132",464103],["1122",428610],["4122",296750],["2324",280050.12],["1112",237804.78],["4112",191300],["2133",146607],["1386",132918.39],["2226",121367],["2131",64861],["1387",52092.77],["2122",38931],["4111",32500],["3111",17425],["1341",14500],["2119",12221],["3113",10000],["2329",4500],["1342",4098],["1381",1063.66],["1361",800],["1334",21.2]],"economic_revenue_total_czk":22482099.49,"purpose_expenditure":[["6171",2573445.4],["3113",1714197.09],["1031",1668460.74],["6112",1629866],["3744",1568172.19],["3639",1098110.48],["6399",948944],["3631",921174.63],["3725",640902.06],["2310",610683.02],["3392",606238.03],["3722",484167.55],["5512",397351.46],["2212",140310.51],["2295",132400],["6320",124852],["3613",89944.49],["3612",64049.2],["2321",62359.78],["3399",57192.1],["6114",27200],["3745",26306],["3314",22389.67],["6310",19597.9],["6402",19553],["3632",12567],["3319",4355]],"purpose_expenditure_total_czk":15664789.3}},"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."}}}}