{"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:00287555","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287555","name":"Obec Nová Dědina","short_name":"Nová Dědina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":588814},"amounts":{"revenue_approved":10587100,"revenue_adjusted":11931636.4,"revenue_actual":11389161.09,"expense_approved":10587100,"expense_adjusted":15615251.4,"expense_actual":12051170.51,"tax_revenue":9595024.07,"nontax_revenue":427410.62,"capital_revenue":0,"transfer_revenue":1366726.4,"current_expense":8442313.56,"capital_expense":3608856.95,"budget_balance":-662009.42,"cash_current":3325421.59,"cash_previous":3763840.97},"ratios":{"revenue_execution":0.95453471,"expense_execution":0.77175642,"balance_to_revenue":-0.05812627,"cash_to_expense":0.27594179,"cash_yoy":-0.11648191,"capital_expense_share":0.29946111,"transfer_revenue_share":0.12000238},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287555/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287555"},"seo":{"slug":"nova-dedina","path":"/cz/municipalities/nova-dedina/"},"population":{"value":438,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10587100,"expenditure_czk":10587100,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":11931636.4,"expenditure_czk":15615251.4,"financing_czk":3683615,"balance_czk":-3683615},{"stage":"actual","revenue_czk":11389161.09,"expenditure_czk":12051170.51,"financing_czk":662009.42,"balance_czk":-662009.42}],"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",1822500],["5011",1669600],["5169",1234700],["5023",1000000],["5141",800000],["5031",550900],["5362",501000],["5154",375000],["5331",370000],["5153",340000],["5171",318800],["5139",280000],["5032",238800],["5021",170000],["5499",103000],["6122",100000],["5137",95000],["5163",90000],["5222",83000],["5168",81900],["5175",50500],["5194",45000],["5323",44700],["5136",37000],["5156",29000],["5364",21500],["5041",20000],["5162",18100],["5179",14900],["5492",14000],["5151",13100],["5172",10000],["5038",7000],["5019",5000],["5166",5000],["5903",5000],["5229",4100],["5134",4000],["5132",3000],["5173",3000],["5161",2000],["5167",2000],["5365",2000],["5039",1000],["5131",1000],["5361",1000]],"economic_expenditure_total_czk":10587100,"economic_financing":[["8115",1284000],["8124",-1284000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",4100000],["1121",2200000],["1111",1500000],["1122",739000],["1511",450000],["1113",280000],["1345",270000],["2111",232200],["2229",228000],["4112",137100],["1112",100000],["1381",60000],["2324",55700],["2132",38600],["1386",36000],["4116",26000],["2131",20000],["2310",20000],["2321",20000],["1387",18000],["2139",15000],["1341",12000],["2142",10000],["2119",6000],["1334",5000],["1361",5000],["2329",3000],["2141",500]],"economic_revenue_total_czk":10587100,"purpose_expenditure":[["3639",2103300],["3633",1612500],["6112",1282000],["6171",912600],["6310",820000],["2321",544100],["6399",500000],["3723",483000],["3111",470000],["3722",320000],["3631",300000],["3392",232500],["3745",207100],["3613",191000],["3399",111000],["5512",106800],["6320",50000],["3314",47400],["2292",44700],["3419",35000],["2219",31500],["3721",30000],["2212",26000],["3349",25000],["6402",21500],["3341",21000],["3412",16400],["6409",8100],["3900",8000],["3632",7000],["3429",6800],["4329",5000],["5213",5000],["3636",1700],["5212",1100]],"purpose_expenditure_total_czk":10587100},"revised":{"economic_expenditure":[["6121",5319700],["5011",1679200],["5169",1670300],["5023",1006000],["5141",800000],["5031",584300],["5171",508200],["5154",505800],["5362",501000],["5331",477690],["5139",442600],["5153",340000],["5336",273326.4],["5032",241530],["5021",185700],["5137",135700],["5222",134300],["5163",106000],["5499",103000],["6122",100000],["5168",92900],["5175",52300],["5194",50900],["5323",44700],["5136",38100],["5156",29500],["5162",23000],["5364",22800],["5041",20000],["5909",19005],["5179",16300],["5151",14700],["5492",14000],["5172",10000],["5038",7000],["5019",5000],["5166",5000],["5365",5000],["5903",5000],["5229",4100],["5134",4000],["5173",4000],["5161",3600],["5132",3000],["5321",3000],["5167",2000],["5039",1000],["5131",1000]],"economic_expenditure_total_czk":15615251.4,"economic_financing":[["8115",4967615],["8124",-1284000]],"economic_financing_total_czk":3683615,"economic_revenue":[["1211",4163700],["1121",2230000],["1111",1507600],["4222",832000],["1122",739000],["1511",502700],["4116",299326.4],["1113",294700],["1345",270000],["2111",232200],["1112",145400],["2324",135700],["4112",102900],["4122",100000],["1386",81300],["1381",60000],["2132",46800],["4111",32500],["1387",31900],["2131",26000],["2310",20000],["2321",20000],["2139",15000],["1341",12000],["2142",10000],["2119",6000],["1334",5000],["1361",5000],["2329",3000],["2112",1400],["2141",500],["2149",10]],"economic_revenue_total_czk":11931636.4,"purpose_expenditure":[["3639",2217730],["2310",2114000],["3633",1612500],["6112",1322400],["3631",1310100],["2321",1068700],["6171",1028300],["3111",851016.4],["6310",820000],["3723",504700],["6399",500000],["3745",320400],["3722",320000],["2212",287400],["3392",237600],["3613",206300],["5512",141000],["3349",126000],["3399",113500],["2219",74500],["6320",66000],["3900",49000],["3314",48100],["2292",44700],["3419",35000],["6114",32500],["3721",30000],["6409",28505],["3341",28200],["6402",22800],["3412",16400],["4349",10300],["3632",8000],["3429",6800],["4329",5000],["5213",5000],["3636",1700],["5212",1100]],"purpose_expenditure_total_czk":15615251.4},"actual":{"economic_expenditure":[["6121",3544627.95],["5169",1386073.62],["5011",1364818],["5023",1005812],["5141",688262.08],["5031",504570],["5154",471315.39],["5331",458685],["5139",393175.26],["5171",339271.28],["5362",289451],["5336",273326.4],["5032",215374],["5153",214687.96],["5222",99250],["5021",99005],["5163",97677.8],["5168",88925.4],["5499",87000],["5137",68119.77],["6122",64229],["5323",43200],["5194",40960.8],["5136",36644],["5175",35914],["5162",21807.96],["5364",21413.6],["5909",19005],["5179",15991.84],["5151",11264],["5041",10630],["5492",10000],["5156",7998.4],["5038",6997],["5229",4008],["5365",4000],["5161",3251],["5321",3000],["5173",828],["5167",600]],"economic_expenditure_total_czk":12051170.51,"economic_financing":[["8117",2000000],["8124",-1283424],["8901",-452021.96],["8115",397455.38]],"economic_financing_total_czk":662009.42,"economic_revenue":[["1211",4163656.13],["1121",2229974.46],["1111",1507563.78],["4222",832000],["1511",502672.45],["1122",363720],["4116",299326.4],["1113",294690.4],["1345",261729],["2111",210171],["1112",145342.81],["2324",114815.68],["4112",102900],["4122",100000],["1386",81242.63],["2132",45153],["4111",32500],["1387",31841.23],["2131",24880],["2321",20000],["1341",7440],["2139",5934],["2310",4900],["1361",2780],["1334",1728.4],["2112",1400],["1381",642.78],["2141",98.97],["2329",50],["2149",7.97]],"economic_revenue_total_czk":11389161.09,"purpose_expenditure":[["2310",2113422.37],["3639",1682006.4],["6112",1314864.83],["3631",1175790.35],["6171",931928.02],["2321",895226.28],["3111",777620.36],["6310",702123.88],["3723",447289.16],["3722",305018],["6399",289251],["2212",262759],["3745",192107.22],["3392",151599.29],["5512",126714.56],["3613",96845.35],["3349",94249.94],["3399",77708],["6320",65679],["3900",49000],["2292",43200],["3314",42871],["2219",42348.79],["6409",28456.84],["3341",27160],["3633",25408.79],["3721",22513],["6114",22003.7],["6402",21413.6],["4349",10250],["3632",6591.78],["3429",6540],["3636",1210]],"purpose_expenditure_total_czk":12051170.51}},"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."}}}}