{"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:00298212","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00298212","name":"Město Nový Jičín","short_name":"Nový Jičín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Nový Jičín","municipality_code":599191},"amounts":{"revenue_approved":872807447.44,"revenue_adjusted":897165111.72,"revenue_actual":921263428.03,"expense_approved":1113693640,"expense_adjusted":1159572172.45,"expense_actual":1067728537.93,"tax_revenue":606548564.01,"nontax_revenue":190709346.36,"capital_revenue":25617953.84,"transfer_revenue":98387563.82,"current_expense":765441528.08,"capital_expense":302287009.85,"budget_balance":-146465109.9,"cash_current":118271690.59,"cash_previous":270837222.19},"ratios":{"revenue_execution":1.02686051,"expense_execution":0.92079524,"balance_to_revenue":-0.15898288,"cash_to_expense":0.11076944,"cash_yoy":-0.5633108,"capital_expense_share":0.28311223,"transfer_revenue_share":0.10679634},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00298212/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00298212"},"seo":{"slug":"novy-jicin","path":"/cz/municipalities/novy-jicin/"},"population":{"value":22785,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":872807447.44,"expenditure_czk":1113693640,"financing_czk":240886192.56,"balance_czk":-240886192.56},{"stage":"revised","revenue_czk":897165111.72,"expenditure_czk":1159572172.45,"financing_czk":262407060.73,"balance_czk":-262407060.73},{"stage":"actual","revenue_czk":921263428.03,"expenditure_czk":1067728537.93,"financing_czk":146465109.9,"balance_czk":-146465109.9}],"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",277763700],["5331",187841988],["5011",150475000],["5171",83641000],["5222",71451600],["5169",47227212],["5031",38960160],["5365",30000000],["6202",28000000],["5152",26500000],["5213",14707000],["5032",14610550],["5154",14342000],["6351",14247000],["5151",11134000],["6122",10965000],["5023",9270000],["5223",8306100],["5901",7831800],["5137",5068000],["5139",5006000],["5168",4519400],["6130",4400000],["5161",4285000],["5021",4072500],["5362",3364000],["5221",3321900],["5153",3090000],["5323",2584064],["5311",2500000],["5163",2265093],["5622",2000000],["5339",1940156],["5166",1632500],["5164",1591000],["5499",1500000],["6111",1462810],["5167",1368000],["5175",1136500],["6123",1000000],["5162",761500],["5141",700000],["5192",631000],["5136",622500],["5179",611500],["5156",607000],["5038",600000],["5173",477000],["5134",361500],["5811",320000],["5212",270000],["5493",253600],["5229",250000],["5491",200000],["5903",200000],["6342",200000],["5041",191000],["5178",140307],["5194",135500],["5132",132000],["5172",115000],["5492",100000],["6371",100000],["5225",82900],["5122",70000],["5176",47000],["5019",42000],["5133",38000],["5909",15000],["5039",14000],["5155",13300],["5029",10000],["5131",1000]],"economic_expenditure_total_czk":1113693640,"economic_financing":[["8115",247552864.56],["8124",-6666672]],"economic_financing_total_czk":240886192.56,"economic_revenue":[["1211",233692044],["1121",119018458],["2132",109394000],["1111",92907862],["4112",44387200],["1511",36541566],["3112",33309049],["1122",30000000],["4216",24669004.44],["2212",18832000],["2111",18422000],["1345",17500000],["1113",15051878],["2329",12447771.51],["3129",9488322],["1361",9395000],["4116",9290603],["1112",6000000],["1387",5300000],["2122",4810518],["4121",3641716.8],["2324",3572000],["1386",3200000],["3111",2900000],["2141",2000000],["2119",1500000],["4213",1101835.09],["2131",1000000],["1353",750000],["4222",679980],["1341",650000],["1343",495000],["1356",242547.84],["1346",180000],["2321",100000],["2322",100000],["4122",80000],["4113",55091.76],["1334",50000],["3113",50000],["1335",2000]],"economic_revenue_total_czk":872807447.44,"purpose_expenditure":[["6171",204879207],["3412",169962700],["3612",85365000],["3113",78024500],["2212",70381000],["3392",60349427],["3722",52255000],["3311",36291220],["6399",33000000],["3613",32670000],["5311",30378980],["2219",25539000],["4351",24488300],["3745",23094000],["3419",19070700],["3111",15862700],["3631",15655000],["2143",14395392],["3634",12805000],["2292",11804064],["6112",11585160],["2321",11102000],["3639",9346000],["6409",8431800],["4374",5049200],["2310",4825000],["3341",4314200],["3632",4305000],["3421",4185000],["3233",3023000],["5511",2500000],["6320",1865093],["4350",1736156],["2141",1580241],["3319",1520000],["6223",1504000],["3322",1465800],["3312",1444100],["4356",1296500],["3429",1129300],["4344",1041000],["3512",1000000],["2221",866000],["4371",789000],["1031",750000],["3399",664000],["3122",558000],["4375",540000],["3900",530000],["4312",526700],["6114",500000],["1014",490000],["4379",466300],["4359",456300],["3699",450000],["6310",400000],["4377",388000],["3326",375000],["2369",370000],["4354",359600],["4349",350000],["1039",260000],["2223",260000],["4329",258000],["2169",250000],["3633",250000],["3792",215000],["3211",200000],["3713",200000],["5213",200000],["2333",160000],["5512",140000],["3545",135000],["5212",126000],["1036",120000],["3315",110000],["3742",100000],["3741",90000],["3733",65000],["3721",50000],["4372",50000],["3635",40000],["1037",28000],["3114",16000],["3330",15000],["5273",5000],["4399",2000]],"purpose_expenditure_total_czk":1113693640},"revised":{"economic_expenditure":[["6121",234535391.1],["5331",193402804.96],["5011",151151127.8],["5171",78423652.32],["5222",74075760.53],["5365",55564110],["5169",45587327.77],["5031",39216924],["5901",30683496.47],["6122",29511049.52],["6202",28000000],["5152",26100000],["5336",15958267.72],["5032",14785482],["5213",13405824.2],["6351",12634929.6],["5154",12346981],["5151",11718769],["5023",9270000],["5223",8595600],["5137",6829906.86],["5139",5765399.51],["5021",4463305],["5168",4447600],["6130",4380773.82],["5161",4284094.02],["5221",3908570],["5909",3707434],["5362",3238025],["5163",2740003],["5153",2590000],["5323",2584064],["5311",2300504],["5166",1811485],["5492",1608000],["5339",1565662],["5164",1538983],["5499",1500000],["5167",1348783.2],["6111",1259810],["5364",1216127.96],["5175",1119021],["5902",1073012.44],["6123",1000000],["5141",930000],["5162",758233.75],["5192",659905],["5136",614025],["5179",604236.41],["5038",600000],["5156",568532.74],["5173",463705],["5134",361500],["5493",356100],["5172",350000],["5212",270000],["5041",207502.1],["5229",192513.59],["5132",143794],["5178",140307],["6371",127427.5],["5491",100250],["5903",100000],["6341",100000],["5194",92430.3],["5225",82900],["5122",70000],["5366",68237],["6342",67500],["5811",50000],["5191",49659.91],["5176",47000],["5019",43755.36],["6356",40000],["5133",38000],["5039",14595.99],["5029",10000],["5131",1000],["5155",1000]],"economic_expenditure_total_czk":1159572172.45,"economic_financing":[["8115",269073732.73],["8124",-6666672]],"economic_financing_total_czk":262407060.73,"economic_revenue":[["1211",233692044],["1121",117018458],["2132",109394000],["1111",92907862],["1122",55564110],["4112",43955000],["1511",36541566],["4116",24308664.23],["2212",20879538.22],["2111",20132434],["1345",17500000],["1113",15051878],["3111",14214110],["4122",12194031],["4216",11650256.68],["1361",10759600],["3112",10234777],["2229",6300306.21],["1112",6000000],["1387",5950000],["2122",5869449],["1386",4500000],["2141",4088288.24],["2324",3587000],["4121",3493461.8],["2149",1806250],["2329",1266008],["2131",1000000],["4213",999894.81],["1353",750000],["1343",735000],["4111",735000],["1341",650000],["4113",591255.3],["1385",500461.39],["2119",500000],["2322",495660],["4222",460000],["2321",280000],["1356",242547.84],["1346",180000],["2123",52000],["1334",50000],["3113",50000],["1336",32200],["1335",2000]],"economic_revenue_total_czk":897165111.72,"purpose_expenditure":[["6171",213842245.4],["3412",123288416.33],["3113",97829135.13],["2212",75878296],["3612",72424434],["3392",66018295],["6399",58564110],["3722",54084650],["3613",48018858.19],["3311",32413257.55],["5311",31548124.35],["6409",31142237.63],["2219",24814500],["3745",23748449],["4351",22545300],["3419",20217279.29],["3111",18258836.1],["3631",15656042],["2143",14588304.48],["2321",13201510.2],["3634",13025000],["2292",11804064],["6112",11585160],["3639",8401589.18],["4374",5099200],["3233",4850917.84],["3421",4478200],["3341",3814200],["3632",3359517],["5511",2300504],["6320",2250000],["2141",1721916.98],["6223",1715971.44],["2221",1583519],["3312",1504100],["4344",1376000],["3319",1340000],["4356",1296500],["3322",1255800],["6402",1216127.96],["3122",1068000],["3429",1059800],["3512",1000000],["4349",850000],["4371",789000],["1031",750000],["6114",735000],["4359",729900],["2310",667917.3],["3399",615002.1],["4379",547120],["1014",540000],["4375",540000],["4357",532000],["4312",526700],["6310",526003],["3900",500000],["4350",486062],["3699",450000],["4354",419600],["5299",400000],["4377",388000],["2369",370000],["1039",260000],["2223",260000],["4329",258000],["2169",250000],["3792",215000],["4378",214000],["2333",160000],["5512",140000],["3545",135000],["5212",126000],["1036",120000],["3315",110000],["4372",110000],["5213",100000],["3741",90000],["3713",67500],["3733",65000],["3326",55000],["3211",50000],["3721",50000],["3742",50000],["3635",40000],["1037",28000],["3316",20000],["3114",16000],["3330",15000],["3549",10000],["5273",5000],["4399",2000]],"purpose_expenditure_total_czk":1159572172.45},"actual":{"economic_expenditure":[["6121",225951306.23],["5331",195152804.96],["5011",143857640],["5222",74003799.53],["5171",67271550],["5365",55564110],["5031",36749683],["5169",36606188.69],["6122",28738166.71],["6202",28000000],["5152",23791465.63],["5336",15842386.72],["5032",13850962],["6351",12634929.6],["5213",12271096.89],["5151",11016448.12],["5023",9118140],["5223",8595600],["5154",6296728.44],["5137",5339277.44],["5362",5057195],["5139",4959518.16],["6130",4378648.13],["5168",3934024.81],["5221",3908570],["5021",3451225],["5161",2920792.48],["5163",2639928.16],["5323",2504572],["5311",2300504],["5339",1565662],["5164",1443312.13],["5153",1336708.43],["6111",1250302.68],["5364",1216127.96],["5499",1214600],["5166",1210844.39],["5902",1073012.44],["5167",1023905.65],["6123",998730],["5141",929542.12],["5175",877235.42],["5492",803752.46],["5136",588548.43],["5038",586240],["5162",566169.41],["5179",476286.41],["5192",448412.33],["5156",401048.05],["5173",377204.37],["5134",358615.2],["5493",353768],["5172",275186.67],["5212",266980.79],["5229",192452],["5041",162945.62],["5178",140307],["6371",127426.5],["5491",100250],["6341",100000],["5132",96701.42],["5225",82900],["5366",68237],["6342",67500],["5194",57877.3],["5191",49659.91],["6356",40000],["5176",27701],["5019",24058.68],["5133",12768],["5122",11956.52],["5039",7443.99],["5909",6896.86],["5811",1999.09]],"economic_expenditure_total_czk":1067728537.93,"economic_financing":[["8117",200000000],["8118",-200000000],["8115",152572467.6],["8124",-6666672],["8901",559314.3]],"economic_financing_total_czk":146465109.9,"economic_revenue":[["1211",231064823.02],["1121",123683464.2],["2132",119956549.66],["1111",90876398.14],["1122",55564110],["4112",43955000],["1511",36584928.8],["4116",24308664.23],["2111",23686116.96],["1345",17319324.02],["2212",17235735.62],["1113",16350856.44],["3111",15196976.84],["1361",12909510],["4122",12194031],["4216",11650256.68],["3112",10234777],["1112",8062547.28],["2324",7285367.54],["2229",6374198.21],["1387",6124241.32],["2122",5869447.64],["1386",4506428.72],["2141",3858305.29],["4121",3493461.8],["2149",1806250],["2131",1557127.73],["2329",1377234.98],["1353",1065200],["4213",999894.81],["2322",890022],["1343",736118],["4111",735000],["4113",591255.3],["1341",543715.6],["2119",501291.39],["1385",500461.39],["4222",460000],["2321",253000],["1346",248000],["1356",242547.84],["3113",181200],["1383",85562.74],["2123",52000],["1381",36129.2],["1336",32200],["1334",9240.7],["2328",5199.34],["3202",5000],["1335",2756.6],["2310",1500]],"economic_revenue_total_czk":921263428.03,"purpose_expenditure":[["6171",195973662.17],["3412",122132156.28],["3113",97065452.64],["2212",74940922.9],["3392",65895869],["3612",62442057.14],["6399",60426732],["3722",53992869.48],["3613",40855633.34],["3311",32110524.29],["5311",30018799.31],["3745",23106632.7],["2219",22156697.93],["3419",20144128.08],["4351",18714744.84],["3111",17773328.99],["2143",14215251.85],["3634",12230879.21],["2292",11651332.17],["2321",11240309.56],["6112",11087893.94],["3631",10693009.65],["3639",8194568.44],["4374",5006885.83],["3233",4628917.84],["3632",3803394.37],["3421",3661006.32],["3341",3186021.33],["5511",2300504],["6320",2108166.09],["2141",1699482.26],["3312",1504100],["6223",1499155.09],["4344",1376000],["4356",1296500],["3319",1250444.63],["6402",1216127.96],["3322",1189558.5],["2221",979926.59],["3429",911989.43],["3122",848349.2],["4371",789000],["4359",729900],["6114",656091.16],["3399",585987.1],["4375",540000],["4357",532000],["4312",526700],["6409",525735.27],["6310",525634.16],["3900",500000],["4350",486062],["4379",451639.35],["1014",446686],["4354",419600],["1031",408022.68],["5299",400000],["4377",388000],["3699",350000],["2310",295687.25],["4349",258151.32],["4329",255561.62],["3512",250000],["1039",239338],["4378",214000],["5512",138841.95],["3545",135000],["3792",134275],["2223",123848.1],["3315",110000],["4372",110000],["1036",99416],["5212",97748.64],["3741",90000],["3713",67500],["3211",50000],["3721",50000],["3733",43970],["3635",38100],["3326",27195.96],["2333",21036.33],["3316",20000],["3114",16000],["3330",15000],["1037",14991.01],["3549",10000],["2169",6500],["2369",5333.68]],"purpose_expenditure_total_czk":1067728537.93}},"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."}}}}