{"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:00303089","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303089","name":"Obec Nový Malín","short_name":"Nový Malín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":540501},"amounts":{"revenue_approved":99456000,"revenue_adjusted":105502738.26,"revenue_actual":100601033.25,"expense_approved":91145276,"expense_adjusted":103992014.26,"expense_actual":96594033.88,"tax_revenue":84557472.86,"nontax_revenue":10215500.56,"capital_revenue":449758,"transfer_revenue":5378301.83,"current_expense":64706820.79,"capital_expense":31887213.09,"budget_balance":4006999.37,"cash_current":391168.78,"cash_previous":5377057.64},"ratios":{"revenue_execution":0.95353955,"expense_execution":0.92886011,"balance_to_revenue":0.0398306,"cash_to_expense":0.00404962,"cash_yoy":-0.92725226,"capital_expense_share":0.33011576,"transfer_revenue_share":0.0534617},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303089/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303089"},"seo":{"slug":"novy-malin","path":"/cz/municipalities/novy-malin/"},"population":{"value":3647,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":99456000,"expenditure_czk":91145276,"financing_czk":-8310724,"balance_czk":8310724},{"stage":"revised","revenue_czk":105502738.26,"expenditure_czk":103992014.26,"financing_czk":-1510724,"balance_czk":1510724},{"stage":"actual","revenue_czk":100601033.25,"expenditure_czk":96594033.88,"financing_czk":-4006999.37,"balance_czk":4006999.37}],"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",27310000],["5169",15358000],["6122",11470276],["5331",7100000],["5011",5515000],["5171",3488000],["5154",3108000],["5221",2000000],["5031",1625000],["5023",1500000],["5365",1500000],["5141",1435000],["5139",1038000],["5222",980000],["5323",750000],["5153",720000],["5032",675000],["5164",594500],["5166",565000],["5362",515000],["5163",493000],["5499",480000],["5137",426000],["5021",385000],["5223",380000],["5492",300000],["5175",201000],["5151",160000],["5168",151000],["5156",150000],["5179",125000],["5162",108500],["5194",70000],["5136",66000],["5167",57000],["5903",50000],["5229",40000],["5138",35000],["5019",30000],["5042",30000],["5172",30000],["5038",25000],["5132",19000],["5173",16000],["5155",15000],["5161",15000],["5364",15000],["5029",10000],["5039",10000],["5909",6000]],"economic_expenditure_total_czk":91145276,"economic_financing":[["8124",-8310724],["8113",5000000],["8114",-5000000]],"economic_financing_total_czk":-8310724,"economic_revenue":[["1211",38000000],["1121",19500000],["1111",13500000],["2132",8220000],["1511",5200000],["4116",2850000],["1113",2500000],["1345",1600000],["1122",1500000],["2111",1458000],["2324",1300000],["1112",1000000],["4112",900000],["4216",721000],["1386",350000],["1381",200000],["1387",150000],["1341",115000],["1334",100000],["4111",100000],["1356",50000],["1361",50000],["2131",50000],["2112",40000],["1343",2000]],"economic_revenue_total_czk":99456000,"purpose_expenditure":[["3639",13110276],["3113",12060000],["2212",8700000],["6171",7200000],["2219",6980000],["3722",6260000],["4351",5100000],["3745",3000000],["3631",2750000],["3399",2550000],["3792",2550000],["6112",2200000],["3419",2170000],["2310",2020000],["3633",2000000],["6399",2000000],["3613",1500000],["5512",1320000],["3314",1100000],["3635",800000],["3744",800000],["3532",780000],["2292",750000],["2321",500000],["3412",500000],["6320",380000],["3612",350000],["3330",300000],["3632",300000],["3392",250000],["6310",240000],["2332",160000],["3111",100000],["3749",100000],["6114",100000],["2223",50000],["3341",50000],["5213",50000],["6402",15000]],"purpose_expenditure_total_czk":91145276},"revised":{"economic_expenditure":[["6121",30412749.69],["5169",18389649.3],["5171",12488555.48],["5331",7100000],["5011",5921000],["6122",3190900.13],["5154",2468567.23],["5365",2085180],["5221",2000000],["5139",1735658.5],["5031",1700500],["5137",1571839.16],["5336",1554619.95],["5023",1520000],["5141",1261800],["5222",1010000],["5323",750000],["6130",710000],["5032",694000],["5904",692436.8],["5153",680700],["5164",613161],["5166",554000],["5499",509000],["5163",504200],["5362",468100],["5021",457000],["5223",390000],["5168",304600],["6111",265000],["5175",203000],["5492",190000],["6127",155000],["5151",145906],["5179",141920],["5172",141080],["5156",138840],["5909",119296],["5162",102300],["5167",95500],["5136",68000],["5194",55000],["5903",50000],["6142",50000],["5019",45000],["5138",44500],["5042",30000],["5123",30000],["5229",30000],["5038",24000],["5155",24000],["5161",19000],["5132",17000],["5029",15000],["5039",15000],["5363",15000],["5364",14555.02],["5173",9900]],"economic_expenditure_total_czk":103992014.26,"economic_financing":[["8113",12500000],["8114",-11000000],["8124",-8310724],["8115",5300000],["8117",1000000],["8905",-1000000]],"economic_financing_total_czk":-1510724,"economic_revenue":[["1211",38000000],["1121",19500000],["1111",13500000],["2132",7912987],["1511",5200000],["4116",3908485.69],["2324",3581315.02],["1113",2500000],["1122",2085180],["1345",1600000],["4216",1497706.55],["2111",1478000],["1112",1000000],["4112",911600],["2229",672606],["1386",610000],["4213",388240],["4113",230704],["4122",214514],["1387",150000],["1341",115000],["1334",100000],["4111",97500],["1356",50000],["1361",50000],["2131",50000],["2112",40000],["2321",30000],["4222",26900],["1343",2000]],"economic_revenue_total_czk":105502738.26,"purpose_expenditure":[["3113",26562507.24],["6171",8064000],["2219",6890301],["3722",6090000],["3745",5800000],["2310",5020000],["3639",4771676],["2212",4715000],["3633",3700000],["4351",3353858.2],["3631",2900000],["3419",2870000],["3792",2720000],["6399",2535180],["3399",2456000],["6112",2230500],["3613",2150000],["2321",2050000],["5512",1315000],["3314",1082000],["3412",990000],["2292",750000],["3612",750000],["3532",720000],["6409",692436.8],["3632",600000],["6320",380000],["3330",300000],["3744",300000],["3392",270000],["2332",160000],["3326",160000],["6310",160000],["3749",120000],["6114",105000],["3111",100000],["3341",50000],["5213",50000],["2223",44000],["6402",14555.02]],"purpose_expenditure_total_czk":103992014.26},"actual":{"economic_expenditure":[["6121",28465443.85],["5169",16239882.73],["5171",11383819.6],["5331",7100000],["5011",5854596.6],["6122",2924193.64],["5154",2319791.94],["5365",2085180],["5221",2000000],["5031",1692797.91],["5336",1554619.95],["5023",1518416],["5139",1497470.65],["5137",1387806.27],["5141",1131105.42],["5222",1004900],["5323",742140.7],["5904",692436.8],["5032",681776.49],["5153",669376.38],["5164",602893.54],["5166",553212],["5163",483239.16],["5499",474049],["5362",412433.14],["5021",394300],["5223",390000],["5168",300527.32],["5175",194255],["5492",190000],["6130",171416.5],["6127",155000],["5172",136740],["5151",136486.43],["6111",121700],["5909",119068],["5156",101984.4],["5162",96434.87],["5167",88568.22],["5179",81753],["5136",66269],["5194",53292],["6142",49459.1],["5138",43710.38],["5229",30000],["5042",29040],["5019",25321],["5123",24487.47],["5038",23930],["5155",23250],["5161",17239],["5363",15000],["5364",14555.02],["5132",12265.4],["5039",6199],["5029",6000],["5173",4201]],"economic_expenditure_total_czk":96594033.88,"economic_financing":[["8114",-9500000],["8124",-7881120.59],["8113",7500000],["8115",4985901.86],["8117",1000000],["8901",-112279.98],["8905",499.34]],"economic_financing_total_czk":-4006999.37,"economic_revenue":[["1211",37266300.79],["1121",19924032.41],["1111",13605820.47],["1511",4919037.8],["2132",3926496.97],["2324",3768442.86],["1113",2636006.43],["1122",2085180],["4116",2011137.28],["1345",1584604],["4216",1497706.55],["2111",1377194.18],["1112",1299205.81],["4112",911600],["1386",725747.65],["2229",672606],["3111",449758],["4213",388240],["1387",284532.98],["4113",230704],["4122",214514],["2322",155868],["1341",111690],["4111",97500],["2119",73502],["2321",54255],["2112",53421],["1361",47670],["1356",47429.14],["2149",43103.55],["2212",36300],["2131",34438],["4222",26900],["2310",15429],["1381",5981.08],["1334",5256],["2133",4444],["1344",3200],["1335",2887.6],["1343",2574],["1382",316.7]],"economic_revenue_total_czk":100601033.25,"purpose_expenditure":[["3113",25860962.67],["6171",7916448.21],["2219",6730593.18],["3722",5796347.07],["3745",5070354.28],["2310",4554672.09],["2212",4189707.83],["3639",3875515.59],["4351",3169763.82],["3633",2971316.7],["3792",2713093.77],["3419",2649047.34],["3631",2584897.59],["6399",2481608.69],["3399",2415300.54],["6112",2205663.14],["3613",1969108.28],["2321",1582830.88],["5512",1060546.04],["3314",958796.94],["3412",895144.92],["2292",742140.7],["3532",713900],["6409",692436.8],["3612",669353.62],["3632",404161.99],["6320",375257],["3330",300000],["3392",219663.01],["3744",197424.65],["3326",157247.28],["6310",124252.95],["6114",103151.8],["3749",80417.15],["3111",80292],["2332",60060.34],["6402",14555.02],["3341",8000]],"purpose_expenditure_total_czk":96594033.88}},"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."}}}}