{"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:00842168","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00842168","name":"Obec Nové Sady","short_name":"Nové Sady","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596248},"amounts":{"revenue_approved":5977100,"revenue_adjusted":35500906.21,"revenue_actual":34913458.82,"expense_approved":64638211,"expense_adjusted":119239101.23,"expense_actual":42480611.34,"tax_revenue":5314159.56,"nontax_revenue":2123262.75,"capital_revenue":0,"transfer_revenue":27476036.51,"current_expense":3298955.69,"capital_expense":39181655.65,"budget_balance":-7567152.52,"cash_current":18773389.4,"cash_previous":14831541.92},"ratios":{"revenue_execution":0.98345261,"expense_execution":0.3562641,"balance_to_revenue":-0.21674027,"cash_to_expense":0.44192842,"cash_yoy":0.26577462,"capital_expense_share":0.92234209,"transfer_revenue_share":0.78697549},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00842168/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00842168"},"seo":{"slug":"nove-sady-00842168","path":"/cz/municipalities/nove-sady-00842168/"},"population":{"value":251,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5977100,"expenditure_czk":64638211,"financing_czk":58661111,"balance_czk":-58661111},{"stage":"revised","revenue_czk":35500906.21,"expenditure_czk":119239101.23,"financing_czk":83738195.02,"balance_czk":-83738195.02},{"stage":"actual","revenue_czk":34913458.82,"expenditure_czk":42480611.34,"financing_czk":7567152.52,"balance_czk":-7567152.52}],"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",60520000],["5169",1463500],["5023",600000],["5171",430000],["5154",421000],["5021",255000],["5365",170484],["5011",150000],["5032",140000],["5139",103000],["5031",50000],["5321",50000],["5163",40000],["5153",35000],["5901",32000],["5156",30000],["5175",25000],["5222",20000],["5492",20000],["5162",13000],["5137",12000],["5168",12000],["5167",10000],["5041",8003],["5019",6607],["5173",5500],["5903",5000],["5329",3984],["5362",3133],["5039",3000],["5038",1000]],"economic_expenditure_total_czk":64638211,"economic_financing":[["8125",28000000],["8123",20000000],["8115",10661111]],"economic_financing_total_czk":58661111,"economic_revenue":[["1211",2031000],["1121",1000000],["1111",950000],["2111",475000],["1511",350000],["2149",180000],["1345",165200],["1113",160000],["1122",155000],["1381",100000],["2141",100000],["1112",72400],["4112",71800],["2131",51400],["2324",50300],["4111",32000],["1386",18000],["1387",9000],["1341",5000],["1361",1000]],"economic_revenue_total_czk":5977100,"purpose_expenditure":[["2329",60500000],["6171",884107],["6112",665500],["1032",271000],["2310",260000],["3636",260000],["3722",250000],["3723",200000],["3745",175000],["6399",153200],["3725",150000],["3322",100000],["3392",100000],["3631",100000],["3639",83984],["4351",50000],["2341",40633],["3319",40000],["5512",39000],["3399",37000],["6320",35000],["2321",33000],["6114",32000],["2141",30000],["2212",30000],["3421",24000],["3721",20000],["3412",16000],["3739",14284],["3341",13003],["3419",9000],["2292",5000],["3326",5000],["5213",5000],["6310",5000],["3727",2500]],"purpose_expenditure_total_czk":64638211},"revised":{"economic_expenditure":[["6121",114083052.28],["5169",1697757.21],["5023",600000],["5171",533720],["5154",481651],["6122",277320],["5365",237364],["6129",191544.21],["5011",171828],["5021",157936],["5139",140876.33],["5032",110000],["5137",75858.2],["5141",57545],["5321",50360],["5031",50000],["5163",40000],["5153",35000],["5156",33614],["5901",32000],["5175",31068],["5222",20000],["5492",20000],["5162",19992],["5909",14935],["5019",12118],["5168",12000],["5167",10000],["5194",9500],["5041",8003],["5173",5500],["5903",5000],["5329",4000],["5362",3133],["5039",3000],["5199",1200],["5038",1000],["5363",500],["5161",456],["5029",270]],"economic_expenditure_total_czk":119239101.23,"economic_financing":[["8115",40541457.96],["8125",28000000],["8123",15196737.06]],"economic_financing_total_czk":83738195.02,"economic_revenue":[["4216",20799462.51],["4222",6455000],["1211",2247022.16],["1121",1203566.07],["1111",950000],["2119",653471],["2111",638723],["2131",507997],["1511",350000],["2141",250375.41],["1122",220080],["2149",180000],["1345",165200],["1113",160000],["2321",125850],["4116",117004],["1381",100000],["2324",81489],["1112",78442.87],["4112",71800],["1386",43846.02],["4111",32770],["1335",25067.4],["1387",17185.27],["2328",14700],["1334",5854.5],["1341",5000],["1361",1000]],"economic_revenue_total_czk":35500906.21,"purpose_expenditure":[["2329",114372663.28],["6171",964550.52],["6112",675544],["1032",348000],["2310",333675.01],["2141",313774.42],["3723",236027],["6399",221280],["3722",220000],["3636",210000],["3745",175000],["3725",160000],["3639",134614],["3322",100000],["3392",100000],["3631",100000],["2321",76120],["2341",65887],["4351",50000],["6114",48345],["3399",40199],["3319",40000],["5512",39000],["3421",37104],["6320",35000],["2212",30000],["3326",21220],["3721",20000],["3412",17311],["3739",14284],["3341",13003],["3419",9000],["2292",5000],["5213",5000],["6310",5000],["3727",2500]],"purpose_expenditure_total_czk":119239101.23},"actual":{"economic_expenditure":[["6121",38712791.44],["5169",1241809.51],["5023",593226],["5171",289712.52],["6122",277320],["5154",268710.71],["5365",233820],["6129",191544.21],["5011",171828],["5139",95562.67],["5362",-80594],["5021",78095],["5032",63353],["5141",57545],["5031",40664],["5137",37725.86],["5163",35391],["5321",25360],["5162",19992],["5156",19390],["5153",18306.48],["5175",16068],["5492",15000],["5909",13320],["5019",12118],["5168",11632.94],["5194",9500],["5329",4000],["5173",2572],["5199",1200],["5039",875],["5041",810],["5038",736],["5363",500],["5161",456],["5029",270]],"economic_expenditure_total_czk":42480611.34,"economic_financing":[["8123",11509000],["8115",-3941847.48]],"economic_financing_total_czk":7567152.52,"economic_revenue":[["4216",20799462.51],["4222",6455000],["1211",2247022.16],["1121",1203566.07],["1111",808782.78],["2119",653471],["2111",615135],["2131",507997],["1511",335374.45],["2141",250375.41],["1122",220080],["1345",164700],["1113",159041.82],["4116",117004],["2324",81489],["1112",78442.87],["4112",71800],["1386",43846.02],["4111",32770],["1335",25067.4],["1387",17185.27],["2328",14700],["1334",5854.5],["1341",4400],["1361",450],["1381",346.22],["2149",95.34]],"economic_revenue_total_czk":34913458.82,"purpose_expenditure":[["2329",39002402.44],["6112",653467],["6171",544945.55],["2310",289226.07],["1032",287111.25],["2141",283682.59],["3723",235977],["3722",203775],["3725",153306],["6399",140686],["3639",126051.57],["3745",92432],["3322",89654.95],["3631",76383],["2321",59517.92],["2341",45254],["6320",31102],["4351",25000],["3421",23571],["3326",21220],["3399",18199],["6114",16345],["3319",15000],["3739",13740],["5512",10622],["3419",8600],["3412",8241],["6310",4289],["3341",810]],"purpose_expenditure_total_czk":42480611.34}},"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."}}}}