{"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:00233650","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233650","name":"Obec Nový Jáchymov","short_name":"Nový Jáchymov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531600},"amounts":{"revenue_approved":15407500,"revenue_adjusted":16859719.4,"revenue_actual":19991753.84,"expense_approved":24969850,"expense_adjusted":25734783,"expense_actual":14634558.68,"tax_revenue":17618854.97,"nontax_revenue":1074049.47,"capital_revenue":20800,"transfer_revenue":1278049.4,"current_expense":14320063.03,"capital_expense":314495.65,"budget_balance":5357195.16,"cash_current":21135877.24,"cash_previous":16703585.83},"ratios":{"revenue_execution":1.18577026,"expense_execution":0.56866843,"balance_to_revenue":0.26797024,"cash_to_expense":1.44424425,"cash_yoy":0.2653497,"capital_expense_share":0.02148993,"transfer_revenue_share":0.06392883},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233650/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233650"},"seo":{"slug":"novy-jachymov","path":"/cz/municipalities/novy-jachymov/"},"population":{"value":744,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15407500,"expenditure_czk":24969850,"financing_czk":9562350,"balance_czk":-9562350},{"stage":"revised","revenue_czk":16859719.4,"expenditure_czk":25734783,"financing_czk":8875063.6,"balance_czk":-8875063.6},{"stage":"actual","revenue_czk":19991753.84,"expenditure_czk":14634558.68,"financing_czk":-5357195.16,"balance_czk":5357195.16}],"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":[["5171",6706000],["5329",5020000],["6121",3943150],["5169",2639300],["5023",1050000],["5011",970000],["5365",952000],["5331",648000],["5031",525200],["6123",300000],["5139",275400],["5141",250000],["5154",218000],["5163",197000],["5032",186300],["5021",176000],["5137",135000],["5166",120000],["5168",90000],["5164",80000],["5156",70000],["5153",63000],["5222",60000],["5042",51500],["5162",45000],["5179",41000],["5362",25500],["5041",21000],["5339",20000],["5167",14000],["5173",13000],["5175",12000],["5136",10000],["5194",10000],["5161",6000],["5132",5500],["5038",5000],["5229",5000],["5321",5000],["5172",3000],["5176",3000]],"economic_expenditure_total_czk":24969850,"economic_financing":[["8115",10557150],["8124",-994800]],"economic_financing_total_czk":9562350,"economic_revenue":[["1211",5500000],["1121",3000000],["1111",2000000],["1511",1000000],["1122",950000],["1345",920000],["1113",500000],["2132",407000],["2324",400000],["4112",175000],["1112",150000],["2111",76500],["2131",64000],["1386",60000],["3111",50000],["1381",35000],["1387",35000],["1341",21000],["2139",18000],["1342",15000],["1361",10000],["2119",10000],["1334",5000],["1335",1000],["1343",1000],["1344",1000],["2112",1000],["2133",1000],["2141",1000]],"economic_revenue_total_czk":15407500,"purpose_expenditure":[["2310",6005000],["2212",4235500],["3745",2610000],["3113",1679000],["6112",1433500],["2321",1240150],["6171",1084000],["3612",1023000],["6399",975000],["3723",970000],["5512",678300],["3722",645000],["2341",500000],["3322",500000],["3111",300000],["3631",300000],["3613",175000],["3319",143000],["6320",110000],["3632",83500],["6409",60000],["3341",31000],["3721",30000],["3419",22000],["3429",21000],["6310",20000],["2349",11000],["3399",11000],["3421",10000],["3543",10000],["3729",10000],["5171",10000],["3639",7000],["3314",6500],["3349",5000],["4379",5000],["3326",3000],["5272",2500],["1014",2000],["3749",1000],["5213",1000],["5212",900]],"purpose_expenditure_total_czk":24969850},"revised":{"economic_expenditure":[["5171",6597200],["5329",5020000],["6121",3828150],["5169",2997300],["5365",1303370],["5023",1180000],["5011",970000],["5331",648000],["5031",525200],["6123",300000],["5139",290400],["5141",250000],["5154",218000],["5032",216300],["5021",199354],["5163",197000],["5137",148000],["5166",120000],["5168",90000],["5164",80000],["5156",70000],["5153",63000],["5362",60500],["5222",60000],["5042",51500],["5162",45000],["5179",41000],["5132",35500],["5041",21000],["5339",20000],["5167",14000],["5173",13711],["5175",13488],["5136",10000],["5194",10000],["5161",6810],["5038",5000],["5229",5000],["5321",5000],["5172",3000],["5176",3000]],"economic_expenditure_total_czk":25734783,"economic_financing":[["8115",9869863.6],["8124",-994800]],"economic_financing_total_czk":8875063.6,"economic_revenue":[["1211",5500000],["1121",3000000],["1111",1997800],["1122",1301370],["1511",1000000],["1345",920000],["4116",621526.4],["1113",500000],["2132",407000],["2324",400000],["4113",375584],["4112",177200],["1112",150000],["4122",79376],["2111",76500],["2131",64000],["1386",60000],["3111",50000],["1381",35000],["1387",35000],["4111",24363],["1341",21000],["2139",18000],["1342",15000],["1361",10000],["2119",10000],["1334",5000],["1335",1000],["1343",1000],["1344",1000],["2112",1000],["2133",1000],["2141",1000]],"economic_revenue_total_czk":16859719.4,"purpose_expenditure":[["2310",6005000],["2212",4235500],["3745",2610000],["3113",1679000],["6112",1593500],["6399",1361370],["2321",1240150],["3723",1155000],["6171",1134000],["5512",728300],["3722",725000],["3612",699200],["2341",500000],["3322",500000],["3111",393000],["3631",300000],["3319",183000],["3613",175000],["6320",110000],["3632",83500],["6409",60000],["3721",45000],["3341",31000],["6114",24363],["3419",22000],["3429",21000],["6310",20000],["2349",11000],["3399",11000],["3421",10000],["3543",10000],["3729",10000],["5171",10000],["3314",8500],["3639",7000],["1014",5000],["3349",5000],["4379",5000],["3326",3000],["5272",2500],["3749",1000],["5213",1000],["5212",900]],"purpose_expenditure_total_czk":25734783},"actual":{"economic_expenditure":[["5169",3058042.75],["5329",2533625],["5171",1308808.93],["5365",1302370],["5023",1245949],["5011",975625],["5331",648000],["5336",615326.4],["5141",478421.6],["5031",430618],["6121",314495.65],["5154",221966.02],["5032",220440],["5163",176956.2],["5139",153271.63],["5021",126004],["5137",117749.57],["5166",114144.6],["5164",105749.11],["5132",87583.29],["5156",66656.8],["5153",64408.66],["5362",60536],["5162",45053.33],["5222",43000],["5339",20107],["5194",18390.49],["5179",13971.13],["5175",13323],["5167",12627.2],["5229",9000],["5136",8864],["5041",8629.91],["5173",7263.41],["5038",4086],["5182",-3030],["5176",2450],["5161",2075],["5321",2000]],"economic_expenditure_total_czk":14634558.68,"economic_financing":[["8115",-4362395.16],["8124",-994800]],"economic_financing_total_czk":-5357195.16,"economic_revenue":[["1211",7076957.78],["1121",3789734.47],["1111",2573368.99],["1122",1301370],["1511",1027518.69],["1345",873450],["4116",621526.4],["2324",512183.33],["1113",500859.91],["2132",401520],["4113",375584],["1112",247012.81],["4112",177200],["1386",138070.91],["2111",86537.4],["4122",79376],["2131",59319],["1387",54113.31],["4111",24363],["3111",20800],["1341",19080],["2139",12330],["1342",10912],["1361",5310],["2141",2009.74],["1381",1096.1],["2112",150]],"economic_revenue_total_czk":19991753.84,"purpose_expenditure":[["2310",2524520.65],["3745",1837215.24],["6112",1579965.3],["6399",1361162],["3113",1161561.93],["3723",1153904.4],["6171",1125345.1],["5512",724603.98],["3722",723774.52],["2321",493193.6],["3322",469480],["3111",392732],["3631",249119.51],["3319",172940],["2212",130354],["3613",111149],["6320",104783],["3632",51507.2],["6409",47596.13],["3721",44665.94],["3612",26534.47],["6114",24363],["3419",22000],["6310",17784.2],["2349",11000],["3341",9169.91],["2341",9000],["3543",9000],["3399",7410],["3729",7260],["3314",7200],["3639",6000],["3421",5000],["4379",5000],["1014",3000],["3429",2734.6],["3326",1400],["5213",940],["5212",189]],"purpose_expenditure_total_czk":14634558.68}},"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."}}}}