{"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:00294471","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00294471","name":"Městys Jimramov","short_name":"Jimramov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595772},"amounts":{"revenue_approved":44002173,"revenue_adjusted":51407146.58,"revenue_actual":50183013.99,"expense_approved":55342173,"expense_adjusted":68761560.11,"expense_actual":56746000.54,"tax_revenue":30089779.49,"nontax_revenue":7751537.48,"capital_revenue":510577.44,"transfer_revenue":11831119.58,"current_expense":31773565.17,"capital_expense":24972435.37,"budget_balance":-6562986.55,"cash_current":14070982.2,"cash_previous":21037839.06},"ratios":{"revenue_execution":0.9761875,"expense_execution":0.82525761,"balance_to_revenue":-0.13078104,"cash_to_expense":0.2479643,"cash_yoy":-0.33115839,"capital_expense_share":0.44007393,"transfer_revenue_share":0.23575945},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00294471/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00294471"},"seo":{"slug":"jimramov","path":"/cz/municipalities/jimramov/"},"population":{"value":1174,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":44002173,"expenditure_czk":55342173,"financing_czk":11340000,"balance_czk":-11340000},{"stage":"revised","revenue_czk":51407146.58,"expenditure_czk":68761560.11,"financing_czk":17354413.53,"balance_czk":-17354413.53},{"stage":"actual","revenue_czk":50183013.99,"expenditure_czk":56746000.54,"financing_czk":6562986.55,"balance_czk":-6562986.55}],"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",17096000],["5909",14514944],["5011",5451000],["5169",4716000],["5171",1968000],["5154",1757000],["5031",1651000],["5331",1600000],["5023",1230000],["5032",601000],["5137",574000],["5139",573000],["6130",510000],["5362",491000],["5153",435000],["5156",400000],["5903",300000],["5163",238000],["5162",122000],["5021",120000],["5222",105000],["5134",102000],["5493",77000],["5329",71229],["5492",70000],["5168",60000],["5167",49000],["5192",44000],["5194",42000],["5151",40000],["5161",40000],["5223",40000],["5221",30000],["5132",26000],["5038",25000],["5212",25000],["5175",22500],["5019",22000],["5179",18000],["5136",17000],["5141",16000],["5173",13500],["5166",10000],["5321",10000],["6127",10000],["5138",4000],["5164",4000],["5133",1000]],"economic_expenditure_total_czk":55342173,"economic_financing":[["8115",12000000],["8124",-660000]],"economic_financing_total_czk":11340000,"economic_revenue":[["1211",13155000],["2328",6889273],["1121",6700000],["1111",4726000],["2111",4066000],["2132",2350000],["1511",1500000],["1345",1320000],["1113",1132000],["4112",452900],["1112",402000],["1122",350000],["1381",300000],["2324",300000],["3111",80000],["2139",70000],["1361",60000],["2131",50000],["1341",30000],["1342",30000],["2133",10000],["2141",10000],["2142",9000],["1343",5000],["2119",5000]],"economic_revenue_total_czk":44002173,"purpose_expenditure":[["3113",18756000],["6409",14484944],["6171",3347729],["3745",3098000],["3722",2332000],["2321",2102000],["6112",1678000],["2310",1489000],["5512",1208000],["4351",1196000],["3612",689000],["3319",681000],["5212",600000],["2212",580000],["1031",485000],["6399",350000],["3631",325000],["5213",300000],["2219",290000],["2142",186000],["3421",162000],["3399",148000],["3419",136500],["3635",120000],["3313",95000],["3633",90000],["3632",68000],["3639",66000],["3349",64000],["3314",52000],["2292",35000],["3613",34000],["2115",30000],["3341",30000],["3391",20000],["3322",10000],["2143",4000]],"purpose_expenditure_total_czk":55342173},"revised":{"economic_expenditure":[["6121",19426963.65],["5909",9200154.77],["5171",7043429.12],["5011",5858691],["5169",5523529.02],["6123",4143040],["5154",1797000],["5331",1700000],["5031",1697769.5],["5223",1354000],["5212",1263800],["5023",1230000],["5137",1068553.47],["5336",888326.05],["5139",725596.29],["5032",710539.5],["6119",543379.09],["6130",510000],["6122",507875],["5365",501480],["5153",455000],["5156",400000],["5903",300000],["5163",251592],["5021",153949],["5162",147000],["5362",141000],["5222",135000],["5134",102000],["5492",98000],["5167",79460],["5493",77000],["5168",72420],["5329",71229],["5136",67000],["5194",64000],["5132",56000],["5192",44000],["5151",40000],["5161",40000],["6127",33000],["5221",30000],["5141",28754.4],["5175",28348],["5173",25345],["5038",25000],["5019",22000],["5321",18100],["5179",18000],["5364",10236.25],["5166",10000],["5213",10000],["5229",5000],["5138",4000],["5164",4000],["5133",1000]],"economic_expenditure_total_czk":68761560.11,"economic_financing":[["8115",18021059.13],["8124",-666645.6]],"economic_financing_total_czk":17354413.53,"economic_revenue":[["1211",13155000],["4216",7371022.73],["1121",6700000],["1111",4726000],["2111",4559200],["4116",3102026.85],["2132",2267000],["1511",1800000],["1345",1320000],["1113",1132000],["4222",1055000],["4122",685170],["1122",501480],["4112",452900],["1112",402000],["2324",384740],["1381",299907.63],["3112",247107],["2321",207000],["2133",175000],["3113",170500],["2141",170000],["3111",80000],["1342",70000],["2139",70000],["4111",65000],["1361",60000],["2131",50000],["3121",50000],["1343",35000],["1341",30000],["2142",9000],["2119",5000],["1382",92.37]],"economic_revenue_total_czk":51407146.58,"purpose_expenditure":[["3113",22072142.14],["6409",9111868.77],["5512",6668761.21],["3745",3999850],["6171",3975472],["3632",3046999],["3722",2332000],["3631",2218793.82],["2321",2102000],["6112",1678000],["2310",1489000],["3322",1470000],["4351",1233592],["3319",1203390],["3612",1139000],["5212",600000],["2212",580000],["6399",501480],["1031",485000],["3419",473663],["2115",404763.75],["5213",300000],["2219",290000],["2142",261000],["3399",183000],["3421",162000],["3639",156838],["3349",104000],["3313",95000],["3633",90000],["3613",74000],["6114",60500.77],["3314",52000],["2292",35000],["3341",30000],["6310",28754.4],["3391",20000],["5219",19455],["6402",10236.25],["2143",4000]],"purpose_expenditure_total_czk":68761560.11},"actual":{"economic_expenditure":[["6121",19546351.6],["5011",6362433],["5171",5342379],["5169",4800501.17],["6123",4190836],["5031",1751782],["5331",1700000],["5154",1467676.57],["5137",1382027.21],["5223",1364000],["5023",1323634],["5139",897565.88],["5336",888326.05],["5212",836900],["5032",675531],["6122",669808],["6119",543379.09],["5365",501480],["5156",396359.84],["5153",304459.84],["5362",299482.6],["5163",255069.7],["5222",140054],["5021",132356],["5162",111623.9],["5492",98000],["5168",71571],["5167",64531],["5493",63000],["5194",60495],["5329",56729],["5136",48441.02],["5138",46876.24],["5132",37241.28],["5161",30772.5],["5038",28799],["5019",27996],["5151",25533],["5175",22684.08],["5221",21000],["5179",19819.69],["5321",16200],["6127",16000],["5166",15750],["5141",15095.35],["5173",14500],["5192",13252],["5364",10236.25],["5213",10000],["6130",6060],["5199",5000],["5229",5000],["5339",5000],["5164",4000],["5134",2401],["6349",0.68]],"economic_expenditure_total_czk":56746000.54,"economic_financing":[["8115",10023816.91],["8118",-3000000],["8124",-670117.35],["8901",209286.99]],"economic_financing_total_czk":6562986.55,"economic_revenue":[["1211",12811407.56],["4216",7371022.73],["1121",6850682.82],["1111",4866273.42],["2111",4292103.04],["4116",3102026.85],["2132",2100680],["1511",1894128.41],["1345",1327289.61],["1113",906260.37],["4122",685170],["1122",501480],["4112",452900],["1112",446697.94],["2324",384449.57],["3112",264107.44],["2329",250602.09],["1386",249551.21],["2321",207000],["2141",178343.7],["2133",177177.93],["3113",170500],["4222",155000],["1387",97832.4],["2131",70625.15],["2139",70295],["4111",65000],["1342",57620],["3121",50000],["1361",32460],["3111",25970],["1341",25333],["1343",20622],["2119",11261],["2142",9000],["1381",2048.38],["1382",92.37]],"economic_revenue_total_czk":50183013.99,"purpose_expenditure":[["3113",22253720.89],["5512",6484685.6],["6171",4204530.26],["3745",3907535.55],["3632",3029539.28],["3722",2123802.9],["2321",1965603.3],["6112",1634385.48],["4351",1492929.19],["3322",1460000],["2310",1436641.93],["3319",1193105.24],["3612",1142141.79],["3631",690494.47],["6399",657829.57],["2212",577190.21],["3419",465427.46],["2115",402368],["1031",345214.25],["2142",212708.95],["3399",162001.72],["3639",146748.73],["3421",131257.23],["3349",89640.2],["5212",86891.6],["3633",86454.5],["2219",79592.8],["3313",60722.03],["6114",60500.77],["3613",52608.91],["3314",43128],["5219",19455],["3341",19064],["6402",10236.25],["6310",8840.7],["2292",5020],["2143",3983.1],["3725",0.68]],"purpose_expenditure_total_czk":56746000.54}},"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."}}}}