{"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:00599638","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599638","name":"Obec Nový Jimramov","short_name":"Nový Jimramov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596264},"amounts":{"revenue_approved":1991000,"revenue_adjusted":2519810,"revenue_actual":2390219.73,"expense_approved":1991000,"expense_adjusted":2886810,"expense_actual":2751713.01,"tax_revenue":1832522.87,"nontax_revenue":101659.86,"capital_revenue":0,"transfer_revenue":456037,"current_expense":1430006.7,"capital_expense":1321706.31,"budget_balance":-361493.28,"cash_current":2277615.06,"cash_previous":2639108.34},"ratios":{"revenue_execution":0.94857141,"expense_execution":0.95320198,"balance_to_revenue":-0.15123851,"cash_to_expense":0.82770807,"cash_yoy":-0.13697554,"capital_expense_share":0.48032128,"transfer_revenue_share":0.19079292},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599638/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599638"},"seo":{"slug":"novy-jimramov","path":"/cz/municipalities/novy-jimramov/"},"population":{"value":61,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1991000,"expenditure_czk":1991000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2519810,"expenditure_czk":2886810,"financing_czk":367000,"balance_czk":-367000},{"stage":"actual","revenue_czk":2390219.73,"expenditure_czk":2751713.01,"financing_czk":361493.28,"balance_czk":-361493.28}],"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":[["5169",752500],["5139",489500],["5023",285000],["5154",125000],["5137",61000],["5021",60000],["5171",55000],["5162",35000],["5031",25000],["5903",23000],["5168",15000],["5032",10000],["5134",10000],["5156",10000],["5175",7000],["5173",6000],["5161",5000],["5163",5000],["5194",5000],["5321",5000],["5136",2000]],"economic_expenditure_total_czk":1991000,"economic_revenue":[["1211",600000],["1121",300000],["1111",212000],["1511",150000],["4122",127000],["1122",125000],["2132",125000],["1345",100000],["2111",90000],["4112",75000],["1342",50500],["2324",20000],["1112",13000],["1341",2000],["2131",1000],["2141",500]],"economic_revenue_total_czk":1991000,"purpose_expenditure":[["3612",742000],["6112",292000],["6171",183000],["3631",145000],["5512",106000],["3722",100000],["2212",90000],["3723",85000],["1032",75000],["3745",70000],["2310",30000],["2321",30000],["5213",23000],["3399",5000],["3419",5000],["3543",5000],["6310",5000]],"purpose_expenditure_total_czk":1991000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",1063400],["5169",486045],["5171",290500],["5023",287000],["6119",175600],["5154",109000],["5021",91200],["6122",83601],["5139",54471],["5162",46200],["5137",35175],["5365",34710],["5163",30600],["5032",26000],["5903",23000],["5222",12000],["5134",10000],["5194",7500],["5156",4500],["5175",4056],["5168",3000],["5161",2900],["5329",2820],["5173",1600],["5019",1332],["5362",600]],"economic_expenditure_total_czk":2886810,"economic_financing":[["8115",367000]],"economic_financing_total_czk":367000,"economic_revenue":[["1211",682000],["1121",387000],["1111",256000],["1511",212673],["4122",155000],["4222",131700],["2132",125000],["1345",100000],["2111",90000],["4112",71800],["4116",65037],["1113",50500],["1342",50500],["1122",34400],["4111",32500],["2324",28000],["1112",20000],["1386",16200],["1387",6000],["2131",3000],["1341",2000],["2141",500]],"economic_revenue_total_czk":2519810,"purpose_expenditure":[["3612",1122770],["6112",316000],["2212",274000],["6171",273000],["3635",175600],["3631",156000],["3722",110500],["3745",70000],["3639",69020],["3723",64710],["5512",56000],["1032",35000],["6399",34710],["2310",30000],["6114",30000],["5213",23000],["3721",13000],["3419",10000],["3399",8000],["2321",5000],["6310",5000],["3421",3500],["3741",2000]],"purpose_expenditure_total_czk":2886810},"actual":{"economic_expenditure":[["6121",1062506.2],["5169",460724.77],["5171",287215.68],["5023",285412],["6119",175600],["5154",89789.15],["6122",83600.11],["5021",81303],["5162",46106.5],["5139",34582],["5365",34440],["5163",30086.8],["5137",28075],["5032",25676],["5222",12000],["5194",5544.8],["5329",2820],["5168",1815],["5019",1332],["5175",1056],["5161",828],["5173",600],["5362",600]],"economic_expenditure_total_czk":2751713.01,"economic_financing":[["8115",366593.28],["8901",-5100]],"economic_financing_total_czk":361493.28,"economic_revenue":[["1211",724243.43],["1121",388057.67],["1111",266126.19],["1511",220043.16],["4122",155000],["4222",131700],["1345",74850],["4112",71800],["2132",71280],["4116",65037],["1113",51267.2],["1122",34440],["4111",32500],["2324",26558],["1342",25918],["1112",25289.45],["1386",14136.27],["1387",5540.77],["2131",2707],["1341",2500],["2119",1000],["2141",114.86],["1381",110.73]],"economic_revenue_total_czk":2390219.73,"purpose_expenditure":[["3612",1121436.31],["6112",311088],["2212",261166.83],["6171",260953.5],["3635",175600],["3631",136452.8],["3722",110261.17],["3639",68904],["3723",64536.03],["3745",59705.05],["6399",34440],["1032",33698],["5512",32961],["2310",21435.15],["6114",15886],["3721",12713.17],["3419",10000],["3399",5926.8],["2321",4525.4],["6310",4523.8],["3421",3500],["3741",2000]],"purpose_expenditure_total_czk":2751713.01}},"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."}}}}