{"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:00556327","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00556327","name":"Obec Jimlín","short_name":"Jimlín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":546011},"amounts":{"revenue_approved":33768306,"revenue_adjusted":39963981,"revenue_actual":39476982.5,"expense_approved":43768306,"expense_adjusted":44965878.4,"expense_actual":39886755.78,"tax_revenue":20315968.33,"nontax_revenue":1373520.16,"capital_revenue":125000,"transfer_revenue":17662494.01,"current_expense":25414600.01,"capital_expense":14472155.77,"budget_balance":-409773.28,"cash_current":15239740.45,"cash_previous":11876653.97},"ratios":{"revenue_execution":0.98781406,"expense_execution":0.88704496,"balance_to_revenue":-0.01038006,"cash_to_expense":0.38207521,"cash_yoy":0.28316784,"capital_expense_share":0.36283111,"transfer_revenue_share":0.44741246},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00556327/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00556327"},"seo":{"slug":"jimlin","path":"/cz/municipalities/jimlin/"},"population":{"value":882,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":33768306,"expenditure_czk":43768306,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"revised","revenue_czk":39963981,"expenditure_czk":44965878.4,"financing_czk":5001897.4,"balance_czk":-5001897.4},{"stage":"actual","revenue_czk":39476982.5,"expenditure_czk":39886755.78,"financing_czk":409773.28,"balance_czk":-409773.28}],"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":[["6121",18368306],["5011",5000000],["5169",4813500],["5171",4712000],["5331",1498000],["5031",1210000],["5139",1092000],["5023",1000000],["5021",855000],["5032",805000],["5154",795000],["5141",500000],["5192",455000],["5137",345000],["5156",305000],["6119",300000],["5163",265000],["5362",151500],["5155",150000],["5168",150000],["5903",100000],["6129",100000],["5164",88000],["5194",80000],["5175",65000],["5166",50000],["5336",50000],["5364",50000],["5162",45000],["5909",45000],["5151",44000],["5167",35000],["5172",35000],["5132",30000],["5329",26670],["5222",25500],["5221",20500],["5133",15000],["5321",15000],["5365",11330],["5019",10000],["5038",10000],["5136",10000],["5138",10000],["5179",10000],["5161",5000],["5363",5000],["5173",2000],["5492",2000],["5499",2000],["5153",1000]],"economic_expenditure_total_czk":43768306,"economic_financing":[["8123",10000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["4216",12064506],["1211",8523960],["1121",4341220],["1111",3119440],["1511",1500000],["1345",700000],["2111",620000],["1113",549020],["4116",464900],["2141",280000],["1112",260360],["4112",207900],["2131",180000],["2132",172000],["3111",150000],["2119",108000],["1122",100000],["2324",62500],["1341",55000],["1381",50000],["1386",50000],["1387",50000],["2322",50000],["1334",30000],["1343",30000],["1361",20000],["2112",15000],["2139",10000],["1349",1000],["1382",1000],["2212",1000],["2222",500],["2229",500],["2329",500]],"economic_revenue_total_czk":33768306,"purpose_expenditure":[["3113",13809137],["6171",9133930],["2212",4821800],["3745",3156000],["2219",2741500],["3725",1520000],["6112",1465000],["3722",1050000],["3631",890295],["2341",720830],["3412",575500],["5512",502000],["3399",447000],["3632",402144],["2321",363000],["3726",330000],["3635",300000],["6320",250000],["3314",175000],["3316",151000],["3341",151000],["6399",150000],["3419",136000],["5213",130000],["3322",120500],["3511",68000],["6402",50000],["3633",43000],["3639",32000],["3900",31670],["3421",15000],["3543",15000],["6310",15000],["3721",5000],["2411",1000],["3311",1000]],"purpose_expenditure_total_czk":43768306},"revised":{"economic_expenditure":[["6121",14210350.08],["5171",8758581.63],["5169",5622128.08],["5011",3038617.81],["5331",1741681.6],["6122",1135955.92],["5031",1110000],["5023",1000000],["5336",957572.4],["5139",942243.55],["5154",919215.15],["5021",881950],["5032",704536],["5141",500000],["5137",496614.38],["5156",340487.45],["6119",300000],["5163",249700],["5329",242050],["5155",183126],["5362",166800],["6123",145000],["5168",132562.43],["5166",110000],["5903",100000],["5162",95000],["5164",88000],["5192",86025.35],["5175",85000],["5909",69420],["5194",68791],["5151",68029],["6130",52000],["5364",50000],["6129",50000],["5321",35000],["5132",30000],["5222",25500],["5167",24437.57],["5365",22330],["5363",21000],["5221",19709],["5133",15000],["5492",14000],["5038",10464],["5019",10000],["5138",10000],["5179",10000],["5136",7000],["5161",5000],["5173",2000],["5499",2000],["5153",1000]],"economic_expenditure_total_czk":44965878.4,"economic_financing":[["8123",10000000],["8115",-4998102.6]],"economic_financing_total_czk":5001897.4,"economic_revenue":[["4216",15196667.5],["1211",8455628.25],["1121",4509551.75],["1111",3085834.1],["4116",2902045.11],["1511",1500000],["2111",750000],["1345",656273],["1113",596169.01],["1112",293965.9],["2141",280000],["4122",228260],["4222",208108.39],["4112",207900],["2132",170403.1],["3111",150000],["3113",125000],["2119",93114.9],["1386",90000],["4111",65000],["2324",62500],["1341",55000],["2131",55000],["1387",50000],["2322",50000],["1343",30000],["1334",26577.99],["1361",20000],["2329",15870],["2112",15000],["1381",10000],["2139",5000],["2229",1612],["1349",1000],["1382",1000],["2212",1000],["2222",500]],"economic_revenue_total_czk":39963981,"purpose_expenditure":[["3113",17149999.72],["6171",7911957.53],["2212",3879870.79],["2219",3487429.21],["3745",2530667.5],["6112",1465000],["3725",1361712.95],["2341",1005830],["3722",863263.05],["3631",639633.74],["3412",584500],["3726",539380],["5512",494561.74],["3632",450144],["3399",386450],["3635",300000],["2321",261000],["3314",239000],["6320",234700],["6399",165300],["3316",161000],["3419",136000],["3341",121000],["5213",120000],["3322",108500],["6114",79085],["3639",62000],["3511",52415.17],["6402",48888],["3633",42920],["3900",31670],["3421",15000],["3543",15000],["6310",15000],["3721",5000],["2411",1000],["3311",1000]],"purpose_expenditure_total_czk":44965878.4},"actual":{"economic_expenditure":[["6121",12926246.85],["5171",8179413.91],["5169",5420200.04],["5011",2801628],["5331",1741681.6],["6122",1135638.92],["5023",967997],["5336",907572.4],["5154",856265.66],["5031",808384.34],["5139",665896.7],["5021",454811],["5141",425411.44],["5032",309522.66],["5156",306413.33],["5137",219690.93],["6119",217800],["5155",183126],["5362",165300],["5163",154854.35],["6123",145000],["5168",132377.43],["5329",122346.41],["5166",101640],["5192",75022],["5151",58648.14],["6130",47470],["5164",46300],["5194",44419.14],["5175",37596.33],["5364",31311.41],["5162",31151.72],["5321",31000],["5909",28520],["5363",20174.2],["5222",18484],["5492",13262],["5221",13000],["5038",10464],["5365",10000],["5179",6490.47],["5161",3870],["5138",3683.2],["5136",3579],["5132",2301.2],["5167",790]],"economic_expenditure_total_czk":39886755.78,"economic_financing":[["8123",3772859.76],["8115",-3363086.48]],"economic_financing_total_czk":409773.28,"economic_revenue":[["4216",14068734.23],["1211",8424932.73],["1121",4509551.75],["1111",3080367.06],["1511",2271393.21],["4116",2092599.78],["4122",1228260],["2111",710774.64],["1345",656273],["1113",596169.01],["2141",345104.62],["1112",293965.9],["4112",207900],["2132",165548],["1122",165300],["1386",164306.92],["3113",125000],["4111",65000],["1387",64394],["2322",47835],["2119",45367.9],["1341",42819],["2131",33665],["1334",24827.7],["2329",15870],["1361",13550],["2112",8243],["1343",6800],["1381",1318.05],["2229",1112]],"economic_revenue_total_czk":39476982.5,"purpose_expenditure":[["3113",16732611.43],["6171",6660019.89],["2219",3380602.61],["2212",3336652.04],["3745",2067909.22],["3725",1341945.95],["6112",1280033],["2341",843875.2],["3722",831468.65],["3631",552559.76],["3412",453855.39],["5512",411245.7],["3632",401857.47],["3726",375407.31],["3399",271726.48],["3635",217800],["6399",165300],["6320",140794],["2321",74920],["3316",59006.3],["6114",48776],["3314",48228],["3639",40152.64],["3511",37707.3],["6402",30199.41],["3900",30094],["3419",25383.68],["6310",14060.35],["3421",7525],["3543",5000],["2411",39]],"purpose_expenditure_total_czk":39886755.78}},"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."}}}}