{"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:00245038","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245038","name":"Obec Jílovice","short_name":"Jílovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":544639},"amounts":{"revenue_approved":39401100,"revenue_adjusted":53075209.97,"revenue_actual":52875005.63,"expense_approved":37911600,"expense_adjusted":52503670.78,"expense_actual":41381518.93,"tax_revenue":31894187.34,"nontax_revenue":12212768.73,"capital_revenue":4703871.78,"transfer_revenue":4064177.78,"current_expense":32950619.09,"capital_expense":8430899.84,"budget_balance":11493486.7,"cash_current":38315193.14,"cash_previous":31888272.09},"ratios":{"revenue_execution":0.99622791,"expense_execution":0.7881643,"balance_to_revenue":0.21737088,"cash_to_expense":0.92590108,"cash_yoy":0.20154498,"capital_expense_share":0.20373587,"transfer_revenue_share":0.07686387},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245038/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245038"},"seo":{"slug":"jilovice","path":"/cz/municipalities/jilovice/"},"population":{"value":1115,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":39401100,"expenditure_czk":37911600,"financing_czk":-1489500,"balance_czk":1489500},{"stage":"revised","revenue_czk":53075209.97,"expenditure_czk":52503670.78,"financing_czk":-571539.19,"balance_czk":571539.19},{"stage":"actual","revenue_czk":52875005.63,"expenditure_czk":41381518.93,"financing_czk":-11493486.7,"balance_czk":11493486.7}],"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",7890000],["5169",6730000],["5011",3670000],["5154",2520000],["6121",2100000],["5023",1950000],["5139",1904000],["6123",1500000],["5365",1282000],["5031",1107000],["5331",1000000],["5141",800000],["5021",619100],["5156",550000],["5137",520000],["5032",513000],["5164",402500],["5153",400000],["5909",370000],["5151",300000],["5163",218000],["5364",180000],["5362",156000],["5175",121200],["5194",120000],["5168",119000],["5162",115000],["5042",110000],["5492",105000],["5222",90300],["5167",71000],["5138",53000],["5339",50000],["6130",50000],["5166",40000],["5179",35000],["5499",30000],["5903",30000],["5132",27500],["5038",20000],["5161",18000],["5019",15000],["5321",6000],["5136",4000]],"economic_expenditure_total_czk":37911600,"economic_financing":[["8124",-1489500]],"economic_financing_total_czk":-1489500,"economic_revenue":[["1211",11000000],["1121",5500000],["2111",5338000],["1111",5000000],["1511",4000000],["2132",1650000],["1122",1200000],["1345",1200000],["3111",1000000],["2324",990000],["1113",800000],["2131",780000],["1112",250000],["4112",250000],["1386",120000],["2119",100000],["1387",80000],["2321",30000],["1341",27000],["1334",25000],["2139",15000],["1342",10000],["1361",10000],["2133",10000],["1343",6000],["2329",5000],["2112",3000],["1335",2000],["2141",100]],"economic_revenue_total_czk":39401100,"purpose_expenditure":[["3639",8593200],["3612",3050000],["6171",2801000],["4351",2509000],["6112",2394000],["5512",2335000],["2310",1975000],["2321",1795000],["3723",1670000],["6399",1350000],["3722",1207000],["3113",1120000],["2212",1100000],["6310",818000],["1032",757000],["3631",700000],["2341",500000],["2411",454000],["3635",400000],["3421",295000],["3399",283000],["3745",270000],["6320",200000],["6402",180000],["1036",170000],["3319",167100],["3429",155000],["3349",134000],["1037",100000],["3726",75000],["3314",58000],["1031",50000],["3330",50000],["3513",50000],["3744",34000],["3632",30000],["3721",30000],["5213",30000],["3412",12000],["4329",10300]],"purpose_expenditure_total_czk":37911600},"revised":{"economic_expenditure":[["5171",12090876.3],["5169",7115753.97],["6121",4574300],["5011",3741000],["5154",2491000],["5023",2050000],["6130",1850000],["5336",1797782.52],["5139",1745362],["6123",1634000],["6122",1534000],["5365",1475630],["5331",1375000],["5031",1148200],["5141",795000],["5021",766040.73],["6356",757057.26],["5156",561000],["5032",516200],["5909",428000],["5153",394300],["5163",326000],["5155",323000],["5137",320000],["5151",305700],["5042",255300],["5362",255000],["5164",220500],["5222",186740],["5364",180000],["5162",139000],["5168",134000],["5131",130000],["5194",118000],["5166",114000],["5492",107000],["5138",91900],["5175",68792],["5179",52000],["5339",51500],["5167",51000],["5136",38720],["5499",30000],["5903",30000],["5132",29500],["5221",27592],["5019",22360],["5038",20000],["5161",18000],["5321",7500],["5173",7264],["5041",1800],["5192",1000]],"economic_expenditure_total_czk":52503670.78,"economic_financing":[["8124",-1489500],["8115",917960.81]],"economic_financing_total_czk":-571539.19,"economic_revenue":[["1211",12588000],["1121",6760000],["2111",5891900],["1111",4580000],["1511",3640000],["3111",2277057],["2132",1916000],["2451",1887894.19],["4116",1826182.52],["3112",1722943],["1122",1386630],["2324",1309108],["1345",1200000],["1113",910000],["2131",860000],["4216",757057.26],["3113",705000],["4122",463756],["1112",440000],["4222",300000],["4213",286600],["1386",266000],["4112",250000],["2141",200000],["4111",162500],["1387",100000],["2112",73000],["2322",54000],["2321",45500],["1334",40000],["2119",40000],["2139",37000],["1341",27000],["4113",18082],["1361",14000],["1343",11000],["1342",10000],["2133",10000],["2329",5000],["1335",2000],["1381",2000]],"economic_revenue_total_czk":53075209.97,"purpose_expenditure":[["3639",9643200],["3113",6299339.78],["3612",3050000],["2219",2987000],["6171",2951000],["4351",2509000],["2321",2495000],["6112",2494000],["5512",2335000],["3631",2180000],["1032",2030000],["2310",1975000],["3723",1913000],["6399",1636630],["3722",1207000],["2212",1100000],["6310",818000],["2341",500000],["2411",454000],["3635",400000],["3421",375000],["6320",300000],["3399",283000],["3745",270000],["3744",243000],["3749",210000],["3429",202000],["3326",200000],["6402",180000],["1036",170000],["3319",167100],["6114",162500],["3349",138000],["1037",100000],["3314",86500],["3726",75000],["1031",50000],["3330",50000],["3513",50000],["2229",35000],["3632",30000],["3721",30000],["5213",30000],["3525",24000],["4329",21740],["3412",14400],["2115",13000],["6115",3669],["3341",3000],["3549",3000],["4350",3000],["4379",3000],["4359",592]],"purpose_expenditure_total_czk":52503670.78},"actual":{"economic_expenditure":[["5171",7957436.18],["5169",5098778.63],["6121",4376169.38],["5011",3382937],["5154",2308519.06],["5023",1950323],["5336",1797782.52],["6130",1750000],["6122",1529523.2],["5365",1474816],["5331",1375000],["5031",1064936],["5139",1053418.93],["6356",757057.26],["5141",639242.38],["5021",633231],["5032",482473],["5156",344249.57],["5155",305949],["5153",302803.35],["5163",295643.4],["5909",284378.78],["5151",195479],["5042",189536.3],["5222",186740],["5364",178883.5],["5164",160625.14],["5137",124565.23],["5131",122971],["5162",117642.01],["5168",114137.23],["5194",112597],["5362",91686],["5492",90150],["5166",90034],["5138",87997.84],["5179",51094.31],["5175",47043],["5339",44575],["5136",35390],["5167",32755.5],["5499",30000],["5221",23592],["5038",18273],["6123",18150],["5161",13287],["5132",11599],["5019",11410.32],["5321",7500],["5173",6464],["5041",1673.91],["5192",1000]],"economic_expenditure_total_czk":41381518.93,"economic_financing":[["8118",-89500000],["8117",89300000],["8115",-6261783.99],["8901",-3542202.71],["8124",-1489500]],"economic_financing_total_czk":-11493486.7,"economic_revenue":[["1211",12587661.14],["1121",6752819.41],["2111",5820747.81],["1111",4574604.15],["1511",3632388.21],["3111",2276168.78],["2132",1915196.94],["2451",1887894.19],["4116",1826182.52],["3112",1722943],["1122",1386630],["2324",1303430.64],["1345",1187575],["1113",891416.52],["2131",856550.83],["4216",757057.26],["3113",704760],["4122",463756],["1112",439931.75],["4222",300000],["4213",286600],["4112",250000],["1386",245959.06],["2141",193803.66],["4111",162500],["1387",96408.19],["2112",70297],["2322",53608],["2321",45500],["1334",39279.8],["2139",36311],["2119",24353.67],["1341",24013],["4113",18082],["1361",13930],["1343",10390],["1342",9310],["2133",5074.99],["1381",1871.11]],"economic_revenue_total_czk":52875005.63,"purpose_expenditure":[["3639",7788673.37],["3113",6291261.11],["6171",2750888.51],["6112",2370755],["2321",2258254.45],["3631",2104273.26],["2310",1864298.85],["2219",1850271.15],["3723",1790159.28],["1032",1756237.07],["3612",1644254.38],["6399",1478316],["4351",1405007.96],["3722",1050937.28],["6310",660892.78],["2212",591360.6],["5512",526135.26],["2411",443528.7],["3421",350743.84],["6320",270993],["3399",251129.9],["3744",233515.9],["3749",203006.6],["3429",199150],["3635",191180],["6402",178883.5],["3349",135756.25],["1036",131169.71],["3319",127012.91],["6114",102046.27],["3314",82864],["3726",45239],["3513",43042],["3745",42517],["2229",34100],["1031",28000],["4329",21740],["3525",20000],["3721",18614.04],["3412",14200],["6409",9809],["2341",5040],["6115",3669],["3341",3000],["3549",3000],["4350",3000],["4379",3000],["4359",592]],"purpose_expenditure_total_czk":41381518.93}},"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."}}}}