{"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:00261408","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261408","name":"Město Jílové","short_name":"Jílové","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562564},"amounts":{"revenue_approved":143481971,"revenue_adjusted":141903326.23,"revenue_actual":143395914.62,"expense_approved":181821782,"expense_adjusted":153332873.7,"expense_actual":142123057.29,"tax_revenue":109216872.27,"nontax_revenue":19673466.12,"capital_revenue":1950625,"transfer_revenue":12554951.23,"current_expense":105964110.83,"capital_expense":36158946.46,"budget_balance":1272857.33,"cash_current":84365474.51,"cash_previous":84419586.38},"ratios":{"revenue_execution":1.01051835,"expense_execution":0.92689228,"balance_to_revenue":0.00887652,"cash_to_expense":0.59360864,"cash_yoy":-0.00064099,"capital_expense_share":0.25441999,"transfer_revenue_share":0.08755446},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261408/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261408"},"seo":{"slug":"jilove","path":"/cz/municipalities/jilove/"},"population":{"value":4914,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":143481971,"expenditure_czk":181821782,"financing_czk":38339811,"balance_czk":-38339811},{"stage":"revised","revenue_czk":141903326.23,"expenditure_czk":153332873.7,"financing_czk":11429547.47,"balance_czk":-11429547.47},{"stage":"actual","revenue_czk":143395914.62,"expenditure_czk":142123057.29,"financing_czk":-1272857.33,"balance_czk":1272857.33}],"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",55140710],["5011",26377000],["5169",21102000],["6123",11724000],["5171",10543000],["5331",9567472],["5031",7049000],["5153",6100000],["5154",4225000],["5032",2709000],["5139",2651000],["5021",2508000],["5023",2402000],["5151",2181000],["5365",1700000],["5362",1559000],["6351",1500000],["5901",1410000],["5499",1315500],["5152",1310000],["5137",1216000],["5168",793000],["5909",736000],["5163",727000],["5156",715000],["6122",700000],["5162",653000],["5167",377000],["5164",369000],["5136",322500],["5194",312000],["5132",302000],["5166",215000],["5175",162500],["5134",150000],["5321",150000],["5038",121100],["5179",120000],["5161",97000],["5138",87000],["5329",67000],["5041",50000],["5222",50000],["5173",42000],["5172",37000],["5122",30000],["5133",28000],["5141",22000],["5492",20000],["5131",19000],["5192",17000],["5195",15000],["5903",10000],["5029",5000],["5159",5000],["5019",3000],["5039",3000]],"economic_expenditure_total_czk":181821782,"economic_financing":[["8115",39673071],["8124",-1333260]],"economic_financing_total_czk":38339811,"economic_revenue":[["1211",49000000],["1121",24500000],["1111",16900000],["4216",16084751],["2111",7808000],["2132",5045000],["1113",3900000],["1511",3200000],["1345",2800000],["2141",2500000],["1387",2000000],["2324",1736000],["1122",1700000],["4112",1524000],["1112",1200000],["2131",1000000],["1386",700000],["3111",650000],["2212",305000],["4111",200000],["2322",174000],["4122",135520],["1341",130000],["1361",80000],["1343",50000],["2119",50000],["2112",45000],["1342",25000],["1356",22200],["2222",12500],["2321",5000]],"economic_revenue_total_czk":143481971,"purpose_expenditure":[["2212",45057710],["6171",20226500],["3745",17074000],["3613",16597200],["5512",13838000],["5311",8781000],["3612",8678000],["3722",7126000],["3113",6624160],["3111",4500312],["3631",4205000],["3319",3689300],["4351",3376000],["6112",3339000],["6399",3200000],["3725",3072000],["3429",2109000],["3639",1916100],["3419",1380000],["1032",905000],["3412",785000],["3314",774500],["2321",700000],["6320",652000],["3721",530000],["3723",480000],["1036",441000],["3349",374000],["3326",303000],["3632",237000],["6114",200000],["2292",170000],["5273",166000],["6310",85000],["3399",71000],["2143",60000],["3900",54000],["3633",18000],["3729",17000],["5213",10000]],"purpose_expenditure_total_czk":181821782},"revised":{"economic_expenditure":[["6121",35593000],["5011",29966306],["5169",19371260],["5171",11524000],["5331",8391834],["5031",7965375],["5153",5277000],["5154",4225000],["5032",3044379],["5021",2620254],["5023",2472000],["5151",2247000],["5139",2119322],["5336",1802613.7],["6351",1500000],["5499",1475500],["6122",1377600],["5137",1162000],["5909",915000],["5152",867000],["5222",841000],["5163",837000],["5168",828000],["5365",775110],["5162",653000],["5156",635732],["6123",600000],["5132",537000],["5166",415000],["5164",378200],["5167",358500],["5194",344500],["5136",330000],["5362",249000],["5134",208000],["5493",203000],["5175",177994],["6119",160000],["5038",137700],["5179",120005],["5161",103889],["5321",90000],["5138",75000],["5329",67000],["6111",62000],["5172",37000],["5192",31000],["5029",24950],["5173",24490],["5041",20000],["5133",17000],["5131",14510],["5811",12200],["5141",10000],["5492",10000],["5903",10000],["5039",9600],["5159",5000],["5019",3450],["5142",600]],"economic_expenditure_total_czk":153332873.7,"economic_financing":[["8115",12763307.47],["8124",-1333760]],"economic_financing_total_czk":11429547.47,"economic_revenue":[["1211",49000000],["1121",25000000],["1111",18000000],["2111",7091000],["4216",5752314.75],["2132",5626000],["1113",3800000],["1511",3200000],["2324",3053960],["1345",2800000],["4122",2511180],["2141",2380000],["4116",2228178.73],["1387",2000000],["3111",1812125],["1112",1600000],["4112",1505300],["1386",960000],["1122",775110],["2212",515500],["2131",363120],["2322",347200],["4222",250000],["1343",230000],["2321",200280],["4113",154567.05],["4111",153410.7],["3113",138500],["1341",130000],["1361",95000],["2119",92000],["2229",36280],["2112",34000],["1342",33000],["1356",22200],["1334",12100],["1383",1000]],"economic_revenue_total_czk":141903326.23,"purpose_expenditure":[["2212",27922000],["6171",23760200],["3613",17968000],["3745",15006000],["5311",9092600],["3612",8215000],["3722",7372000],["3113",6374897.2],["3111",5364550.5],["4351",4094000],["3319",3613300],["6112",3432300],["3631",3400000],["5512",3219000],["3725",3037000],["3429",1940000],["3639",1760100],["3419",994000],["6399",975110],["3314",905500],["6320",752000],["3723",544000],["3721",523000],["3412",515700],["1036",451000],["3349",374000],["3326",303000],["2292",220000],["1032",189005],["5273",166000],["3635",160000],["6114",157611],["2219",110000],["6310",95000],["2321",90000],["3632",62000],["3900",54000],["3399",51000],["2143",45000],["3729",12000],["5213",10000],["3633",3000]],"purpose_expenditure_total_czk":153332873.7},"actual":{"economic_expenditure":[["6121",32631665.41],["5011",29743775],["5169",18140594.06],["5171",9152259.82],["5331",8391834],["5031",7796505],["5153",5176525.03],["5032",2979544],["5154",2525090.36],["5023",2426371],["5021",2416159],["5151",2111904],["5336",1802613.7],["5139",1695901],["6351",1500000],["5499",1446684],["6122",1255381.05],["5909",906222],["5137",859341.05],["5152",854400],["5222",836000],["5163",794381.38],["5365",775110],["5168",645999.41],["6123",600000],["5162",552959.83],["5156",537375.28],["5132",497487.66],["5166",384285.92],["5164",367854.97],["5136",317103.72],["5194",287176.1],["5167",241907.95],["5493",203000],["5134",184567.24],["5175",148326.59],["5038",122438],["6119",111400],["5179",108533.58],["5362",100499.81],["5161",86215.8],["5321",84000],["5329",65183],["6111",60500],["5138",46544.95],["5029",24901],["5172",23709.95],["5041",17769.37],["5192",15846],["5811",12200],["5131",10067],["5492",10000],["5133",9916.8],["5039",9535],["5141",6873.5],["5173",6760],["5019",3312],["5142",546]],"economic_expenditure_total_czk":142123057.29,"economic_financing":[["8124",-1333756.2],["8115",54111.87],["8901",6787]],"economic_financing_total_czk":-1272857.33,"economic_revenue":[["1211",49231246.11],["1121",26340100.68],["1111",18088745.83],["2111",6305761.72],["2132",6201904.6],["4216",5752314.75],["1113",3483202.93],["1511",3255156.72],["2324",3051179.53],["1345",2728665.59],["4122",2511180],["2141",2420534.75],["4116",2228178.73],["1387",1947873.82],["3111",1812125],["1112",1717246.27],["4112",1505300],["1386",957844.99],["1122",775110],["2212",499946.73],["2322",359015],["2131",356218.03],["4222",250000],["1343",222360],["2119",206271.2],["2321",200280],["1385",180124.87],["4113",154567.05],["4111",153410.7],["3113",138500],["1341",118401],["1361",90830],["1342",37626],["2229",36276.56],["2112",36078],["1356",22143],["1334",11478.9],["1381",7777.08],["1383",783.42],["1382",155.06]],"economic_revenue_total_czk":143395914.62,"purpose_expenditure":[["2212",25396525.66],["6171",22473501.37],["3613",16195895.76],["3745",14529513.04],["5311",8935831.77],["3722",7252139.53],["3612",7191820.5],["3113",6368038.28],["3111",5363692.8],["4351",3897783.67],["3319",3540323.19],["6112",3358865.71],["3725",2981767.82],["5512",2970749.01],["3429",1710089.19],["3639",1625555.8],["3631",1447402.28],["3419",994000],["3314",895532],["6399",845574.81],["6320",714386.13],["3723",534513.62],["3721",484838.91],["1036",444351.28],["3349",362190.72],["3412",328901.68],["3326",193986],["2292",171300],["6114",157611],["5273",144911.5],["3635",111400],["2219",106387.05],["1032",105779.5],["6310",83995.25],["3632",48473.36],["3900",40076],["3399",39802],["2143",33012.95],["2321",30237.53],["3729",10993.82],["3633",1306.8]],"purpose_expenditure_total_czk":142123057.29}},"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."}}}}