{"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:00266230","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266230","name":"Město Bílina","short_name":"Bílina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567451},"amounts":{"revenue_approved":502605000,"revenue_adjusted":541936236.18,"revenue_actual":569695199.78,"expense_approved":715588000,"expense_adjusted":774879830.18,"expense_actual":685541215.53,"tax_revenue":416696499.69,"nontax_revenue":62455075.66,"capital_revenue":4944022,"transfer_revenue":85599602.43,"current_expense":498145265.02,"capital_expense":187395950.51,"budget_balance":-115846015.75,"cash_current":451880271.84,"cash_previous":567664737.19},"ratios":{"revenue_execution":1.05122183,"expense_execution":0.88470649,"balance_to_revenue":-0.20334736,"cash_to_expense":0.65915843,"cash_yoy":-0.20396628,"capital_expense_share":0.27335475,"transfer_revenue_share":0.15025509},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266230/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266230"},"seo":{"slug":"bilina","path":"/cz/municipalities/bilina/"},"population":{"value":14416,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":502605000,"expenditure_czk":715588000,"financing_czk":212983000,"balance_czk":-212983000},{"stage":"revised","revenue_czk":541936236.18,"expenditure_czk":774879830.18,"financing_czk":232943594,"balance_czk":-232943594},{"stage":"actual","revenue_czk":569695199.78,"expenditure_czk":685541215.53,"financing_czk":115846015.75,"balance_czk":-115846015.75}],"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",177865000],["5331",131645000],["5171",106557000],["5011",96277000],["5169",47341000],["5031",25206000],["5365",12000000],["5213",11300000],["5152",10640000],["5032",9495000],["5222",9342000],["6123",9123000],["5023",7200000],["5151",4845000],["5154",4820000],["5139",4442000],["5901",4190000],["5137",3302000],["6111",3292000],["5021",2676000],["5499",2248000],["5221",1960000],["5216",1918000],["5167",1857000],["6122",1797000],["5162",1644000],["5909",1640000],["5163",1548000],["5362",1467000],["5166",1436000],["6125",1210000],["5494",1089000],["5179",1066000],["6130",1000000],["6901",1000000],["5153",965000],["5138",945000],["5492",825000],["5339",821000],["5136",798000],["5156",770000],["5161",738000],["5134",683000],["5164",483000],["5168",454000],["5192",450000],["5175",442000],["5038",426000],["5493",400000],["5024",300000],["5041",276000],["5194",247000],["5132",210000],["5173",188000],["5172",168000],["5811",130000],["5019",75000],["5329",75000],["5176",70000],["5323",65000],["5903",50000],["5039",30000],["5212",30000],["5363",20000],["5131",8000],["5165",8000]],"economic_expenditure_total_czk":715588000,"economic_financing":[["8115",212983000]],"economic_financing_total_czk":212983000,"economic_revenue":[["1211",149630000],["1121",76000000],["1111",59400000],["4216",30100000],["1511",26000000],["2132",23143000],["4112",21255000],["1356",20000000],["2141",15400000],["1122",12000000],["1113",9260000],["4213",6800000],["2111",6474000],["1345",6000000],["2122",5195000],["1386",5010000],["1361",4630000],["1112",4280000],["4116",3990000],["2212",3450000],["3112",2900000],["2324",2885000],["1387",2000000],["3111",1600000],["2112",1260000],["1353",1000000],["2131",650000],["1334",600000],["1343",400000],["2119",400000],["4122",373000],["1341",300000],["4121",150000],["4171",50000],["2133",20000]],"economic_revenue_total_czk":502605000,"purpose_expenditure":[["6171",142968000],["3639",126974000],["3113",59119000],["3412",53050000],["5311",44899000],["3613",42096000],["3612",36661000],["3522",33618000],["3526",22200000],["2219",15450000],["3631",13845000],["3392",13820000],["6399",13200000],["5512",11682000],["2292",10665000],["6112",9032000],["3419",8942000],["3111",6887000],["4351",6014000],["6409",5140000],["4229",4955000],["3421",4433000],["3632",3080000],["2143",2773000],["2212",2555000],["3745",2496000],["3314",2329000],["3513",1918000],["3141",1787000],["3231",1536000],["3399",1385000],["6320",1384000],["3319",965000],["3349",920000],["3322",800000],["3722",750000],["3635",730000],["2229",687000],["3429",560000],["3121",500000],["4342",469000],["1014",450000],["2333",330000],["2141",300000],["6223",252000],["3900",180000],["3769",150000],["1037",100000],["3543",100000],["3299",88000],["1036",80000],["3599",50000],["5213",50000],["5272",50000],["6114",50000],["2223",45000],["3741",20000],["3341",18000],["4349",1000]],"purpose_expenditure_total_czk":715588000},"revised":{"economic_expenditure":[["6121",179868000],["5331",138516819],["5171",124370000],["5011",107429844],["5169",45287506],["5031",28220500],["5336",12043478.75],["5365",12000000],["5213",11520500],["5152",10720000],["5032",10511609],["6123",10033000],["5222",9912900],["5023",7200000],["5151",4861500],["5154",4835000],["5139",4730500],["5137",4120220],["5021",3473000],["5216",3368000],["6111",3292000],["5904",2889494],["5499",2248000],["5221",2140000],["5167",2029000],["5162",1685600],["5909",1640000],["5362",1637200],["5163",1597000],["6122",1504500],["5364",1461556],["5166",1434000],["5179",1072000],["6130",985000],["5138",980000],["5153",965000],["5494",914000],["5339",901000],["5161",868000],["5156",851000],["5901",842760],["5136",789000],["5134",763000],["5212",726528],["6125",617000],["5492",525000],["5175",524500],["5164",503000],["5168",482000],["5038",471400],["5493",456000],["5192",450000],["5366",448475.43],["5041",336000],["5024",300000],["5194",278000],["5132",274450],["5173",231000],["6313",226000],["5172",193000],["5811",179000],["6422",150000],["6901",121000],["5223",120000],["6312",100000],["6322",100000],["6356",89990],["5019",85000],["5323",85000],["5329",75000],["5176",70000],["5903",50000],["5039",33000],["5165",23000],["5363",20000],["5229",15000],["5131",8000],["5133",2000]],"economic_expenditure_total_czk":774879830.18,"economic_financing":[["8115",232943594]],"economic_financing_total_czk":232943594,"economic_revenue":[["1211",149630000],["1121",76000000],["1111",59400000],["4216",30189990],["1511",26000000],["4116",24698807.75],["2132",23143000],["1356",22419028],["4112",21426500],["2141",15400000],["1122",12000000],["4122",10409550],["1113",9260000],["2111",7591900],["4213",6800000],["1345",6000000],["2122",5207320],["1386",5010000],["1361",4630000],["1112",4280000],["2212",3450000],["3112",2900000],["2324",2885000],["1387",2000000],["3121",1870000],["3111",1600000],["2112",1260000],["2229",1151181.43],["1353",1000000],["4113",756000],["2131",650000],["1334",600000],["4111",507500],["1343",400000],["2119",400000],["2321",360000],["1341",300000],["4121",150000],["4171",99000],["2322",81459],["2133",20000]],"economic_revenue_total_czk":541936236.18,"purpose_expenditure":[["6171",151821915],["3639",128901000],["3113",63383455],["3412",60400000],["5311",45810844],["3526",42116000],["3613",38659000],["3522",37863000],["3612",33942000],["2219",16399000],["3392",15077000],["6399",13350200],["3631",12750000],["5512",12119170],["4351",11800700],["2292",10665000],["3419",9090000],["6112",9032000],["3111",8501174.75],["3421",6942258],["4229",4314000],["3632",4237000],["6409",3803254],["3513",3368000],["2143",2598000],["3745",2536000],["3314",2329000],["3722",1917000],["6402",1910031.43],["3141",1789600],["6320",1427000],["2212",1370000],["3319",1260000],["3231",1102000],["2510",1099000],["3399",1075000],["3429",951000],["3349",950000],["4342",869000],["3322",800000],["3635",770000],["2229",687000],["3121",580000],["6114",557500],["1014",540000],["3599",414028],["2223",340000],["2141",334000],["2333",330000],["6223",322000],["3543",255000],["3900",180000],["3541",150000],["3769",150000],["1036",129000],["4374",120000],["3299",88000],["4372",75000],["4379",75000],["3525",70000],["2221",61000],["4357",60000],["5213",50000],["5272",50000],["4324",44700],["3133",35000],["3549",35000],["3741",20000],["3341",18000],["1037",10000],["4349",1000]],"purpose_expenditure_total_czk":774879830.18},"actual":{"economic_expenditure":[["6121",161414392.34],["5331",137751885.58],["5011",100521641],["5171",80978045.28],["5169",33226899.89],["5031",26045180],["6122",14452375.76],["5336",11938178.75],["5213",10989814.35],["5152",10484447.35],["6123",10030616.99],["5222",9771019.66],["5032",9648764],["5365",7017150],["5023",6334664],["5137",4679253.93],["5154",4161282.55],["5151",4108848.04],["5139",4032948.76],["5021",3406480],["5216",3368000],["5904",2889494],["5499",2215922],["5221",2003008.12],["5909",1774462],["5167",1656701.61],["5163",1601961.14],["5162",1544704.6],["5364",1460626.14],["5166",1385099.53],["5362",1223190],["5138",979295.3],["5179",940321.71],["5161",930793.42],["5339",775053.5],["5136",750363.35],["5212",726747],["5156",707331.04],["5134",678226.66],["6111",605005.42],["5494",518364],["5175",480840.85],["5366",446608.24],["5164",440141.82],["5038",428382],["5492",415000],["5153",339442.65],["5168",307833.47],["5041",296144.58],["5194",231665.2],["6130",228800],["6313",225280],["5132",216587.74],["5173",206048],["5192",166146.88],["6422",150000],["5172",146675.71],["5811",130018],["5223",120000],["5024",102660],["5019",100053],["6312",100000],["6322",99490],["6356",89990],["5329",72900],["5323",72386.92],["5493",64718],["5176",51531.5],["5039",33831],["5165",27818],["5229",15000],["5131",4863.2],["5133",1800]],"economic_expenditure_total_czk":685541215.53,"economic_financing":[["8115",115785070.35],["8117",110000000],["8118",-110000000],["8901",60945.4]],"economic_financing_total_czk":115846015.75,"economic_revenue":[["1211",146149781.13],["1121",78222246.9],["1111",56931757.86],["1511",46711590.58],["1356",43278363.06],["4116",26451473.14],["4216",26026654.55],["2132",24084861.96],["4112",21426500],["2141",12460702.41],["1113",10341635.66],["4122",10165900.08],["1122",7017150],["2111",6756669.56],["1387",5852151.17],["1345",5846571.3],["1361",5629210],["2212",5502900.16],["2122",5208005.92],["1112",5099214.71],["2324",3434385.36],["1386",2835595.88],["3112",1905783],["3111",1761239],["3121",1277000],["2112",1245685],["2229",1241341.43],["2321",959288],["2131",952065.08],["1353",727800],["4113",601200],["1385",545970.61],["1343",507590],["4111",507500],["1334",483648.32],["1341",351655.94],["2322",254202],["2119",246915.8],["4121",230236],["1342",136836],["4171",100018],["4132",90120.66],["2133",44876],["2310",37538],["2329",25386.98],["1381",22905.38],["1383",4150.23],["1349",600],["2328",252],["1382",74.96]],"economic_revenue_total_czk":569695199.78,"purpose_expenditure":[["6171",130210881.57],["3639",121610870.33],["3113",60967102.23],["3412",56042177.94],["5311",38521992.08],["3526",35898090.01],["3522",35709683.2],["3613",31463367.72],["3612",27948423.38],["3392",13428622.07],["2219",12748842.33],["3631",11696433.21],["5512",11215362.3],["4351",10581212.18],["2292",10559812.2],["3419",9084837.66],["6112",8093835.76],["3111",8065856.42],["6399",8004138],["3421",5732406.57],["3513",3368000],["6409",2889494],["3632",2754596.07],["4229",2702236.11],["3314",2249226.01],["6402",1907234.38],["2143",1820924.78],["3722",1783833.54],["3745",1771860.85],["3141",1625751.46],["6320",1417916],["2212",1307333.24],["3319",1119330.19],["2510",1098748],["3349",949225.8],["3399",936127],["3231",917000],["3429",784522.67],["4342",665383.17],["3322",605509.5],["3121",580000],["2229",535268.47],["1014",530853.9],["6114",443861.39],["3635",404300],["3599",393409.33],["2141",333960],["2333",295372.3],["6223",277144.06],["3543",203022],["3900",176358.58],["3541",150000],["3769",127459.6],["4374",120000],["1036",100018],["3299",86784.9],["4372",75000],["4379",75000],["3525",70000],["2221",60800],["4357",60000],["4324",44700],["3133",35000],["3549",35000],["2223",23802.56],["3741",20000],["3341",17977.21],["1037",7923.3]],"purpose_expenditure_total_czk":685541215.53}},"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."}}}}