{"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:00275808","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275808","name":"Město Jilemnice","short_name":"Jilemnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577197},"amounts":{"revenue_approved":237301000,"revenue_adjusted":257710396.85,"revenue_actual":275957767.41,"expense_approved":336638000,"expense_adjusted":323047396.85,"expense_actual":307564801.88,"tax_revenue":143382226.99,"nontax_revenue":47182564.57,"capital_revenue":25507355,"transfer_revenue":59885620.85,"current_expense":199671422.16,"capital_expense":107893379.72,"budget_balance":-31607034.47,"cash_current":14387480.96,"cash_previous":42389156.43},"ratios":{"revenue_execution":1.07080572,"expense_execution":0.9520733,"balance_to_revenue":-0.11453577,"cash_to_expense":0.0467787,"cash_yoy":-0.66058582,"capital_expense_share":0.35079885,"transfer_revenue_share":0.21701009},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275808/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275808"},"seo":{"slug":"jilemnice","path":"/cz/municipalities/jilemnice/"},"population":{"value":5334,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":237301000,"expenditure_czk":336638000,"financing_czk":99337000,"balance_czk":-99337000},{"stage":"revised","revenue_czk":257710396.85,"expenditure_czk":323047396.85,"financing_czk":65337000,"balance_czk":-65337000},{"stage":"actual","revenue_czk":275957767.41,"expenditure_czk":307564801.88,"financing_czk":31607034.47,"balance_czk":-31607034.47}],"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":[["6202",62309000],["5011",53991000],["6121",37540000],["5169",30578500],["5331",19336000],["6349",18822000],["5031",14324000],["5171",13852000],["6123",12403000],["6122",8780000],["5365",7912000],["5213",7683000],["5032",5290000],["5901",4900000],["5152",3731000],["5154",3716000],["5023",3180000],["5139",2901000],["5222",2455000],["5499",2250000],["5021",2132000],["5151",1703000],["5141",1459500],["5651",1362000],["5339",1285000],["5137",1124000],["5362",1121000],["5323",1088000],["5162",1055000],["5167",844000],["5161",820000],["5329",800000],["5179",752000],["5223",710000],["5221",500000],["5163",464000],["5156",358000],["5493",350000],["5195",297500],["5229",252500],["5038",234000],["5175",229000],["5194",195000],["5164",194000],["5153",190000],["5172",190000],["5173",186000],["5134",151000],["6130",100000],["5166",90000],["6111",75000],["5132",72000],["5811",72000],["5192",60000],["5136",51000],["5904",51000],["5212",41000],["5903",20000],["5321",5000],["5041",1000]],"economic_expenditure_total_czk":336638000,"economic_financing":[["8123",65000000],["8115",36740000],["8124",-2403000]],"economic_financing_total_czk":99337000,"economic_revenue":[["1211",56000000],["1121",26000000],["4112",22662200],["1111",20500000],["2132",16244000],["3201",12337000],["2111",11162000],["4222",10286000],["1511",9000000],["3112",8000000],["1122",7912000],["4116",5385000],["1361",4749800],["2212",4448000],["1345",4360000],["4122",4049000],["1113",3500000],["2122",2248000],["2324",2245000],["4121",1802000],["1112",1500000],["1387",800000],["1386",600000],["2131",580000],["2141",266000],["4111",180000],["1353",140000],["1341",115000],["1343",95000],["1342",55000],["2119",50000],["3111",30000]],"economic_revenue_total_czk":237301000,"purpose_expenditure":[["6171",74152000],["3412",56833000],["2212",28435000],["2219",26399000],["5512",13318000],["3522",13309000],["3722",12879000],["5311",12113000],["3392",10886000],["6399",9072000],["3612",8630000],["3113",8148000],["3745",7913000],["4351",7497000],["3613",6483000],["6409",5706000],["6112",4065000],["3111",2655000],["3322",2447000],["3141",2443000],["3639",2349000],["4349",2167000],["3631",2100000],["2223",1977000],["4355",1673000],["1031",1558000],["6310",1400000],["3421",1335000],["3315",1285000],["2292",1088000],["2121",896000],["2199",800000],["2144",702000],["3349",578000],["3319",515000],["3632",501000],["3231",436000],["3635",350000],["3326",220000],["5272",210000],["3399",200000],["6320",200000],["6114",180000],["3636",177000],["3119",160000],["2141",75000],["5213",60000],["3419",45000],["2321",18000]],"purpose_expenditure_total_czk":336638000},"revised":{"economic_expenditure":[["5011",53936015],["6121",46336815],["5169",30992440],["6202",28309000],["5331",19336000],["6349",18545753.64],["5171",14517000],["5031",14309964],["5336",13307774.85],["6123",12403000],["6122",9219000],["5365",7912000],["5213",7683000],["5032",5284551],["5152",3731000],["5154",3716000],["5139",3233400],["5023",3180000],["5222",2455000],["5021",2332500],["5499",2250000],["5151",1703000],["5141",1459500],["5651",1362000],["5339",1285000],["5362",1121000],["5323",1088000],["5137",1082000],["5162",1055000],["5364",895746],["5167",888937],["5329",824246.36],["5161",820000],["5179",752000],["5223",710000],["6111",565000],["5221",500000],["5163",464000],["5156",358000],["5493",350000],["5195",252563],["5229",252500],["5038",233659],["5175",229000],["5194",195000],["5164",194000],["5153",190000],["5172",190000],["5173",186000],["5134",151000],["5901",104450],["6130",100000],["5166",90000],["5132",79582],["5811",72000],["5192",60000],["5136",51000],["5904",51000],["5212",41000],["6351",25000],["5903",20000],["5321",5000],["5041",1000]],"economic_expenditure_total_czk":323047396.85,"economic_financing":[["8123",31000000],["8905",25000000],["8115",11740000],["8124",-2403000]],"economic_financing_total_czk":65337000,"economic_revenue":[["1211",56000000],["1121",26000000],["4112",22662200],["1111",20500000],["2132",16244000],["4122",15062673],["3201",12337000],["2111",11742495],["4222",10646382],["3112",10300000],["4116",9556965.56],["1511",9000000],["1122",7912000],["1361",4749800],["2212",4448000],["1345",4360000],["1113",3500000],["2324",2785000],["2122",2248000],["4121",1818000],["1112",1500000],["2229",895746],["1387",800000],["1386",600000],["2131",580000],["2141",266000],["3121",200000],["4111",182500],["1353",140000],["4213",139755],["2322",139200],["1341",115000],["1343",95000],["1342",55000],["2119",50000],["2321",35000],["3111",30000],["2226",10420],["4216",4260.29]],"economic_revenue_total_czk":257710396.85,"purpose_expenditure":[["6171",74562189],["2219",30163060],["2212",28033000],["3412",22833000],["3722",13673755],["5512",13578982],["3522",13309000],["5311",12113000],["4355",11558260],["3745",11343000],["3392",10958848.61],["3113",9087220],["6399",9072000],["3612",8490000],["4351",7532000],["3613",6623000],["3111",4420915.79],["6112",4065000],["3322",3007000],["3639",2911000],["3141",2503000],["3631",2410000],["4349",2167000],["1031",2145940],["2223",1977000],["3421",1535000],["6310",1400000],["3315",1285000],["2292",1088000],["3231",1045530.45],["2199",950000],["6409",910450],["2121",896000],["6402",895746],["2144",702000],["3635",601000],["3349",578000],["3319",515000],["3632",501000],["3119",220000],["3326",220000],["5272",210000],["3399",200000],["6320",200000],["6114",182500],["3636",177000],["2141",75000],["5213",60000],["3419",45000],["2321",18000]],"purpose_expenditure_total_czk":323047396.85},"actual":{"economic_expenditure":[["5011",53241336],["6121",39121881.34],["5169",31693642.65],["6202",28308036.81],["5331",19016701],["6349",18690274.12],["5031",13818878],["5336",13307774.85],["5171",12762557.11],["6123",12402500],["6122",9011463.45],["5365",7664790],["5213",7633300],["5032",5110110],["5154",3780844.8],["5152",3724433.35],["5139",3129796.64],["5023",3008250],["5222",2209968.91],["5499",2012345],["5151",1834500.27],["5021",1702497],["5339",1285000],["5362",1249622.63],["5323",1087800],["5137",1034793.67],["5162",1022477.55],["5161",912215.75],["5364",895746],["5167",886859.71],["5329",871678.36],["5651",826093],["5179",699941.81],["5163",437326.09],["5223",380000],["5195",251472],["5156",240474.4],["6111",235224],["5229",234759],["5038",226250],["5173",201319],["5164",191335],["5175",162333.36],["5153",142169],["5134",139584.34],["5221",116800],["5194",113130],["5132",105822.45],["5493",96200],["5141",65795.39],["6119",65400],["5904",50440.25],["5212",41000],["6130",33600],["6351",25000],["5136",24482],["5366",17323.82],["5909",6128],["5029",3324]],"economic_expenditure_total_czk":307564801.88,"economic_financing":[["8115",33001675.47],["8118",-20000000],["8117",15000000],["8123",6000000],["8124",-2402357],["8901",7716]],"economic_financing_total_czk":31607034.47,"economic_revenue":[["1211",55286912.34],["1121",29565720.71],["4112",22662200],["1111",22205708.63],["2132",17410457.1],["4122",14899179.77],["2111",14839035.31],["3112",12713251],["3201",12337764],["4222",10586033.23],["4116",9470417.56],["1511",9435409.04],["1122",7664790],["1361",5946460.05],["2212",5712986.5],["1345",4442663.78],["1113",3911005.45],["2324",3205193.91],["2122",2249739],["4121",1939971],["1112",1927794.19],["2229",1686721.45],["1387",1343565.32],["2141",1213001.6],["1386",1077013.04],["2131",654259.88],["3111",256340],["3121",200000],["4111",182500],["1353",156500],["4213",139755],["2322",139200],["1343",122009.36],["1341",111131.32],["1385",105071.94],["1342",66275],["2321",35000],["2119",26549.82],["2226",10420],["1381",8826.8],["4216",4260.29],["1335",3211.29],["1334",1787.4],["4132",1304],["1382",371.33]],"economic_revenue_total_czk":275957767.41,"purpose_expenditure":[["6171",72159458.84],["2219",29668259.98],["2212",27538390.85],["3412",22822758.33],["5512",13561264.06],["3722",13561049.22],["3522",13308036.81],["5311",11737185.76],["4355",11558222],["3745",10745222.02],["6399",8888621.63],["3612",8866410.4],["3113",8744531.4],["3392",8472605.61],["4351",7475837.85],["3111",4298881.81],["6112",3806583],["3639",2852342.1],["3322",2806940.87],["3631",2663857],["3613",2642527.09],["3141",2504964.83],["1031",2092203.26],["2223",2059422.9],["3421",1519252.75],["3315",1285000],["2292",1087800],["4349",1068659],["3231",1045787.45],["6402",897395.21],["6409",796752.16],["2199",748358],["3349",618813.5],["3635",600160],["2121",552066.98],["3319",514833],["3632",442969.79],["2144",441670.59],["3119",233717.9],["6114",182268],["6320",177432],["3326",145279],["3399",135355],["3636",124848.21],["3419",45000],["5272",29993.33],["2321",17057],["2141",12463],["6310",6292.39]],"purpose_expenditure_total_czk":307564801.88}},"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."}}}}