{"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:00579238","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579238","name":"OBEC JÍLOVICE","short_name":"JÍLOVICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":576352},"amounts":{"revenue_approved":6922317,"revenue_adjusted":7765342.16,"revenue_actual":7756303.12,"expense_approved":6922317,"expense_adjusted":6893200,"expense_actual":6465100.18,"tax_revenue":6055766,"nontax_revenue":903937.12,"capital_revenue":0,"transfer_revenue":796600,"current_expense":4957734.72,"capital_expense":1507365.46,"budget_balance":1291202.94,"cash_current":7276442.64,"cash_previous":5985239.7},"ratios":{"revenue_execution":0.99883598,"expense_execution":0.93789534,"balance_to_revenue":0.16647144,"cash_to_expense":1.12549573,"cash_yoy":0.2157312,"capital_expense_share":0.23315423,"transfer_revenue_share":0.10270357},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579238/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579238"},"seo":{"slug":"jilovice-00579238","path":"/cz/municipalities/jilovice-00579238/"},"population":{"value":305,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6922317,"expenditure_czk":6922317,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":7765342.16,"expenditure_czk":6893200,"financing_czk":-872142.16,"balance_czk":872142.16},{"stage":"actual","revenue_czk":7756303.12,"expenditure_czk":6465100.18,"financing_czk":-1291202.94,"balance_czk":1291202.94}],"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":[["6123",1250000],["5023",1242000],["5169",978200],["5171",861304],["5011",668000],["5031",355000],["6121",263920],["5032",180310],["5154",163000],["5492",128000],["5139",90500],["5212",70000],["5163",67400],["5365",64260],["5222",62000],["5021",54600],["5162",54000],["5194",52800],["5156",46270],["5137",45000],["5175",38000],["5168",35000],["5364",26455],["5173",26102],["5167",22450],["5155",20000],["5151",11000],["5179",8000],["5329",6200],["5166",6000],["5153",5606],["5339",5000],["5362",4000],["5134",3000],["5161",2500],["5321",2000],["5221",1000],["5229",1000],["5901",1000],["5903",1000],["5136",440]],"economic_expenditure_total_czk":6922317,"economic_revenue":[["1211",2662000],["1121",1325000],["1111",992470],["2324",399800],["1511",399000],["2111",304400],["1113",215400],["1345",204400],["2132",102543],["4112",74100],["1112",69000],["1122",64260],["2131",35674],["1386",31000],["1387",15000],["1381",11100],["1341",8400],["2142",5292],["1361",2800],["2141",308],["2119",200],["1335",170]],"economic_revenue_total_czk":6922317,"purpose_expenditure":[["6112",1565602],["5512",1350000],["3639",650000],["3722",650000],["6171",600000],["3745",550000],["2321",370000],["3631",200000],["3412",150000],["3399",140000],["2212",100000],["3421",100000],["3613",70000],["6399",64260],["2141",50000],["6320",50000],["3723",35000],["3314",30000],["3419",30000],["6114",30000],["6402",26455],["3319",20000],["3721",20000],["3727",20000],["6310",15000],["1037",10000],["1070",10000],["3429",10000],["3612",2000],["3341",1000],["4351",1000],["5212",1000],["5213",1000]],"purpose_expenditure_total_czk":6922317,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6123",1251200],["5023",1242000],["5169",1010014],["5011",669000],["5171",554660],["5031",357600],["6122",245200],["5154",221000],["5032",180550],["5492",148000],["5137",122859],["5139",109573],["5163",79700],["5212",70000],["5365",64260],["5194",64000],["5222",62000],["5156",57870],["5162",54000],["5175",50080],["5021",39966],["5168",35000],["5364",26455],["5173",26336],["5167",22450],["5155",20000],["6121",20000],["5019",15800],["5151",14300],["5339",12000],["5038",8500],["5179",8000],["5329",6200],["5153",5606],["5321",4000],["5362",4000],["5134",3000],["5161",2581],["5164",1000],["5221",1000],["5229",1000],["5901",1000],["5903",1000],["5136",440]],"economic_expenditure_total_czk":6893200,"economic_financing":[["8115",-872142.16]],"economic_financing_total_czk":-872142.16,"economic_revenue":[["1211",2662000],["1121",1418423],["1111",967470],["4216",600000],["2324",419300],["1511",388192],["2111",335800],["1345",201775],["1113",187600],["2132",102543],["1112",92500],["4112",74100],["1122",64260],["4122",60000],["1386",51700],["2131",35674],["4111",32500],["4121",25000],["1387",20300],["1341",8100],["2142",5292],["2212",5000],["4129",5000],["1361",1550],["1381",460],["2141",408],["2119",200],["1335",170],["1382",25.16]],"economic_revenue_total_czk":7765342.16,"purpose_expenditure":[["5512",1634050],["6112",1565602],["6171",943970],["3722",678709],["3745",618000],["3631",267500],["2321",180080],["3399",160000],["3639",120000],["3421",95000],["2212",90000],["3613",70000],["2141",68800],["6399",64260],["6320",59000],["3723",51200],["3721",36200],["3727",30834],["3314",30780],["6402",26455],["6114",18124],["3419",15630],["3319",15000],["6310",15000],["3429",10000],["3412",8006],["3133",7000],["1070",6000],["1037",2000],["3111",2000],["3341",1000],["4351",1000],["5212",1000],["5213",1000]],"purpose_expenditure_total_czk":6893200},"actual":{"economic_expenditure":[["6123",1251169.46],["5023",1216064],["5169",914075.54],["5011",661080],["5171",453474.3],["5031",344944],["6122",245160],["5032",168979],["5154",165092.57],["5492",147500],["5137",122732.58],["5139",98784.91],["5163",74605.2],["5365",64260],["5212",60000],["5222",59100],["5162",54369.5],["5194",51309.7],["5156",51054],["5021",32714],["5175",26547],["5364",26455],["5168",25398.49],["5167",22347.7],["5173",19009],["5019",15787.45],["5151",14264],["5155",13300],["5339",12000],["6121",11036],["5038",8484],["5179",7930],["5329",6200],["5153",5605.78],["5321",4000],["5362",3943],["5134",2988],["5161",1241],["5221",1000],["5164",655],["5136",440]],"economic_expenditure_total_czk":6465100.18,"economic_financing":[["8115",-1291202.94]],"economic_financing_total_czk":-1291202.94,"economic_revenue":[["1211",2653707.63],["1121",1418422.97],["1111",967072.47],["4216",600000],["2324",419051.6],["1511",388191.85],["2111",335808],["1345",201775],["1113",187692.23],["2132",102543],["1112",92498.74],["4112",74100],["1122",64260],["4122",60000],["1386",51664.16],["2131",35674],["4111",32500],["4121",25000],["1387",20256.78],["1341",8050],["2142",5292],["2212",5000],["4129",5000],["1361",1550],["1381",428.21],["2141",368.52],["2119",200],["1335",170.8],["1382",25.16]],"economic_revenue_total_czk":7756303.12,"purpose_expenditure":[["5512",1632485.91],["6112",1509230],["6171",897330.32],["3745",607257.2],["3722",593832.56],["3631",214326.14],["2321",177751.2],["3399",155726],["2212",73797.9],["2141",66020],["6399",64260],["3613",60000],["3421",58906],["6320",58804],["3723",50798.3],["3639",48663],["3727",30834],["3721",29838.84],["6402",26455],["3314",26214.83],["6114",18124],["3419",15562],["6310",10117.2],["3412",8005.78],["3319",7378],["3429",7100],["3133",7000],["1070",5366],["3111",2000],["1037",1691],["3341",225]],"purpose_expenditure_total_czk":6465100.18}},"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."}}}}