{"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:00258598","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258598","name":"Obec Žilov","short_name":"Žilov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559709},"amounts":{"revenue_approved":13135000,"revenue_adjusted":14040400,"revenue_actual":13698581.24,"expense_approved":16727000,"expense_adjusted":19001100,"expense_actual":15464939.56,"tax_revenue":10085025.07,"nontax_revenue":2789280.17,"capital_revenue":0,"transfer_revenue":824276,"current_expense":11801191.27,"capital_expense":3663748.29,"budget_balance":-1766358.32,"cash_current":14558548.16,"cash_previous":16155062.68},"ratios":{"revenue_execution":0.97565463,"expense_execution":0.81389707,"balance_to_revenue":-0.12894462,"cash_to_expense":0.94139056,"cash_yoy":-0.09882441,"capital_expense_share":0.23690673,"transfer_revenue_share":0.06017236},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258598/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258598"},"seo":{"slug":"zilov","path":"/cz/municipalities/zilov/"},"population":{"value":458,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13135000,"expenditure_czk":16727000,"financing_czk":3592000,"balance_czk":-3592000},{"stage":"revised","revenue_czk":14040400,"expenditure_czk":19001100,"financing_czk":4960700,"balance_czk":-4960700},{"stage":"actual","revenue_czk":13698581.24,"expenditure_czk":15464939.56,"financing_czk":1766358.32,"balance_czk":-1766358.32}],"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",6665000],["5169",2069500],["6121",1220000],["5139",783000],["5023",732000],["6122",670000],["5154",658000],["5011",500000],["5362",470000],["5331",396000],["5021",366000],["5137",330000],["6130",280000],["5222",233000],["6351",180000],["6119",150000],["5163",133000],["5031",124000],["5153",120000],["5032",111000],["5156",90000],["5042",60000],["6371",60000],["5168",50000],["5166",40000],["5194",40000],["5323",35000],["5175",30000],["5364",26500],["5172",25000],["5178",18000],["5363",15000],["5192",10000],["5179",8500],["5162",8000],["5167",8000],["5903",5000],["5038",2000],["5161",2000],["5173",2000],["5321",1500]],"economic_expenditure_total_czk":16727000,"economic_financing":[["8115",3592000]],"economic_financing_total_czk":3592000,"economic_revenue":[["1211",4407000],["2111",2325000],["1121",2244000],["1111",1583000],["1511",500000],["1345",390000],["1122",320000],["1113",284000],["2141",180000],["2324",150000],["1112",135000],["4116",133400],["1386",111000],["4112",109500],["2131",96500],["2132",63200],["4111",32000],["1387",30000],["4121",20000],["2119",10300],["1361",5600],["1334",4000],["1356",1500]],"economic_revenue_total_czk":13135000,"purpose_expenditure":[["2212",4045000],["2310",1814000],["3639",1705000],["3319",1700000],["6171",1143000],["3745",834000],["6112",798000],["3631",680000],["3111",576000],["3429",528000],["3722",480000],["5512",467000],["6399",370000],["3725",340000],["1036",300000],["2219",200000],["3635",150000],["2321",149000],["3723",120000],["2341",95000],["6320",70000],["2292",35000],["6114",32000],["3399",30000],["6402",26500],["3721",20000],["6310",6000],["3314",5000],["5213",5000],["3632",3500]],"purpose_expenditure_total_czk":16727000},"revised":{"economic_expenditure":[["5171",6848000],["6121",2762000],["5169",2208600],["6122",924000],["5023",732000],["5139",708000],["5154",658000],["5011",500000],["5362",470000],["5331",396000],["5137",375000],["5021",366000],["6351",360000],["6130",280000],["5222",248000],["6119",150000],["5163",133000],["5031",124000],["5153",120000],["5032",111000],["5156",90000],["5042",60000],["6127",51000],["5168",50000],["5166",40000],["5194",40000],["5323",35000],["5175",30000],["5364",26500],["5172",25000],["5178",18000],["5363",15000],["5192",10000],["5179",8500],["5162",8000],["5167",8000],["5903",5000],["5038",2000],["5161",2000],["5173",2000],["5321",1500]],"economic_expenditure_total_czk":19001100,"economic_financing":[["8115",4960700]],"economic_financing_total_czk":4960700,"economic_revenue":[["1211",4407000],["2111",2338000],["1121",2324000],["1111",1583000],["1511",635000],["4122",523400],["1345",390000],["1122",320000],["1113",308000],["2141",180000],["2324",160000],["1112",153000],["2131",140000],["4116",133400],["1386",111000],["4112",109500],["2132",63200],["2119",58300],["1387",35000],["4111",32000],["4121",25500],["1361",5600],["1334",4000],["1356",1500]],"economic_revenue_total_czk":14040400,"purpose_expenditure":[["2212",3745000],["2310",2309000],["3639",1792000],["3319",1720000],["3631",1240000],["6171",1143000],["2219",1094100],["3745",1056000],["6112",798000],["3111",756000],["3429",538000],["5512",520000],["3722",480000],["6399",370000],["3725",345000],["1036",300000],["3635",150000],["3723",134000],["2341",95000],["2321",89000],["6320",70000],["3721",58000],["3326",51000],["2292",35000],["6114",32000],["3399",30000],["6402",26500],["6310",6000],["3314",5000],["3741",5000],["5213",5000],["3632",3500]],"purpose_expenditure_total_czk":19001100},"actual":{"economic_expenditure":[["5171",5312176.59],["6121",2458439.54],["5169",1878450.21],["6122",766178],["5023",731712],["5154",653286.96],["5139",516161.86],["5011",461604],["5362",397665],["5331",396000],["6351",360000],["5021",287046],["5137",240008.34],["5222",213000],["5031",111602],["5032",106355],["5163",92033],["5153",71215.73],["5156",59773.26],["5042",54405.62],["6127",50880.75],["5179",40113.73],["5323",34960],["5194",28512],["6130",28250],["5168",25772.8],["5364",20378.26],["5178",17859.6],["5175",16077],["5166",10164],["5162",7798.41],["5321",5000],["5172",4827.9],["5038",2056],["5019",1966],["5161",1531],["5039",615],["5164",594],["5192",270],["5136",200]],"economic_expenditure_total_czk":15464939.56,"economic_financing":[["8115",1596514.52],["8901",169843.8]],"economic_financing_total_czk":1766358.32,"economic_revenue":[["1211",4340320.21],["1121",2322680.14],["2111",2211312.04],["1111",1565695.72],["1511",630429.93],["4122",523361],["1345",386693],["1113",307107.78],["1122",257040],["2141",181187.06],["2324",159000.07],["1112",151418.84],["2131",139529],["4116",133415],["4112",109500],["1386",84623.48],["2119",58080],["2132",40172],["1387",33167.28],["4111",32500],["4121",25500],["1361",3280],["1356",1305.24],["1381",682.48],["1334",574],["1382",6.97]],"economic_revenue_total_czk":13698581.24,"purpose_expenditure":[["2212",3322595.57],["2310",2303154.47],["3631",1150956.51],["3319",1140690.82],["2219",927458.65],["3745",901872.23],["6171",868375.2],["6112",797568],["3111",756000],["3639",616341.42],["3722",464433.18],["3429",455095.53],["5512",412862.23],["3725",344805.23],["6399",311705],["1036",177560],["2341",95000],["2321",71833.4],["6320",68114],["3723",67294.51],["3721",56306.6],["3326",50880.75],["2292",34960],["6402",20378.26],["6114",19326],["3399",13770],["6310",5737],["3741",5000],["3632",3500],["3314",1365]],"purpose_expenditure_total_czk":15464939.56}},"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."}}}}