{"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:00300730","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00300730","name":"Obec Šilheřovice","short_name":"Šilheřovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":510432},"amounts":{"revenue_approved":36320288,"revenue_adjusted":61923650.92,"revenue_actual":61887222.75,"expense_approved":48222000,"expense_adjusted":93587519.54,"expense_actual":74611399.89,"tax_revenue":42464214.32,"nontax_revenue":10249730.15,"capital_revenue":0,"transfer_revenue":9173278.28,"current_expense":46208338.31,"capital_expense":28403061.58,"budget_balance":-12724177.14,"cash_current":15643367.36,"cash_previous":18112156.62},"ratios":{"revenue_execution":0.99941172,"expense_execution":0.79723664,"balance_to_revenue":-0.20560265,"cash_to_expense":0.20966457,"cash_yoy":-0.13630565,"capital_expense_share":0.38067992,"transfer_revenue_share":0.14822572},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00300730/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00300730"},"seo":{"slug":"silherovice","path":"/cz/municipalities/silherovice/"},"population":{"value":1610,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36320288,"expenditure_czk":48222000,"financing_czk":11901712,"balance_czk":-11901712},{"stage":"revised","revenue_czk":61923650.92,"expenditure_czk":93587519.54,"financing_czk":31663868.62,"balance_czk":-31663868.62},{"stage":"actual","revenue_czk":61887222.75,"expenditure_czk":74611399.89,"financing_czk":12724177.14,"balance_czk":-12724177.14}],"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":[["5169",7951000],["5011",5120000],["5171",4450000],["5154",4350000],["5151",4000000],["6123",3700000],["5331",3000000],["5141",2300000],["5031",2035000],["5023",2000000],["5032",1134000],["5139",1029000],["6121",1000000],["5153",786000],["5164",560000],["5321",550000],["5222",530000],["5901",450000],["5021",432000],["5362",381000],["5156",300000],["5365",300000],["5137",280000],["5163",245000],["5175",172000],["5178",170000],["5194",136000],["5166",120000],["5499",115000],["6122",100000],["5162",87000],["5168",71000],["5134",70000],["5329",70000],["5167",35000],["5132",30000],["5136",30000],["5223",30000],["5038",25000],["5019",20000],["5041",15000],["5161",15000],["5192",10000],["5179",7000],["5229",6000],["5173",5000]],"economic_expenditure_total_czk":48222000,"economic_financing":[["8115",14350000],["8124",-2448288]],"economic_financing_total_czk":11901712,"economic_revenue":[["1211",13500000],["1121",6700000],["2111",5567000],["1111",5000000],["1511",1600000],["2132",1140000],["1113",1100000],["4112",350000],["1112",310000],["1122",300000],["1356",300000],["2112",151588],["1386",100000],["1387",60000],["2131",38000],["1341",35000],["1343",22000],["2142",20000],["1361",10000],["2119",5500],["2324",5000],["1344",3000],["1342",2000],["2133",1000],["2141",200]],"economic_revenue_total_czk":36320288,"purpose_expenditure":[["3639",5284000],["6171",4915000],["2310",4887000],["3113",4410000],["5521",4026000],["2321",3590000],["6399",2950000],["6112",2930000],["3722",2500000],["2333",1800000],["3631",1600000],["2212",1200000],["3725",1200000],["3399",1175000],["3613",1110000],["3745",810000],["3723",750000],["6409",643000],["3612",621000],["3412",256000],["3419",200000],["6320",200000],["5311",160000],["3330",150000],["4399",110000],["3632",100000],["5213",100000],["3429",91000],["3341",80000],["3319",70000],["2219",60000],["3119",50000],["5512",50000],["6310",45000],["5519",35000],["3314",29000],["1070",15000],["1014",10000],["1019",10000]],"purpose_expenditure_total_czk":48222000},"revised":{"economic_expenditure":[["6121",17905609.91],["5901",16719976.13],["6123",9234653.45],["5169",8824390.41],["5011",5559078],["5365",5281500],["5151",3914903],["5154",3020643.91],["5331",3000000],["5031",2367746],["5141",2300000],["5023",2280000],["5139",1308865.11],["5336",1224660.54],["5153",1180000],["5032",1175193],["5137",1149029],["5171",1132060.41],["5021",803778],["6356",794912.02],["5164",620000],["5321",550000],["5222",530000],["6122",450000],["5156",328000],["5163",248396.62],["5532",211128.38],["6451",207500],["5175",186708],["5168",171000],["5178",170000],["5194",142000],["5499",115000],["5362",-101069.26],["5166",97735],["5162",71258.29],["5329",70000],["5223",61000],["5134",55000],["5019",50000],["5167",35000],["5136",34522],["5041",26933.62],["5038",25000],["5161",15000],["5132",13709],["5192",10000],["5179",7000],["5229",6000],["5364",3699]],"economic_expenditure_total_czk":93587519.54,"economic_financing":[["8115",18112156.62],["8123",16000000],["8124",-2448288]],"economic_financing_total_czk":31663868.62,"economic_revenue":[["1211",16938220.82],["1121",9066415.66],["2111",7337680.01],["1111",6255702.09],["1122",5281500],["4216",4794912.02],["1511",2247411.31],["2132",2017854.8],["4222",2000000],["4116",1430890.81],["1113",1198591.12],["1112",591015.63],["2321",480708.51],["4118",382032.46],["4112",371400],["1356",353922.72],["1386",332987.4],["2112",226376],["4122",150000],["1387",129463.57],["2141",73562.99],["2324",48297],["4111",44043],["2131",41086],["1341",35000],["1361",18610],["2226",17362],["2322",16763],["2142",12750],["1343",11180],["2119",5500],["1344",4033],["2229",3699],["1342",3680],["2133",1000]],"economic_revenue_total_czk":61923650.92,"purpose_expenditure":[["3613",17111448],["6409",16938204.13],["5521",10801706.45],["6399",7449430.74],["3113",6693375.31],["2310",6396133.46],["3639",5988572.52],["6171",5315284.57],["2321",3396953.49],["6112",3208536.29],["3722",2212901.8],["3399",1220950.59],["3745",1000000],["3725",884041.69],["3631",780892.37],["3723",703121.24],["3612",526408.64],["5311",510000],["2292",424772],["3419",407500],["2212",261040.4],["6320",200000],["2333",151399.5],["3330",150000],["4399",147000],["3429",104731],["3632",91078],["3319",70000],["3412",67520],["2219",60000],["3119",50000],["5512",50000],["6310",48396.62],["6114",36364],["5519",35000],["3341",32031.73],["3314",29826],["1070",15000],["1019",10000],["1014",4200],["6402",3699]],"purpose_expenditure_total_czk":93587519.54},"actual":{"economic_expenditure":[["6121",17852624.91],["6123",9234653.45],["5169",8547142.6],["5365",5281500],["5011",4994051],["5151",3914903],["5154",3007897.04],["5331",3000000],["5031",2366099],["5023",2278312],["5141",1755201.99],["5139",1238841.58],["5336",1224660.54],["5153",1140832.39],["5137",1139503.65],["5032",1099970],["5171",1048246.26],["6356",794912.02],["5021",773192],["5164",584151.58],["5222",530000],["5321",506590],["5156",287339.67],["5163",235475.02],["6122",216533],["5532",211128.38],["6451",207500],["5175",169054],["5178",161267.28],["5168",132235.89],["5194",129712],["5362",-120684.26],["6342",96838.2],["5499",90700],["5166",76921],["5223",61000],["5329",57831],["5162",51881.65],["5019",44694.4],["5134",40460.99],["5136",30525],["5041",26933.62],["5167",24500],["5038",23556],["5161",14936],["5192",7565.04],["5179",6368],["5229",5300],["5132",4844],["5364",3699]],"economic_expenditure_total_czk":74611399.89,"economic_financing":[["8123",16000000],["8124",-5448288],["8115",2468789.26],["8901",-296324.12]],"economic_financing_total_czk":12724177.14,"economic_revenue":[["1211",16938220.82],["1121",9066415.66],["2111",7321609.85],["1111",6255702.09],["1122",5281500],["4216",4794912.02],["1511",2247411.31],["2132",2017854.8],["4222",2000000],["4116",1430890.81],["1113",1198591.12],["1112",591015.63],["2321",480708.51],["4118",382032.45],["4112",371400],["1356",353922.72],["1386",330337.59],["2112",226376],["4122",150000],["1387",129463.57],["2141",73562.99],["2324",48297],["4111",44043],["1341",31481],["2131",26547],["1361",18610],["2226",17362],["2322",16763],["2142",12750],["1343",11180],["1344",4033],["2119",3700],["2229",3699],["1342",3680],["1381",2649.81],["2133",500]],"economic_revenue_total_czk":61887222.75,"purpose_expenditure":[["3613",17048526.36],["5521",10692638.47],["6399",6904632.73],["3113",6690689.32],["2310",6383832.6],["3639",5830963.13],["6171",4660301.77],["2321",3236790.19],["6112",3199391.29],["3722",2212901.8],["3399",1211395.19],["3745",987689.12],["3725",884041.69],["3631",780892.37],["3723",703121.24],["3612",511008.64],["2292",424772],["3419",407500],["2212",253115.12],["5311",232869],["6320",187078.4],["6409",158882.04],["2333",151077.9],["3330",150000],["4399",135380],["3429",100220],["3632",88420.8],["3119",50000],["5512",50000],["6310",48396.62],["3412",39149.12],["6114",36364],["5519",34986.98],["3341",32031.73],["3314",28426],["2219",18015.27],["1070",15000],["3319",13000],["1019",10000],["1014",4200],["6402",3699]],"purpose_expenditure_total_czk":74611399.89}},"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."}}}}