{"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:00250805","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250805","name":"Město Vimperk","short_name":"Vimperk","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":550647},"amounts":{"revenue_approved":291481000,"revenue_adjusted":328306299.08,"revenue_actual":344846678.24,"expense_approved":315481000,"expense_adjusted":367182299.08,"expense_actual":318351149.38,"tax_revenue":197798177.18,"nontax_revenue":64781248.92,"capital_revenue":1897695,"transfer_revenue":80369557.14,"current_expense":238274679.22,"capital_expense":80076470.16,"budget_balance":26495528.86,"cash_current":89610580.08,"cash_previous":84642409.6},"ratios":{"revenue_execution":1.05038094,"expense_execution":0.86701116,"balance_to_revenue":0.07683278,"cash_to_expense":0.28148345,"cash_yoy":0.058696,"capital_expense_share":0.25153504,"transfer_revenue_share":0.23305881},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250805/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250805"},"seo":{"slug":"vimperk","path":"/cz/municipalities/vimperk/"},"population":{"value":7289,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":291481000,"expenditure_czk":315481000,"financing_czk":24000000,"balance_czk":-24000000},{"stage":"revised","revenue_czk":328306299.08,"expenditure_czk":367182299.08,"financing_czk":38876000,"balance_czk":-38876000},{"stage":"actual","revenue_czk":344846678.24,"expenditure_czk":318351149.38,"financing_czk":-26495528.86,"balance_czk":26495528.86}],"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",71935000],["5011",63941000],["5169",45405000],["5331",22455000],["5031",16829000],["5171",13539000],["5213",7870000],["6111",7710000],["5032",6064000],["5154",4905000],["5362",4657000],["5139",4645000],["5192",4545000],["5499",4280000],["5901",4000000],["5161",3812000],["5168",3320000],["5023",3216000],["5164",2933000],["5137",1939000],["5163",1935000],["5222",1930000],["5021",1630000],["5141",1300000],["6122",1225000],["5042",1100000],["5223",900000],["5166",800000],["6119",692000],["5162",665000],["5167",663000],["5339",495000],["5156",469000],["5175",362500],["5194",357500],["5136",356000],["6130",300000],["5038",260000],["5173",217000],["5179",205000],["5195",200000],["5221",192000],["5134",170000],["5492",170000],["5660",125000],["5493",115000],["5151",114000],["5142",100000],["5903",100000],["5811",98000],["5494",67000],["5178",50000],["5132",40000],["5133",31000],["5229",25000],["5041",12000],["5172",7000],["5019",2000],["5039",1000]],"economic_expenditure_total_czk":315481000,"economic_financing":[["8115",25000000],["8124",-16000000],["8117",15000000]],"economic_financing_total_czk":24000000,"economic_revenue":[["1211",78240000],["1121",39830000],["1111",30640000],["4131",27500000],["4112",19719100],["2132",19598000],["2212",18000000],["1511",10000000],["4232",7548000],["1345",6200000],["2131",6112300],["1113",5060000],["1361",5000000],["4116",4495242],["2111",3472000],["1112",2380000],["1333",2000000],["2122",1813600],["4216",1404758],["2141",750000],["1353",500000],["4111",250000],["1341",215000],["3111",200000],["1342",150000],["1343",150000],["2119",100000],["4121",100000],["2460",26000],["2139",25000],["2133",2000]],"economic_revenue_total_czk":291481000,"purpose_expenditure":[["6171",102903000],["3612",24000000],["5311",22449000],["3412",20456000],["3113",15308000],["2212",12596000],["3722",12185000],["3745",9400000],["3111",9285000],["3723",7160000],["3392",6945000],["3631",6083000],["2321",5911000],["2143",5860000],["3639",5407000],["6409",5350000],["3421",5050000],["3613",5000000],["6399",4600000],["6112",4527000],["3322",4491000],["3314",4352000],["2219",1854000],["3634",1600000],["2310",1566000],["2292",1500000],["3419",1200000],["3399",1183000],["3632",935000],["3635",692000],["3319",630000],["6310",615000],["4351",600000],["4379",584000],["5512",580000],["3315",450000],["1014",365000],["3326",310000],["3721",300000],["6114",250000],["3900",210000],["4349",153000],["5213",100000],["3522",96000],["3369",80000],["2221",50000],["3792",50000],["3329",45000],["3733",22000],["2229",20000],["2333",20000],["3525",20000],["3729",20000],["5273",20000],["2223",10000],["4341",10000],["4343",10000],["4329",7000],["4339",5000],["4399",1000]],"purpose_expenditure_total_czk":315481000},"revised":{"economic_expenditure":[["6121",72718381.11],["5011",62999083],["5169",52897331.41],["5331",22452000],["5171",17817562.84],["5031",16592534],["5901",13743829.61],["6111",11607988],["5213",8339000],["5365",6603450],["6122",6269280.31],["5032",6015706],["5499",5872470],["5362",5271435.84],["5192",4546996],["5154",4422762],["5139",4114524.28],["5161",4018651.7],["6130",3804000],["5137",3716773.15],["5168",3646471],["5023",3216000],["5164",3207450],["5336",3080022.43],["5222",2299016.6],["5166",2126160],["5021",2095055.63],["5167",1655287.79],["5163",1645000],["5141",1300000],["5042",904375.81],["5223",900000],["5364",869741.5],["6119",692000],["5162",607000],["5339",550000],["5156",438984],["5175",408699.23],["5492",391700],["5194",383900],["5136",355000],["5173",312500],["5038",262921],["5909",220290],["5142",194000],["5134",193600],["5221",192000],["5179",188270.88],["6129",138300],["5660",125000],["5151",114000],["5811",98000],["5132",92480.94],["5494",82695.72],["5493",81000],["5172",67694],["5195",49514],["5366",48845.6],["5903",28000],["5229",25000],["5133",23000],["5212",23000],["5019",12378.9],["5041",10000],["5039",4184.8]],"economic_expenditure_total_czk":367182299.08,"economic_financing":[["8115",39876000],["8124",-16000000],["8117",15000000]],"economic_financing_total_czk":38876000,"economic_revenue":[["1211",78240000],["1121",39830000],["1111",30640000],["4131",21797086.61],["4232",19767339.09],["4112",19719100],["2132",19598000],["2212",18000000],["1122",10607940],["1511",10000000],["4116",9296482.18],["2111",7014484.34],["1345",6200000],["2131",6112300],["1113",5060000],["4216",4929143.56],["1361",4555510],["4152",2992508.46],["1112",2380000],["1333",2000000],["2122",1813600],["2322",1328417],["4113",1045388.43],["2229",918161.6],["2324",908892],["2141",750000],["1353",500000],["3122",369915],["4121",315000],["4111",297629.81],["2321",230700],["1341",215000],["4122",209879],["3111",200000],["1342",150000],["1343",150000],["2119",100000],["2460",26000],["2139",25000],["2329",10822],["2133",2000]],"economic_revenue_total_czk":328306299.08,"purpose_expenditure":[["6171",111296714.18],["3412",25186000],["5311",22443000],["3612",21827086.61],["3113",18380248.16],["2212",15859716],["6409",15094829.61],["3722",12505000],["3111",11971870.63],["6399",11817835.84],["3723",10117202.6],["3745",9898000],["3639",9304819.5],["2321",7209915],["3392",7025000],["3631",6083000],["3421",5050000],["3613",5000000],["6112",4527000],["2219",4395000],["3314",4352000],["3322",3901000],["3632",3407521],["2143",3225228],["2310",3133388.43],["3634",1998000],["2292",1806094],["3635",1482000],["3419",1420000],["3399",1354700],["5512",877140],["4379",643600],["6310",615000],["4351",600000],["3319",598000],["3315",450000],["1014",365000],["3326",330000],["3721",300000],["6114",249439.42],["3900",210000],["4349",153000],["5213",100000],["3522",96000],["3369",80000],["4341",70524.6],["2221",62000],["3792",50000],["3329",45000],["3121",32000],["3127",28000],["3733",22000],["2229",20000],["2333",20000],["3525",20000],["3729",20000],["5273",20000],["2223",10000],["4343",10000],["4329",7000],["4339",5000],["4399",1000],["6402",425.5]],"purpose_expenditure_total_czk":367182299.08},"actual":{"economic_expenditure":[["5011",61412916],["6121",58134159.2],["5169",48535205.14],["5331",22452000],["5031",15640645],["5171",15140994.58],["6111",11353538.9],["5213",8299000],["5365",6603450],["6122",6239922.06],["5032",5794498],["5499",4077449.3],["5161",3939967.61],["6130",3600000],["5168",3597210.02],["5139",3553234.19],["5137",3323273.76],["5192",3235888.04],["5164",3124503.27],["5154",3122022.48],["5336",3080022.43],["5023",2884177],["5362",2762650.56],["5222",2229691.4],["5166",2084814.09],["5021",1859372],["5167",1486470.52],["5163",1332930.5],["5141",1174710.85],["5042",904375.81],["5364",869741.5],["5223",860000],["6119",610550],["5162",576074.76],["5339",510000],["5175",366671.25],["5156",339061.2],["5136",324177.64],["5492",321100],["5194",314928.97],["5173",285331.84],["5038",262921],["5909",220290],["5142",193953.51],["5134",190688.63],["5221",190000],["5179",185932.38],["6129",138300],["5811",95784],["5132",84352.39],["5151",79242.8],["5494",67091.41],["5172",63809.82],["5660",49309],["5366",48845.6],["5195",40597],["5212",23000],["5229",20000],["5133",12738.27],["5019",12378.9],["5493",11000],["5039",4184.8]],"economic_expenditure_total_czk":318351149.38,"economic_financing":[["8117",55000000],["8118",-40000000],["8115",-25581307],["8124",-16000000],["8901",85778.14]],"economic_financing_total_czk":-26495528.86,"economic_revenue":[["1211",77185085.79],["1121",41309727.47],["1111",30139083.67],["2212",21974533.57],["4131",21797086.61],["4232",19767339.09],["4112",19719100],["2132",18698893.2],["1511",10774919.55],["1122",10607940],["4116",9296482.18],["2131",8777418.14],["2111",7546140.97],["1361",7199707],["1345",6610484.41],["1113",5461600.8],["4216",4929143.56],["4152",2992508.46],["1112",2692953.86],["1333",2569867.45],["2122",1813772],["1386",1505100.72],["2324",1435326.05],["2322",1405898],["4113",1045388.43],["2141",989200.91],["2229",918161.6],["3122",719915],["1387",589659.72],["3111",506530],["2119",418583.77],["3113",396450],["2329",380362],["1342",375005],["4121",315000],["4111",297629.81],["1353",294400],["3112",274800],["1343",233665],["2321",232700],["1341",227404.6],["4122",209879],["2328",88894.01],["2139",40579.1],["2460",37000],["2133",12420],["1381",12105.01],["1334",8241.96],["2310",6400],["2143",4965.6],["1335",785.2],["1349",383.14],["1382",56.83]],"economic_revenue_total_czk":344846678.24,"purpose_expenditure":[["6171",106270626],["3612",21797086.61],["5311",20459945.08],["3113",18062538.7],["3412",17786780.71],["2212",14331740.15],["3722",12281848.99],["3111",10391288.75],["6399",9316646.56],["3723",8946864.72],["3745",8479219.4],["3639",7675706.01],["3392",7025000],["2321",6922803.15],["3631",5186212.52],["3421",4303305.43],["6112",3754626.07],["3314",3686171.76],["2219",3596166.32],["3613",3431234.51],["3632",3368334.9],["3322",3282358.99],["2143",3141318.93],["2310",2930217.85],["2292",1806094],["3419",1403000],["3635",1397050],["6409",1210710.85],["3399",1175832.38],["5512",668262.02],["4379",622445.45],["4351",600000],["3319",537889.7],["3315",450000],["6310",361723.5],["6114",249439.42],["3721",239815.95],["1014",232724.9],["3634",181839],["4349",133399.79],["3900",123624],["3522",95784],["3369",79168.4],["3326",70000],["4341",65468.68],["3792",46732.33],["2221",37742.4],["3121",32000],["3127",28000],["3733",20800],["3525",20000],["3729",12584],["3329",8670],["4339",5000],["4329",4461],["2333",2420],["6402",425.5]],"purpose_expenditure_total_czk":318351149.38}},"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."}}}}