{"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:00262200","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262200","name":"Obec Vilémov","short_name":"Vilémov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563439},"amounts":{"revenue_approved":20329000,"revenue_adjusted":27809500,"revenue_actual":27117556.48,"expense_approved":32474000,"expense_adjusted":41688601,"expense_actual":36963894.76,"tax_revenue":19609584.01,"nontax_revenue":2360884.2,"capital_revenue":2359100,"transfer_revenue":2787988.27,"current_expense":20138539.78,"capital_expense":16825354.98,"budget_balance":-9846338.28,"cash_current":1128059.97,"cash_previous":8512461.52},"ratios":{"revenue_execution":0.97511845,"expense_execution":0.88666671,"balance_to_revenue":-0.36309829,"cash_to_expense":0.03051789,"cash_yoy":-0.86748134,"capital_expense_share":0.4551835,"transfer_revenue_share":0.10281119},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262200/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262200"},"seo":{"slug":"vilemov-00262200","path":"/cz/municipalities/vilemov-00262200/"},"population":{"value":631,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20329000,"expenditure_czk":32474000,"financing_czk":12145000,"balance_czk":-12145000},{"stage":"revised","revenue_czk":27809500,"expenditure_czk":41688601,"financing_czk":13879101,"balance_czk":-13879101},{"stage":"actual","revenue_czk":27117556.48,"expenditure_czk":36963894.76,"financing_czk":9846338.28,"balance_czk":-9846338.28}],"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",21810000],["5171",6500000],["5331",2100000],["5023",1200000],["5163",700000],["5229",100000],["5021",34000],["5339",30000]],"economic_expenditure_total_czk":32474000,"economic_financing":[["8113",8000000],["8115",4145000]],"economic_financing_total_czk":12145000,"economic_revenue":[["1211",7000000],["1121",3000000],["4116",3000000],["1111",2600000],["1511",1200000],["2131",1000000],["2132",800000],["2111",570000],["1113",500000],["1337",350000],["1112",150000],["4112",115000],["1341",20000],["1361",20000],["2141",4000]],"economic_revenue_total_czk":20329000,"purpose_expenditure":[["2219",10000000],["3412",6000000],["3639",3500000],["3745",3000000],["3113",2100000],["3722",1500000],["6112",1200000],["6171",1200000],["1036",1000000],["3612",1000000],["6310",700000],["3631",500000],["2310",200000],["2321",150000],["3399",150000],["3419",100000],["1070",60000],["5512",50000],["3513",30000],["3319",20000],["3314",14000]],"purpose_expenditure_total_czk":32474000},"revised":{"economic_expenditure":[["6121",14600000],["5169",7032000],["5331",3915000],["5011",3876200],["5171",3102101],["5023",1526000],["5031",1210000],["5163",950000],["5336",840000],["5152",790000],["5154",591000],["5032",546000],["5139",428000],["5164",425000],["5156",350000],["5151",267000],["5021",191800],["5182",152261],["6119",140000],["5329",126000],["5909",122000],["5162",110000],["5229",100000],["5131",91000],["5166",53000],["5168",46000],["5339",30000],["5136",27000],["5137",24000],["5167",7139],["5161",5400],["5172",5000],["5222",5000],["5365",2000],["5175",1500],["5133",800],["5173",400]],"economic_expenditure_total_czk":41688601,"economic_financing":[["8113",8000000],["8115",5879101]],"economic_financing_total_czk":13879101,"economic_revenue":[["1211",8000000],["1121",4281000],["1111",2900000],["1511",2900000],["3111",2450000],["4213",1390000],["2111",1370000],["2132",1040000],["4116",1000000],["1113",650000],["1345",485000],["1112",280000],["2131",200000],["4222",200000],["1386",160000],["4112",147500],["2329",100000],["4121",64000],["1387",62000],["2133",50000],["4111",32500],["1341",20000],["1361",20000],["2141",4000],["1334",2000],["1381",1500]],"economic_revenue_total_czk":27809500,"purpose_expenditure":[["3412",9386781],["2219",5900000],["3113",4977000],["2212",4200000],["3639",3764800],["3745",3155500],["6112",1956000],["6171",1946720],["3722",1705000],["1039",1150000],["3612",850000],["6310",700000],["3631",500000],["1031",350000],["2310",200000],["2321",190000],["3399",140000],["3635",140000],["1036",100000],["3419",100000],["5512",81000],["1070",60000],["3513",30000],["6114",28800],["3319",20000],["2141",16000],["3314",16000],["3111",15000],["3141",10000]],"purpose_expenditure_total_czk":41688601},"actual":{"economic_expenditure":[["6121",16686134.98],["5011",3875812.9],["5331",3831417.17],["5169",3794234.44],["5023",1525406],["5031",1144413],["5336",832859.3],["5152",605056],["5154",559397.12],["5171",539861.88],["5032",466533],["5139",456745.8],["5164",386810.98],["5141",325741.72],["5156",280359.9],["5151",260629],["5163",210992.91],["5021",205370],["6119",139220],["5329",125199],["5909",118514],["5362",109784],["5131",100742],["5162",90047.58],["5229",85000],["5168",45002.98],["5166",44190.1],["5339",29856],["5136",26218],["5137",22990],["5364",13449],["5167",7139],["5222",5000],["5172",4719],["5161",4451],["5365",2000],["5175",1441],["5133",756],["5173",400]],"economic_expenditure_total_czk":36963894.76,"economic_financing":[["8115",7266046.12],["8123",2430381.45],["8901",675870.71],["8124",-525960]],"economic_financing_total_czk":9846338.28,"economic_revenue":[["1211",7990949.39],["1121",4280223.17],["1111",2897680.72],["1511",2884722.27],["3111",2359100],["4213",1388278.97],["2111",1310289.78],["4116",955709.3],["2132",781114.4],["1113",565593.26],["1345",465210],["1112",278964.18],["4222",200000],["1386",155935.16],["4112",147500],["2131",124411],["2329",101269.73],["4121",64000],["1387",61115.68],["2133",43450],["4111",32500],["1341",15400],["1361",10930],["1334",1629.3],["1381",1230.88],["2141",349.29]],"economic_revenue_total_czk":27117556.48,"purpose_expenditure":[["3412",8619730],["3113",4885088.67],["2219",4625428.73],["2212",3613665.9],["3639",3528979.32],["3745",3147473.9],["6112",1874836],["6171",1755658.99],["3722",1427779.21],["1039",910990],["3612",660118.86],["3631",448554.28],["6310",371663.63],["1031",242534.82],["2321",185941.89],["3399",139949],["3635",139220],["3419",85000],["2310",81315.06],["5512",57614.38],["1070",35695],["3513",29856],["6114",28090],["3314",15470],["3111",15000],["6402",13449],["2141",11744.54],["3319",7000],["3141",6047.58]],"purpose_expenditure_total_czk":36963894.76}},"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."}}}}