{"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:00268470","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00268470","name":"Městys Vilémov","short_name":"Vilémov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569712},"amounts":{"revenue_approved":32289986,"revenue_adjusted":37925628.32,"revenue_actual":37966222.43,"expense_approved":44109810,"expense_adjusted":52953566.95,"expense_actual":28478230.48,"tax_revenue":26715335.43,"nontax_revenue":7501202.81,"capital_revenue":17,"transfer_revenue":3749667.19,"current_expense":22949788.87,"capital_expense":5528441.61,"budget_balance":9487991.95,"cash_current":50543831.47,"cash_previous":44072484.98},"ratios":{"revenue_execution":1.00107036,"expense_execution":0.53779626,"balance_to_revenue":0.24990614,"cash_to_expense":1.77482346,"cash_yoy":0.14683416,"capital_expense_share":0.19412869,"transfer_revenue_share":0.09876324},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00268470/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00268470"},"seo":{"slug":"vilemov-00268470","path":"/cz/municipalities/vilemov-00268470/"},"population":{"value":982,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32289986,"expenditure_czk":44109810,"financing_czk":11819824,"balance_czk":-11819824},{"stage":"revised","revenue_czk":37925628.32,"expenditure_czk":52953566.95,"financing_czk":15027938.63,"balance_czk":-15027938.63},{"stage":"actual","revenue_czk":37966222.43,"expenditure_czk":28478230.48,"financing_czk":-9487991.95,"balance_czk":9487991.95}],"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",17400000],["5169",6171000],["6123",2980000],["5011",2900000],["5331",2900000],["5171",2705000],["5141",1530000],["5154",1426000],["5023",1015000],["5031",915500],["5139",735000],["5137",645000],["6122",600000],["5032",356500],["6130",350000],["5153",255000],["5156",146000],["5163",140000],["5021",138000],["5166",130000],["5168",130000],["5229",86000],["5151",67500],["5175",55000],["5134",50000],["5162",50000],["5223",30000],["5499",30000],["5492",27000],["5329",26770],["5136",25000],["5194",20000],["5167",15000],["5038",10000],["5161",10000],["5903",10000],["5221",9540],["5041",5000],["5132",5000],["5173",5000],["5222",5000]],"economic_expenditure_total_czk":44109810,"economic_financing":[["8115",14958918],["8124",-3139094]],"economic_financing_total_czk":11819824,"economic_revenue":[["1211",10800000],["1121",5500000],["1111",3800000],["2111",2766600],["1511",2500000],["4216",855000],["1345",830000],["2329",795000],["2132",735000],["2141",730000],["1113",700000],["2449",540386],["2131",518700],["1112",300000],["4112",292300],["2324",240000],["1386",150000],["2142",70000],["1387",50000],["3111",50000],["1341",30000],["1361",16000],["1343",10000],["2112",5000],["2133",5000],["2149",1000]],"economic_revenue_total_czk":32289986,"purpose_expenditure":[["3633",15000000],["3113",2975000],["3745",2805000],["6171",2710310],["3613",2620000],["1037",2030000],["2115",2000000],["6310",1522000],["6112",1303000],["3722",1300000],["2321",1263000],["3631",1210000],["5512",1134500],["3723",1066000],["2212",796000],["3639",750000],["2411",652000],["1032",600000],["2310",460000],["3326",300000],["3412",281000],["3399",245000],["3421",230000],["3392",162000],["2219",150000],["3612",150000],["6320",80000],["3721",65000],["3632",60000],["3341",50000],["3635",50000],["3314",35000],["3330",30000],["3319",15000],["5213",10000]],"purpose_expenditure_total_czk":44109810},"revised":{"economic_expenditure":[["6121",18349211],["5169",5334503.63],["6123",3788999.99],["5331",3220000],["5011",3038353],["5171",2762247],["5141",2027622],["5154",1597019.34],["5336",1583935.62],["6451",1452000],["5023",1062006],["5031",937361],["5365",927780],["5139",880525.44],["5137",729542.13],["6122",660000],["5649",540386],["6356",528879.58],["5153",379313],["5032",356500],["5329",326770],["6130",322732],["5021",275567],["5163",237144],["6111",225437.9],["5156",156019],["5168",152029.99],["5166",133200],["6125",130000],["5175",114227],["5151",92700],["5229",92410],["5136",66869.33],["5492",64000],["5134",55768],["5162",53412],["5138",47179],["5194",45742],["5223",30000],["5499",30000],["5811",30000],["5038",17000],["5167",15000],["5161",10810],["5221",10540],["5903",10000],["5222",8000],["5179",7446],["5173",6324],["5041",5972],["5172",5294],["5132",5200],["5131",5000],["5660",4000],["5321",3000],["5019",1623],["5039",549],["5133",417]],"economic_expenditure_total_czk":52953566.95,"economic_financing":[["8115",18167032.63],["8124",-3139094]],"economic_financing_total_czk":15027938.63,"economic_revenue":[["1211",10725865.13],["1121",5733000],["1111",3908000],["1511",3104733],["2111",2112058],["4116",1873422.2],["2451",1379400],["4216",1327944.99],["1122",927780],["1345",866589],["1113",861850],["2141",830000],["2324",759555],["2132",698800],["2449",540386],["2131",518800],["1112",495511.87],["4112",292300],["1386",209481.13],["4222",155000],["2329",127652],["2142",89000],["1387",82000],["4111",65000],["2112",61035],["1341",30000],["1342",30000],["4122",30000],["1361",19000],["3111",16800],["2321",11000],["1343",10000],["2119",10000],["2123",10000],["4121",6000],["2133",5000],["1381",1665],["2149",1000]],"economic_revenue_total_czk":37925628.32,"purpose_expenditure":[["3633",15000000],["3113",7295095.2],["6171",3887399.89],["3745",3048473],["3613",2748121.14],["6310",2039622],["1037",2034000],["5512",2012017.99],["2321",1625000],["3722",1457000],["3631",1367605],["6112",1354867],["3723",1140314.63],["6399",927780],["3639",841840],["2212",772263.2],["2411",709923.33],["1032",612000],["3399",579384],["3726",540386],["2310",509950],["3412",448636],["2219",374709.34],["3326",300000],["3392",276599.1],["3421",230000],["3612",186098],["3341",162260],["3632",87069],["6320",80000],["3721",65000],["3314",57815],["3635",50000],["6114",38988.13],["3330",30000],["1036",18000],["3319",17400],["3725",12100],["5213",10000],["3419",4850],["2115",1000]],"purpose_expenditure_total_czk":52953566.95},"actual":{"economic_expenditure":[["5169",4222096.12],["5331",3220000],["5011",3033018.96],["5141",2017621.66],["6123",1762510],["5336",1583935.62],["6451",1452000],["6121",1334288.48],["5154",1098706.25],["5171",1090998.99],["5023",1062006],["5031",931618],["5365",927780],["5139",621738.97],["5649",540386],["6356",528879.58],["5032",335593],["5153",311337.78],["5329",280597],["5021",225727.04],["6130",169950],["5137",166575.76],["5163",148907.25],["5168",147029.83],["5166",133200],["5156",130403.97],["6125",118437],["5175",114162],["6111",107000.9],["5229",92409.34],["5151",74849],["5492",62000],["6122",55375.65],["5136",53507.59],["5162",53411.03],["5138",47178.74],["5194",45742],["5134",34507.6],["5223",30000],["5811",27151],["5499",13500],["5221",9660],["5038",9048],["5161",8196],["5222",8000],["5179",7446],["5041",5971.37],["5167",5740],["5172",5294],["5660",3228],["5321",3000],["5131",2478],["5019",1623],["5173",1324],["5039",549],["5133",417],["5132",118]],"economic_expenditure_total_czk":28478230.48,"economic_financing":[["8115",-34471346.49],["8117",28000000],["8124",-3139093.96],["8901",122448.5]],"economic_financing_total_czk":-9487991.95,"economic_revenue":[["1211",10706186.04],["1121",5732176.13],["1111",3907411.42],["1511",3104329.81],["2111",2107856.06],["4116",1873422.2],["2451",1379400],["4216",1327944.99],["2141",1211014.32],["1122",927780],["1345",838791],["1113",757666.33],["2324",751159.42],["2132",695093],["2449",540386],["2131",513070],["1112",373638.13],["4112",292300],["1386",208845.18],["4222",155000],["2329",126424],["2142",88872],["1387",81850.54],["4111",65000],["2112",59468],["4122",30000],["1341",26946],["1342",21680],["1361",18770],["2321",11000],["1343",7600],["2119",7381],["4121",6000],["2133",4850],["2123",4629.01],["1381",1664.85],["2149",600],["3111",17]],"economic_revenue_total_czk":37966222.43,"purpose_expenditure":[["3113",7247582.01],["6171",3349560.06],["3745",2891231.37],["6310",2038317.91],["6112",1344649.15],["3722",1334302.7],["5512",1116101.87],["2321",955105.22],["6399",927780],["1037",825040.73],["3723",797092],["3631",701019.35],["2411",620070.93],["3613",618245.68],["3399",564882.97],["2212",541286.2],["3726",540386],["2219",325744.5],["3639",270018],["3392",227774.74],["3412",217521.23],["1032",214715.18],["2310",183610],["3612",133274.53],["3341",107123.65],["3633",93150],["3632",75748],["3314",51866.56],["3721",50167.81],["6114",38988.13],["3330",30000],["1036",18000],["3725",12100],["3319",9600],["3419",4850],["3421",1324]],"purpose_expenditure_total_czk":28478230.48}},"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."}}}}