{"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:00289302","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00289302","name":"Obec Dolní Vilémovice","short_name":"Dolní Vilémovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590550},"amounts":{"revenue_approved":14220000,"revenue_adjusted":15558525.26,"revenue_actual":14816384.85,"expense_approved":15120000,"expense_adjusted":16468699.96,"expense_actual":9115178.36,"tax_revenue":10628523.03,"nontax_revenue":421316.56,"capital_revenue":2626500,"transfer_revenue":1140045.26,"current_expense":7138207.54,"capital_expense":1976970.82,"budget_balance":5701206.49,"cash_current":15796723.59,"cash_previous":10095517.1},"ratios":{"revenue_execution":0.95230008,"expense_execution":0.553485,"balance_to_revenue":0.38479066,"cash_to_expense":1.73301311,"cash_yoy":0.56472654,"capital_expense_share":0.21688778,"transfer_revenue_share":0.0769449},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00289302/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00289302"},"seo":{"slug":"dolni-vilemovice","path":"/cz/municipalities/dolni-vilemovice/"},"population":{"value":433,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14220000,"expenditure_czk":15120000,"financing_czk":900000,"balance_czk":-900000},{"stage":"revised","revenue_czk":15558525.26,"expenditure_czk":16468699.96,"financing_czk":910174.7,"balance_czk":-910174.7},{"stage":"actual","revenue_czk":14816384.85,"expenditure_czk":9115178.36,"financing_czk":-5701206.49,"balance_czk":5701206.49}],"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",6750000],["5169",2111500],["5331",1200000],["5011",730000],["5023",690000],["5171",643300],["5909",500000],["5139",482400],["5154",452800],["5137",217000],["5031",183000],["5032",128000],["5021",124400],["5362",106000],["5365",106000],["5156",98000],["5166",84000],["5163",70000],["5175",69700],["5153",60000],["5168",30000],["5194",30000],["5136",25000],["5162",25000],["5492",25000],["5151",24000],["5329",22200],["5155",20000],["6130",20000],["5019",16300],["5161",13000],["5167",13000],["5321",10000],["5172",8800],["5222",8000],["5229",8000],["5038",5000],["5223",5000],["5039",2400],["5134",2000],["5191",1200]],"economic_expenditure_total_czk":15120000,"economic_financing":[["8115",900000]],"economic_financing_total_czk":900000,"economic_revenue":[["1211",4600000],["3111",3000000],["1121",2400000],["1111",1650000],["1511",800000],["1113",300000],["1345",285000],["2111",248200],["2324",205000],["1112",140000],["4112",101100],["1122",100000],["2131",100000],["1386",64000],["2132",60000],["1387",50000],["2321",40000],["4111",34000],["1334",15000],["1341",10000],["2133",6700],["1361",5000],["2119",5000],["2141",1000]],"economic_revenue_total_czk":14220000,"purpose_expenditure":[["3117",2267000],["3639",2248240],["3392",2233700],["2321",1553000],["6171",1025000],["3745",847000],["1031",753000],["6112",752000],["3722",711240],["6409",500000],["2212",489000],["3631",323800],["3326",274000],["3723",220000],["6399",200000],["3399",161400],["5512",110000],["2219",102000],["2341",90000],["3341",75300],["6114",34000],["3314",27000],["3721",23000],["3421",20000],["3412",18000],["6310",15000],["2310",12720],["3319",11000],["3632",10000],["4341",5000],["4350",5000],["1014",3600]],"purpose_expenditure_total_czk":15120000},"revised":{"economic_expenditure":[["6121",7073000],["5169",2201200],["5331",1200000],["5171",850600],["5011",711000],["5023",702000],["5336",579381.26],["5362",478300],["5139",458610.7],["5154",448800],["5137",238000],["5031",183000],["5021",146594],["6122",143000],["5032",116000],["5365",106000],["5156",98000],["6349",77000],["5163",70000],["5175",69480],["5212",66000],["5166",60000],["5168",42000],["5153",35000],["5162",30000],["5194",30000],["5492",30000],["5909",30000],["5151",24000],["5155",23100],["5329",22200],["5136",20000],["6130",20000],["5019",15129],["5161",13544],["5167",13000],["5321",10000],["5222",9000],["5229",8000],["5038",5000],["5223",5000],["5039",3761],["5134",2000],["5191",1200],["5172",800]],"economic_expenditure_total_czk":16468699.96,"economic_financing":[["8115",910174.7]],"economic_financing_total_czk":910174.7,"economic_revenue":[["1211",4600000],["3111",3000000],["1121",2429000],["1111",1650000],["1511",1023000],["4116",765461.26],["1113",321000],["1345",285000],["2111",242400],["2324",205000],["1112",159000],["4122",155000],["2131",106400],["4112",101100],["1122",100000],["1386",98000],["4229",85984],["2132",60000],["1387",50000],["2321",40000],["4111",32500],["1334",15000],["1341",10000],["1361",8000],["2119",8000],["2133",6700],["2141",1000],["1381",700],["2328",280]],"economic_revenue_total_czk":15558525.26,"purpose_expenditure":[["3117",2848381.26],["3392",2544700],["3639",2437240],["2321",1553000],["6171",1025000],["3745",847000],["1031",753000],["6112",752000],["3722",711240],["3631",640800],["6399",572300],["2212",489000],["3326",274000],["3723",220000],["3399",161400],["5512",110000],["2219",102000],["2341",90000],["3341",75300],["2310",65720],["6409",30000],["3314",27000],["6114",26518.7],["3721",23500],["3421",20000],["3412",18000],["6310",15000],["3319",11000],["3632",10000],["4341",5000],["4350",5000],["1014",3600],["3633",2000]],"purpose_expenditure_total_czk":16468699.96},"actual":{"economic_expenditure":[["6121",1751087.82],["5169",1577724.16],["5331",1200000],["5023",701844],["5171",642134.5],["5336",579381.26],["5011",506983],["5362",446824],["5154",329456.35],["5139",210556.96],["6122",142349],["5031",123871],["5137",106016.8],["5021",103037],["5365",93450],["5032",91285],["6349",77000],["5212",66000],["5156",40981.4],["5168",39349.2],["5175",35348.58],["5163",31463],["5153",30995.79],["5492",30000],["5162",28674.64],["5155",23000.1],["5329",22200],["5194",21206],["5321",10000],["5151",9562],["5161",9049.8],["5222",8372],["6130",6534],["5019",5829],["5229",5000],["5223",2500],["5167",2350],["5038",2173],["5039",1361],["5136",228]],"economic_expenditure_total_czk":9115178.36,"economic_financing":[["8115",-5701206.49]],"economic_financing_total_czk":-5701206.49,"economic_revenue":[["1211",4534364.11],["3111",2626500],["1121",2428771],["1111",1649489.82],["1511",1022598.36],["4116",765461.26],["1113",320939.35],["1345",280596],["1112",158295.29],["4122",155000],["2324",149563.94],["2111",109817.92],["2131",106303],["4112",101100],["1122",93450],["1386",88483.83],["4229",85984],["2132",41486],["1387",34679.49],["4111",32500],["1341",9025],["2119",7260],["1361",6140],["2321",4942],["2133",1443.66],["1334",992.4],["1381",698.38],["2141",500.04]],"economic_revenue_total_czk":14816384.85,"purpose_expenditure":[["3117",2744098.26],["6171",849296.96],["6112",748176],["3392",689536.68],["3631",563352.83],["6399",540274],["3722",535613.86],["1031",503120.8],["3745",442490.1],["3639",381627.72],["2212",361956.9],["3326",232066.98],["3723",183035.86],["3399",91763.58],["2310",65280],["5512",37262.1],["2321",26983],["6114",26518.7],["3721",23394.14],["3412",11574],["3341",10516.89],["3632",10000],["3319",9882],["3314",9099],["6310",8758],["4350",5000],["4341",2500],["3633",2000]],"purpose_expenditure_total_czk":9115178.36}},"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."}}}}