{"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:00295736","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00295736","name":"Obec Vidonín","short_name":"Vidonín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":597066},"amounts":{"revenue_approved":9627500,"revenue_adjusted":11617311.21,"revenue_actual":11822959.72,"expense_approved":3380300,"expense_adjusted":7703871.21,"expense_actual":7023047.21,"tax_revenue":4473091.28,"nontax_revenue":306917.23,"capital_revenue":6406040,"transfer_revenue":636911.21,"current_expense":4268393.83,"capital_expense":2754653.38,"budget_balance":4799912.51,"cash_current":3849006,"cash_previous":2382652.49},"ratios":{"revenue_execution":1.0177019,"expense_execution":0.91162573,"balance_to_revenue":0.40598231,"cash_to_expense":0.54805356,"cash_yoy":0.61542903,"capital_expense_share":0.39223051,"transfer_revenue_share":0.05387071},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00295736/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00295736"},"seo":{"slug":"vidonin","path":"/cz/municipalities/vidonin/"},"population":{"value":170,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9627500,"expenditure_czk":3380300,"financing_czk":-6247200,"balance_czk":6247200},{"stage":"revised","revenue_czk":11617311.21,"expenditure_czk":7703871.21,"financing_czk":-3913440,"balance_czk":3913440},{"stage":"actual","revenue_czk":11822959.72,"expenditure_czk":7023047.21,"financing_czk":-4799912.51,"balance_czk":4799912.51}],"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",820000],["6121",500000],["5331",408000],["5023",400000],["5021",398500],["5141",240000],["5213",100000],["5154",82000],["5175",78000],["5139",76000],["5153",45000],["5171",45000],["5032",40000],["5329",20800],["5163",20000],["5194",20000],["5365",20000],["5162",18000],["5229",15000],["5323",10000],["5492",10000],["5151",5000],["5173",5000],["5161",4000]],"economic_expenditure_total_czk":3380300,"economic_financing":[["8224",-6000000],["8115",-247200]],"economic_financing_total_czk":-6247200,"economic_revenue":[["3111",5000000],["1211",1900000],["1121",980000],["1111",650000],["1511",280000],["2111",220000],["1113",150000],["1345",115000],["2131",80000],["2132",74000],["4112",71800],["1112",40200],["1386",30000],["1387",20000],["1381",10000],["1341",4000],["1361",2000],["2141",500]],"economic_revenue_total_czk":9627500,"purpose_expenditure":[["3612",500000],["6112",440000],["3111",408000],["6171",402000],["3745",330000],["6310",240000],["2411",162000],["3399",160000],["3722",120000],["2141",100000],["3392",100000],["3723",85000],["1032",80000],["2321",50000],["3631",30000],["2212",25000],["3726",25000],["3721",20000],["6320",20000],["6399",20000],["2310",17900],["2292",10000],["5512",8000],["3314",7500],["3599",7000],["3632",5000],["3429",4000],["3639",2900],["5219",1000]],"purpose_expenditure_total_czk":3380300},"revised":{"economic_expenditure":[["6121",3345000],["5169",976700],["5331",488000],["5023",400000],["5171",368000],["5141",358000],["5021",341094],["5336",321711.21],["5137",253145],["5213",133000],["5166",100000],["5139",98027],["5154",97000],["5175",79776],["5229",64000],["5153",45000],["5032",40000],["5365",35200],["5329",23660],["5163",23500],["5194",20000],["5162",18000],["5362",12000],["5019",11165],["5323",10100],["5492",10000],["5339",8000],["5173",5716],["5151",5000],["5321",5000],["5161",4077],["5172",4000]],"economic_expenditure_total_czk":7703871.21,"economic_financing":[["8124",-6000000],["8123",2169400],["8115",-82840]],"economic_financing_total_czk":-3913440,"economic_revenue":[["3111",6400000],["1211",1900000],["1121",980000],["1111",650000],["4116",377611.21],["1511",280000],["2111",242300],["4122",155000],["1113",150000],["1345",115000],["2131",80000],["2132",76400],["4112",71800],["1112",40200],["4111",32500],["1386",30000],["1387",20000],["1381",10000],["1341",4000],["1361",2000],["2141",500]],"economic_revenue_total_czk":11617311.21,"purpose_expenditure":[["3612",3500000],["3111",889711.21],["6171",497000],["3745",455000],["6112",440000],["3392",350000],["3421",230000],["3399",208000],["2411",162000],["2141",133000],["3722",120000],["3723",106000],["3635",100000],["2212",83000],["1032",80000],["2321",51200],["5512",49000],["6114",32100],["6399",30200],["3631",30000],["3429",25400],["3721",25000],["3726",25000],["2310",20760],["6320",20000],["2292",10100],["3314",10000],["3599",9000],["3632",5000],["6310",3500],["3639",2900],["5219",1000]],"purpose_expenditure_total_czk":7703871.21},"actual":{"economic_expenditure":[["6121",2704653.38],["5169",1010700.48],["5171",569376.14],["5331",438000],["5023",399826],["5021",362651],["5336",321696.21],["5141",250905.89],["5137",249832.54],["5213",132171],["5166",100000],["5139",79944.07],["5229",67019],["6351",50000],["5032",35640],["5365",34360],["5175",33984.9],["5154",31666.6],["5194",27825],["5329",23528],["5163",20859.3],["5162",14689.28],["5019",11165],["5323",10055],["5173",9744],["5153",8358.42],["5151",5442],["5321",5000],["5362",4150],["5172",3388],["5492",3000],["5339",2000],["5161",1416]],"economic_expenditure_total_czk":7023047.21,"economic_financing":[["8124",-5502865],["8123",2169306],["8115",-1466353.51]],"economic_financing_total_czk":-4799912.51,"economic_revenue":[["3111",6406040],["1211",1942874.76],["1121",1039488.57],["1111",727893.62],["4116",377611.21],["1511",364566.99],["2111",216633.72],["4122",155000],["1113",137461.85],["1345",113200],["4112",71800],["1112",67769.67],["2131",61254],["1386",37870.42],["4111",32500],["2132",29000],["1122",20160],["1387",14843.91],["1341",4300],["1361",2350],["1381",306.94],["2141",29.51],["1382",4.55]],"economic_revenue_total_czk":11822959.72,"purpose_expenditure":[["3612",2954599.27],["3111",887600.31],["6171",494445.83],["3745",454204.92],["6112",435466],["3392",308696.03],["3421",229128.74],["3399",206281.9],["2411",161749.38],["2141",132171],["3722",106449],["3723",105034],["3635",100000],["1032",75703.6],["2212",64566.84],["2321",51192.2],["5512",49000],["6114",32055],["3721",24924],["3429",24265.89],["6399",22310],["2310",20760],["3726",18150],["6320",17907],["2292",10055],["3314",10000],["3599",9000],["3631",6611],["3632",5000],["6310",2952.3],["3639",2768]],"purpose_expenditure_total_czk":7023047.21}},"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."}}}}