{"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:00373656","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00373656","name":"Obec Dolní Vilímeč","short_name":"Dolní Vilímeč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587061},"amounts":{"revenue_approved":3091300,"revenue_adjusted":5350427.52,"revenue_actual":5167729.1,"expense_approved":4857250,"expense_adjusted":5769142.25,"expense_actual":5242958.86,"tax_revenue":2836225.23,"nontax_revenue":224777.35,"capital_revenue":0,"transfer_revenue":2106726.52,"current_expense":4420991.12,"capital_expense":821967.74,"budget_balance":-75229.76,"cash_current":5038869.96,"cash_previous":5114099.72},"ratios":{"revenue_execution":0.96585349,"expense_execution":0.90879348,"balance_to_revenue":-0.01455761,"cash_to_expense":0.96107372,"cash_yoy":-0.01471026,"capital_expense_share":0.15677555,"transfer_revenue_share":0.40766969},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00373656/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00373656"},"seo":{"slug":"dolni-vilimec","path":"/cz/municipalities/dolni-vilimec/"},"population":{"value":98,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3091300,"expenditure_czk":4857250,"financing_czk":1765950,"balance_czk":-1765950},{"stage":"revised","revenue_czk":5350427.52,"expenditure_czk":5769142.25,"financing_czk":418714.73,"balance_czk":-418714.73},{"stage":"actual","revenue_czk":5167729.1,"expenditure_czk":5242958.86,"financing_czk":75229.76,"balance_czk":-75229.76}],"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":[["5171",2019000],["5023",540000],["5169",521700],["6121",500000],["6122",500000],["5139",225000],["5365",145000],["5154",92000],["5032",80000],["5153",35000],["5021",33000],["5909",30000],["5156",20000],["5166",20000],["5163",16800],["5137",15000],["5168",15000],["5222",8000],["5329",7350],["5019",5000],["5173",5000],["5362",5000],["5903",5000],["5229",4000],["5175",3000],["5039",2000],["5194",2000],["5339",1500],["5223",1000],["5161",500],["5038",400]],"economic_expenditure_total_czk":4857250,"economic_financing":[["8115",1765950]],"economic_financing_total_czk":1765950,"economic_revenue":[["1211",1106000],["1121",565000],["1111",400000],["1511",340000],["2111",193800],["1122",140000],["1113",85000],["4112",71800],["1345",63000],["2131",50000],["1112",34000],["1386",20000],["1387",15000],["2132",4000],["1341",3200],["2141",400],["1361",100]],"economic_revenue_total_czk":3091300,"purpose_expenditure":[["3319",3015000],["6112",620000],["1032",350000],["6171",250000],["6399",140000],["3745",114000],["3722",80000],["3723",65000],["3631",51000],["5512",45000],["3639",30000],["6114",30000],["2321",17500],["3721",15000],["4379",8000],["6409",6450],["5213",5000],["6310",5000],["3326",4000],["3399",3000],["3111",1500],["4341",1000],["6320",800]],"purpose_expenditure_total_czk":4857250},"revised":{"economic_expenditure":[["5171",2154800],["5169",1037341.25],["6121",551000],["5023",540000],["6122",500000],["6119",150000],["5365",149300],["5329",134201],["5139",125000],["5154",92000],["5032",80000],["5153",39000],["5021",33000],["5137",30000],["5909",30000],["5156",20000],["5166",20000],["5163",16800],["5168",15000],["5222",8000],["5194",7000],["5019",5000],["5173",5000],["5175",5000],["5362",5000],["5903",5000],["5229",4800],["5339",3000],["5039",2000],["5223",1000],["5161",500],["5038",400]],"economic_expenditure_total_czk":5769142.25,"economic_financing":[["8115",418714.73]],"economic_financing_total_czk":418714.73,"economic_revenue":[["4116",1847426.52],["1211",1106000],["1121",620100],["1511",406500],["1111",402700],["2111",193800],["4222",155000],["1122",144300],["2324",90000],["1113",85000],["4112",71800],["1345",63000],["2131",50000],["1112",38100],["4111",32500],["1386",21300],["1387",15000],["2132",4000],["1341",3200],["2141",400],["1381",200],["1361",100],["1382",1]],"economic_revenue_total_czk":5350427.52,"purpose_expenditure":[["3319",3015000],["1032",650000],["6112",620000],["6171",282000],["3745",221541.25],["3635",150000],["6399",144300],["6409",134101],["2212",110000],["3722",80000],["3421",69000],["3723",68100],["3631",51000],["5512",50800],["3639",30000],["6114",30000],["2321",17500],["3721",15000],["4379",8000],["5213",5000],["6310",5000],["3326",4000],["3399",4000],["3111",3000],["4341",1000],["6320",800]],"purpose_expenditure_total_czk":5769142.25},"actual":{"economic_expenditure":[["5171",1960302.84],["5169",1091267.88],["5023",507654],["6121",393117.74],["6122",326000],["5154",163199],["5365",144270],["5329",134201],["5032",105438],["6119",102850],["5153",68719.19],["5137",68283],["5021",45235],["5139",39630.82],["5163",19809.6],["5123",13542],["5168",12770.95],["5175",8906.24],["5222",8000],["5156",6506],["5194",5421.6],["5229",4794],["5166",3300],["5362",3297],["5339",2500],["5173",2208],["5223",1000],["5038",400],["5161",335]],"economic_expenditure_total_czk":5242958.86,"economic_financing":[["8115",75229.76]],"economic_financing_total_czk":75229.76,"economic_revenue":[["4116",1847426.52],["1211",1089515.71],["1121",583069.49],["1511",406416.14],["1111",402660.06],["4222",155000],["1122",144270],["2324",89511.86],["2111",86559],["1113",77091.96],["4112",71800],["1345",62400],["2131",48424],["1112",38010.68],["4111",32500],["1386",21243.5],["1387",8326.05],["1341",3000],["2141",282.49],["1381",171.15],["1361",50],["1382",0.49]],"economic_revenue_total_czk":5167729.1,"purpose_expenditure":[["3319",2687204.05],["1032",623126],["6112",613092],["6171",281763.36],["3745",217074.25],["6399",144270],["6409",134095],["3635",102850],["2212",79678.5],["3722",74732.01],["3421",68120.58],["3723",68081.36],["5512",50132.64],["3631",26875.13],["2321",16012],["6114",14376.3],["3721",10370.31],["3639",8836],["4379",8000],["6310",4053.6],["3326",3428.17],["3399",3081.6],["3111",2500],["4341",1000],["6320",206]],"purpose_expenditure_total_czk":5242958.86}},"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."}}}}