{"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:00376990","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00376990","name":"Obec Horní Vilémovice","short_name":"Horní Vilémovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590657},"amounts":{"revenue_approved":2991500,"revenue_adjusted":3579155,"revenue_actual":3372558.56,"expense_approved":4351390,"expense_adjusted":4377231,"expense_actual":2302437.96,"tax_revenue":2539848.65,"nontax_revenue":205434.91,"capital_revenue":10320,"transfer_revenue":616955,"current_expense":1850252.72,"capital_expense":452185.24,"budget_balance":1070120.6,"cash_current":9243019.34,"cash_previous":8172898.74},"ratios":{"revenue_execution":0.94227787,"expense_execution":0.5260033,"balance_to_revenue":0.3173023,"cash_to_expense":4.01444881,"cash_yoy":0.13093526,"capital_expense_share":0.1963941,"transfer_revenue_share":0.18293381},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00376990/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00376990"},"seo":{"slug":"horni-vilemovice","path":"/cz/municipalities/horni-vilemovice/"},"population":{"value":78,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2991500,"expenditure_czk":4351390,"financing_czk":1359890,"balance_czk":-1359890},{"stage":"revised","revenue_czk":3579155,"expenditure_czk":4377231,"financing_czk":798076,"balance_czk":-798076},{"stage":"actual","revenue_czk":3372558.56,"expenditure_czk":2302437.96,"financing_czk":-1070120.6,"balance_czk":1070120.6}],"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",1052000],["5169",658000],["6121",600000],["5137",320000],["5023",300000],["5139",253400],["5011",240000],["5021",179600],["5154",150000],["6122",100000],["5365",70000],["5032",64000],["5168",40000],["5172",40000],["5031",39000],["5321",30000],["5163",25000],["5132",20000],["5162",20000],["5166",20000],["5339",20000],["5222",17000],["5167",15000],["5173",12000],["5156",10000],["5175",10000],["5194",10000],["5223",10000],["5492",10000],["5151",4660],["5136",4000],["5179",4000],["5329",2730],["5161",1000]],"economic_expenditure_total_czk":4351390,"economic_financing":[["8115",1359890]],"economic_financing_total_czk":1359890,"economic_revenue":[["1211",1200000],["1121",550000],["1111",370000],["1511",300000],["2141",150000],["1113",90000],["4112",71800],["1122",70000],["2324",40000],["4111",35000],["1112",30000],["2111",20000],["3111",20000],["1386",15000],["1381",10000],["1387",10000],["2131",2000],["2321",2000],["1361",1500],["1341",1200],["2132",1000],["2139",1000],["2310",1000]],"economic_revenue_total_czk":2991500,"purpose_expenditure":[["2212",1000000],["6171",575000],["3631",550000],["3639",450000],["6112",350000],["1031",300000],["3412",215000],["3399",175000],["3723",160000],["3745",160000],["3722",75390],["6399",70000],["3632",60000],["5512",55000],["6114",35000],["3522",20000],["5213",20000],["6320",20000],["2321",15000],["3314",15000],["4341",10000],["2310",7000],["6310",5000],["6409",4000],["3341",3000],["4379",2000]],"purpose_expenditure_total_czk":4351390},"revised":{"economic_expenditure":[["5171",1052000],["5169",658000],["6121",620000],["5137",322000],["5023",300000],["5139",274431],["5011",240000],["5021",167400],["5154",150000],["6122",100000],["5032",74000],["5365",69000],["5168",40000],["5172",40000],["5031",39000],["5321",30000],["5163",25000],["5132",20000],["5162",20000],["5166",20000],["5339",20000],["5222",17000],["5167",15000],["5175",10184],["5194",10000],["5223",10000],["5179",9000],["5173",7826],["5151",4660],["5136",4000],["5492",4000],["5329",2730],["5161",1000],["5362",1000]],"economic_expenditure_total_czk":4377231,"economic_financing":[["8115",798076]],"economic_financing_total_czk":798076,"economic_revenue":[["1211",1200000],["1121",550000],["1111",370000],["4116",357655],["1511",300000],["4222",155000],["2141",150000],["2324",95000],["1113",90000],["4112",71800],["1122",70000],["1386",35000],["4111",35000],["1112",30000],["2111",20000],["3111",20000],["1381",10000],["1387",10000],["2131",2000],["2321",2000],["1361",1500],["1341",1200],["2132",1000],["2139",1000],["2310",1000]],"economic_revenue_total_czk":3579155,"purpose_expenditure":[["2212",1000000],["6171",575000],["3631",495000],["3639",450000],["6112",350000],["1031",300000],["3723",260000],["3412",215000],["3399",175000],["3745",160000],["3722",75390],["6399",70000],["3632",60000],["5512",55000],["3522",20000],["5213",20000],["6320",20000],["2321",15000],["3314",15000],["6114",10841],["4341",10000],["6409",9000],["2310",7000],["6310",5000],["3341",3000],["4379",2000]],"purpose_expenditure_total_czk":4377231},"actual":{"economic_expenditure":[["5169",453580.71],["6121",452185.24],["5023",274900],["5011",218964],["5137",167675.99],["5139",154463.38],["5154",95120],["5021",93360],["5365",54600],["5032",50193],["5168",38694.69],["5172",38376.36],["5031",38100],["5123",30842.4],["5321",30000],["5339",20000],["5163",17246],["5222",17000],["5162",12236.19],["5166",10164],["5194",8000],["5223",7000],["5175",5325],["5179",4734],["5329",2730],["5151",2403],["5173",2054],["5167",1210],["5161",994],["5362",286]],"economic_expenditure_total_czk":2302437.96,"economic_financing":[["8117",4000000],["8118",-4000000],["8115",-1070120.6]],"economic_financing_total_czk":-1070120.6,"economic_revenue":[["1211",1058409.19],["1121",566267.03],["1111",384205.05],["4116",357655],["1511",333229.21],["4222",155000],["2141",133088.59],["1113",74883.92],["4112",71800],["2324",71027.32],["1122",54600],["1112",36918.05],["4111",32500],["1386",20630.03],["3111",10320],["1387",8086.31],["1361",1650],["2131",1319],["1341",800],["1381",167.27],["1382",2.59]],"economic_revenue_total_czk":3372558.56,"purpose_expenditure":[["3631",451127],["6171",450563.23],["6112",302800],["1031",211334],["3723",203460.68],["3399",148026.5],["3412",132981.42],["3745",110276.6],["3639",59348.4],["6399",54886],["5512",45000],["3722",44765.23],["3522",20000],["6320",13136],["6114",10841],["3314",9600],["4341",7000],["3632",6521.9],["2310",4743],["6409",4734],["6310",4110],["2321",4103],["4379",2000],["3341",1080]],"purpose_expenditure_total_czk":2302437.96}},"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."}}}}