{"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:00543772","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00543772","name":"Obec Vílanec","short_name":"Vílanec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":588156},"amounts":{"revenue_approved":8574500,"revenue_adjusted":15816340.05,"revenue_actual":14669657.06,"expense_approved":15548400,"expense_adjusted":26700100,"expense_actual":19336449.57,"tax_revenue":7879972.87,"nontax_revenue":2550974.14,"capital_revenue":74750,"transfer_revenue":4163960.05,"current_expense":13941842.53,"capital_expense":5394607.04,"budget_balance":-4666792.51,"cash_current":23623499.56,"cash_previous":28290292.07},"ratios":{"revenue_execution":0.92750011,"expense_execution":0.72420888,"balance_to_revenue":-0.31812554,"cash_to_expense":1.22170823,"cash_yoy":-0.16496092,"capital_expense_share":0.27898643,"transfer_revenue_share":0.28384849},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00543772/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00543772"},"seo":{"slug":"vilanec","path":"/cz/municipalities/vilanec/"},"population":{"value":317,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8574500,"expenditure_czk":15548400,"financing_czk":6973900,"balance_czk":-6973900},{"stage":"revised","revenue_czk":15816340.05,"expenditure_czk":26700100,"financing_czk":10883759.95,"balance_czk":-10883759.95},{"stage":"actual","revenue_czk":14669657.06,"expenditure_czk":19336449.57,"financing_czk":4666792.51,"balance_czk":-4666792.51}],"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":[["6121",8530000],["5169",2774000],["5023",1200000],["5171",895000],["5365",370000],["5139",342000],["6129",300000],["5021",237000],["5137",215000],["5154",120000],["5153",110000],["5032",100000],["5362",100000],["5156",41800],["5168",35000],["5163",34000],["5194",30000],["5175",22000],["5019",16000],["5162",15000],["5329",15000],["5901",8000],["5039",7000],["5164",7000],["5161",5000],["5167",5000],["5136",4000],["5221",4000],["5222",3000],["5229",2000],["5363",1100],["5038",500]],"economic_expenditure_total_czk":15548400,"economic_financing":[["8115",6973900]],"economic_financing_total_czk":6973900,"economic_revenue":[["1211",3000000],["1121",1400000],["2111",1113000],["1111",900000],["1511",500000],["2141",350000],["1113",300000],["1122",300000],["1345",180000],["1112",110000],["3111",100000],["2324",80000],["4112",75800],["4122",41000],["2132",35000],["3121",30000],["1381",25000],["2131",20000],["1341",4000],["2321",4000],["4129",4000],["2112",2000],["1361",500],["2329",200]],"economic_revenue_total_czk":8574500,"purpose_expenditure":[["3611",5000000],["3392",2090000],["2219",1400000],["6112",1319000],["1031",1000000],["6171",581500],["2310",550800],["2212",550000],["6399",401100],["3745",325000],["3722",320000],["1032",300000],["3635",300000],["2321",290000],["3639",209000],["1036",180000],["3723",150000],["3399",133000],["3739",70000],["3631",60000],["3636",50000],["3314",46000],["3421",45000],["5512",43000],["3412",40000],["3632",27000],["6320",22000],["3319",20000],["6310",12000],["5213",8000],["3721",4000],["3341",2000]],"purpose_expenditure_total_czk":15548400},"revised":{"economic_expenditure":[["6121",7555000],["5171",7272000],["5169",4620000],["6122",1767561],["5023",1180000],["6123",1100000],["5362",655000],["5139",533700],["6119",460000],["5021",345300],["5154",158000],["5137",141000],["5365",120000],["5153",113000],["5032",100000],["6130",80000],["5194",67000],["5168",58000],["6371",50000],["6129",47439],["5156",46800],["5163",36000],["5175",35000],["5167",30000],["5329",26000],["5019",25000],["5162",15000],["5039",12000],["5179",10000],["5901",8000],["5164",7000],["5173",6500],["5161",5000],["5221",4200],["5136",4000],["5222",3000],["5229",2000],["5363",1100],["5038",500]],"economic_expenditure_total_czk":26700100,"economic_financing":[["8115",10883759.95]],"economic_financing_total_czk":10883759.95,"economic_revenue":[["1211",3354000],["4216",2659613.58],["2111",1878380],["1121",1800000],["1111",1212000],["4116",1190046.47],["1511",1040000],["4222",750000],["2141",340000],["1113",240000],["4122",206000],["1345",179900],["2324",166500],["3111",154800],["1112",118000],["2321",103900],["2131",98600],["4112",75800],["1386",66000],["2132",43000],["4111",32500],["3121",30000],["1387",26000],["1381",18000],["1122",10000],["2119",10000],["1334",4500],["1341",4100],["4129",4000],["1361",500],["2329",200]],"economic_revenue_total_czk":15816340.05,"purpose_expenditure":[["3639",6080000],["3611",4605000],["3392",2398000],["2219",1800000],["3429",1335000],["6112",1299000],["5512",1230300],["1036",1200000],["6171",822200],["2321",760000],["6399",706100],["3745",669700],["2310",516800],["3635",460000],["3636",385000],["3722",370000],["1037",340000],["1031",284000],["2212",270000],["3723",240000],["3729",230000],["3399",211000],["1032",140000],["3739",70000],["3631",62000],["3314",51000],["6114",40000],["3632",27000],["6320",23700],["3319",20000],["3721",14000],["6310",12300],["3412",10000],["5213",8000],["3421",5000],["3724",3000],["3341",2000]],"purpose_expenditure_total_czk":26700100},"actual":{"economic_expenditure":[["5171",6591365.93],["5169",4347379.66],["6121",2292135.56],["6122",1756366.48],["5023",1030992],["6123",989175],["5362",502520.26],["5139",434833.88],["5021",323042],["6119",229900],["5154",155028.07],["5153",103408.04],["5032",92784],["6130",77030],["5194",66930],["5365",59944],["6371",50000],["5168",41365.95],["5163",35306.8],["5156",32010],["5137",31828.04],["5167",24990],["5175",16531],["5019",16319.3],["5162",13820.36],["5329",6500],["5039",5517.24],["5173",5222],["5221",3170],["5161",634],["5038",400]],"economic_expenditure_total_czk":19336449.57,"economic_financing":[["8117",20000000],["8118",-20000000],["8115",4666792.51]],"economic_financing_total_czk":4666792.51,"economic_revenue":[["1211",3344238.07],["4216",2659613.58],["2111",1814258],["1121",1790030.5],["1111",1210080.4],["4116",1190046.47],["1511",902974.38],["2141",325908.77],["1113",236645.85],["4122",206000],["1345",179757],["2324",163029.37],["1112",116687.68],["2321",100000],["2131",97799],["4112",75800],["3111",74750],["1386",65220.39],["2132",40057],["4111",32500],["1387",25560.71],["2119",9922],["1334",4104.6],["1341",4100],["1381",523.29],["1361",50]],"economic_revenue_total_czk":14669657.06,"purpose_expenditure":[["3639",5858997.98],["2219",1646668.18],["3392",1639238.75],["3429",1287561],["1036",1196224.47],["6112",1134425.44],["5512",1099875],["6171",679408.9],["2321",663387.62],["3745",622333.64],["6399",502520.26],["2310",371274.15],["3722",355380.39],["1037",319051.13],["3636",307612.48],["1031",257323],["3723",232912.31],["3635",229900],["3729",221509],["2212",213744],["3399",143559],["1032",102480],["3611",72970],["3739",59944],["3314",33012],["6320",23010],["6114",22471.1],["3631",17920],["6310",12296.8],["3721",9438.97]],"purpose_expenditure_total_czk":19336449.57}},"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."}}}}