{"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:00635316","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635316","name":"Obec Vilémov","short_name":"Vilémov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":568961},"amounts":{"revenue_approved":9150000,"revenue_adjusted":10742655.53,"revenue_actual":12402962.23,"expense_approved":20042000,"expense_adjusted":20570391.53,"expense_actual":11573844.48,"tax_revenue":10901411.82,"nontax_revenue":729864.81,"capital_revenue":0,"transfer_revenue":771685.6,"current_expense":10449897.48,"capital_expense":1123947,"budget_balance":829117.75,"cash_current":21612097.65,"cash_previous":20782979.9},"ratios":{"revenue_execution":1.15455273,"expense_execution":0.5626458,"balance_to_revenue":0.06684837,"cash_to_expense":1.86732228,"cash_yoy":0.03989407,"capital_expense_share":0.09711095,"transfer_revenue_share":0.06221785},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635316/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635316"},"seo":{"slug":"vilemov-00635316","path":"/cz/municipalities/vilemov-00635316/"},"population":{"value":441,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9150000,"expenditure_czk":20042000,"financing_czk":10892000,"balance_czk":-10892000},{"stage":"revised","revenue_czk":10742655.53,"expenditure_czk":20570391.53,"financing_czk":9827736,"balance_czk":-9827736},{"stage":"actual","revenue_czk":12402962.23,"expenditure_czk":11573844.48,"financing_czk":-829117.75,"balance_czk":829117.75}],"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",5994016],["6122",4885984],["5169",2704000],["5331",1050000],["5023",900000],["5011",720000],["6119",423000],["5171",380000],["5031",375000],["5139",365831],["5154",325000],["5021",307000],["5153",220000],["5137",200000],["5032",156000],["5194",104000],["5323",100000],["5365",100000],["5499",90000],["5166",85000],["5163",83000],["5168",76500],["5175",57000],["5156",37000],["5162",37000],["5173",35500],["5151",32000],["5172",30000],["5364",22669],["5167",20000],["5343",20000],["5903",20000],["5179",18000],["5041",10000],["5132",10000],["5321",10000],["5329",10000],["5909",10000],["5038",5000],["5176",5000],["5133",3000],["5136",3000],["5161",2500]],"economic_expenditure_total_czk":20042000,"economic_financing":[["8115",10892000]],"economic_financing_total_czk":10892000,"economic_revenue":[["1211",3700000],["1121",2000000],["1111",1300000],["1511",600000],["1113",300000],["1345",270000],["4216",250000],["2111",165250],["4112",102000],["1122",100000],["1112",80000],["2324",70000],["2132",69000],["4111",31000],["1386",30000],["2131",25000],["2139",20000],["1387",15000],["1381",10000],["1341",8000],["1361",4000],["2141",500],["1343",250]],"economic_revenue_total_czk":9150000,"purpose_expenditure":[["3639",5546000],["2219",5500000],["6171",1476831],["6112",1215000],["1031",910000],["3745",881000],["3113",600000],["3722",500000],["3111",450000],["3635",423000],["3399",380000],["2141",301000],["3429",200000],["2212",192000],["3631",165000],["2221",130000],["3721",130000],["2321",110000],["2292",100000],["6399",100000],["3412",95000],["3511",91000],["3726",70000],["6320",65000],["1036",60000],["5512",57000],["3632",47000],["3341",41500],["6114",31000],["1014",30000],["1032",25000],["6402",22669],["5213",20000],["6330",20000],["3314",18000],["6310",15000],["3313",10000],["3319",10000],["3419",4000]],"purpose_expenditure_total_czk":20042000},"revised":{"economic_expenditure":[["6122",4885984],["5169",2876000],["5171",2438000],["6121",2194016],["5331",1300000],["5023",900000],["5139",775111.93],["5011",750000],["5336",609185.6],["5021",527000],["6119",423000],["5031",380000],["5154",328000],["5137",248500],["6422",236000],["5153",220000],["5032",156000],["5365",155190],["5194",104000],["5499",90000],["5166",86500],["5323",85134.3],["5163",83000],["5175",78000],["5168",76500],["6322",59000],["5151",58000.7],["5156",57000],["5222",40000],["5162",37000],["5173",35500],["5172",30000],["5223",28000],["5492",24000],["5364",22669],["5343",20000],["5903",20000],["5179",18000],["5167",16000],["5132",12000],["5041",10000],["5123",10000],["5164",10000],["5321",10000],["5909",10000],["5176",9000],["5329",8600],["5038",5000],["5339",5000],["5133",3000],["5136",3000],["5161",2500],["5362",2000]],"economic_expenditure_total_czk":20570391.53,"economic_financing":[["8117",25000000],["8118",-25000000],["8115",9827736]],"economic_financing_total_czk":9827736,"economic_revenue":[["1211",4197739],["1121",2040000],["1111",1530000],["4116",627185.6],["1511",600000],["1113",300000],["1345",270000],["2141",200500],["2322",172864],["1122",155190],["1112",125000],["4112",102000],["2111",95250],["2324",94492.93],["2132",69000],["1386",41000],["4111",32500],["2131",25000],["1387",15000],["2139",13000],["2212",12500],["4122",10000],["1341",8000],["1361",4000],["1335",1184],["1381",1000],["1343",250]],"economic_revenue_total_czk":10742655.53,"purpose_expenditure":[["3639",6043204],["3113",2155712.8],["6171",1555323.93],["6112",1215000],["3612",1200000],["2212",1142000],["3745",1133500],["1031",911184],["3111",737472.8],["3722",508000],["2219",500000],["3635",423000],["3399",410000],["3419",359000],["2141",303000],["3429",200000],["3631",165000],["6399",155190],["5512",148500],["2221",130000],["2321",130000],["3721",130000],["3412",115000],["3726",110000],["3511",91000],["2292",85134.3],["3632",70000.7],["6320",65000],["1036",60000],["1032",45000],["3341",41500],["6114",32500],["1014",30000],["6402",22669],["3314",20000],["3330",20000],["5213",20000],["6330",20000],["6310",15000],["3319",12000],["3313",10500],["3723",10000],["4359",8000],["3421",6000],["4350",5000],["3349",1000]],"purpose_expenditure_total_czk":20570391.53},"actual":{"economic_expenditure":[["5171",2111479.09],["5169",2085866.51],["5331",1300000],["5023",877412],["5011",717225],["5336",609185.6],["5139",486934.49],["6121",392484],["5021",385180],["5031",358878],["6119",311833],["6422",236000],["5365",155190],["5032",143517],["5154",138933.48],["6122",124630],["5137",111434.93],["5153",92719.88],["5323",85134.3],["5194",84180.55],["5499",80651],["5163",79396.8],["5166",71704],["5175",67127.77],["6322",59000],["5168",56490.66],["5222",40000],["5156",39384.29],["5151",34818],["5173",29478],["5223",28000],["5162",26760.01],["5492",24000],["5364",22669],["5179",16709],["5343",14325],["5164",10000],["5123",9990],["5329",8600],["5176",8450],["5041",7310],["5909",6815],["5132",5679.12],["5339",5000],["5167",4057],["5038",2810],["5321",2800],["5362",2000],["5161",1162],["5136",440]],"economic_expenditure_total_czk":11573844.48,"economic_financing":[["8117",25000000],["8118",-25000000],["8115",-829117.75]],"economic_financing_total_czk":-829117.75,"economic_revenue":[["1211",4747876.15],["1121",2545286.56],["1111",1787559.84],["1511",770411.28],["4116",627185.6],["1113",336148.71],["1345",250050],["2141",200565.08],["2322",172864],["1112",165851.25],["1122",155190],["2324",128870.93],["2111",109093],["4112",102000],["1386",92717],["2132",69023.8],["1387",36340.54],["4111",32500],["2131",24836],["2212",12500],["2139",12112],["4122",10000],["1341",8300],["1361",3780],["1335",1183.2],["1381",717.29]],"economic_revenue_total_czk":12402962.23,"purpose_expenditure":[["3113",2154638.8],["6171",1198072.23],["6112",1173957],["2212",989548.35],["3639",989233.41],["3745",800960.33],["3111",737285.8],["1031",612438],["3722",507526.14],["3612",352484],["3419",349214],["3635",311833],["3399",288213.84],["6399",155190],["3721",120502.89],["5512",93609.3],["3631",91215.69],["2292",85134.3],["3726",83729.58],["6320",62276],["3511",52586.15],["2219",40000],["2321",38674.5],["3412",29645],["3632",28913.81],["1032",24000],["6402",22669],["6114",21803],["1014",20147.71],["3330",20000],["3341",15000],["6310",14768.8],["6330",14325],["2141",13358.85],["3314",11700],["3319",11700],["3723",9680],["4359",8000],["3313",7810],["3421",6000],["4350",5000],["3349",1000]],"purpose_expenditure_total_czk":11573844.48}},"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."}}}}