{"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:00637211","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00637211","name":"Obec Vilémovice","short_name":"Vilémovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":582654},"amounts":{"revenue_approved":7969500,"revenue_adjusted":16729600,"revenue_actual":16278141.55,"expense_approved":20074500,"expense_adjusted":24491000,"expense_actual":23306506.57,"tax_revenue":7553378.19,"nontax_revenue":972065.45,"capital_revenue":57340,"transfer_revenue":7695357.91,"current_expense":8526129.82,"capital_expense":14780376.75,"budget_balance":-7028365.02,"cash_current":209403.31,"cash_previous":2491817.57},"ratios":{"revenue_execution":0.97301439,"expense_execution":0.95163556,"balance_to_revenue":-0.43176704,"cash_to_expense":0.00898476,"cash_yoy":-0.91596363,"capital_expense_share":0.63417384,"transfer_revenue_share":0.4727418},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00637211/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00637211"},"seo":{"slug":"vilemovice-00637211","path":"/cz/municipalities/vilemovice-00637211/"},"population":{"value":344,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7969500,"expenditure_czk":20074500,"financing_czk":12105000,"balance_czk":-12105000},{"stage":"revised","revenue_czk":16729600,"expenditure_czk":24491000,"financing_czk":7761400,"balance_czk":-7761400},{"stage":"actual","revenue_czk":16278141.55,"expenditure_czk":23306506.57,"financing_czk":7028365.02,"balance_czk":-7028365.02}],"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",13999500],["5011",1769000],["5171",668000],["5169",551000],["5031",444000],["5023",360000],["5139",291200],["5154",267000],["5032",219000],["5365",155000],["5156",140000],["5229",140000],["5153",132000],["5141",117000],["5168",108600],["5021",99900],["5151",90000],["5163",60000],["5175",60000],["5903",50000],["5194",45000],["5323",34500],["5137",30000],["5144",30000],["5321",28500],["5132",25000],["5329",22000],["5364",21300],["5162",19000],["5179",17000],["5167",15000],["5492",12000],["5362",11000],["5221",10000],["5038",7000],["5173",7000],["5136",5000],["5041",4000],["5133",4000],["5176",3000],["5161",2000],["5164",1000]],"economic_expenditure_total_czk":20074500,"economic_financing":[["8123",12205000],["8124",-500000],["8905",400000]],"economic_financing_total_czk":12105000,"economic_revenue":[["1211",3125000],["1121",1591000],["1111",1222000],["1511",515000],["2132",215000],["1113",206000],["1345",206000],["2131",160000],["1122",155000],["2111",153000],["2324",138000],["1112",95000],["4112",83000],["1381",45000],["4111",31500],["1342",10000],["2119",10000],["1341",6000],["1361",3000]],"economic_revenue_total_czk":7969500,"purpose_expenditure":[["2219",13999500],["3639",1200000],["6171",1100000],["3745",858700],["2212",500000],["6112",400000],["3419",200000],["3722",200000],["3725",200000],["2310",155000],["6399",155000],["1031",150000],["6310",150000],["3319",125000],["3631",100000],["2321",75000],["3749",50000],["5213",50000],["6320",50000],["3421",40000],["3744",35000],["2292",34500],["6114",31500],["5512",30000],["3314",25000],["3341",23000],["6402",21300],["3721",20000],["4379",15500],["3349",15000],["3613",15000],["4359",13500],["3399",12000],["4339",10000],["5311",10000],["4351",5000]],"purpose_expenditure_total_czk":20074500},"revised":{"economic_expenditure":[["6121",15035500],["5171",2197100],["5011",1815000],["5169",1085600],["5031",462000],["5139",455200],["5365",397800],["5023",360000],["5141",333000],["5154",270000],["5032",222000],["5021",173800],["5156",153000],["5229",150000],["5153",129000],["5175",118000],["5168",111600],["5213",100000],["5151",90000],["5137",86000],["5163",80000],["5329",70400],["5194",59000],["6123",54000],["5903",50000],["5321",49000],["6329",49000],["6130",46000],["5323",34500],["5132",33000],["5144",30000],["5492",29400],["5364",21300],["5162",19000],["5167",19000],["5179",17000],["5339",15000],["5362",12000],["5909",11000],["5221",10000],["5038",7000],["5173",7000],["5133",6600],["5136",6000],["5041",5200],["5176",3000],["5161",2000],["5164",1000]],"economic_expenditure_total_czk":24491000,"economic_financing":[["8123",12205000],["8124",-7257800],["8115",1100000],["8117",1006200],["8905",700000],["8901",8000]],"economic_financing_total_czk":7761400,"economic_revenue":[["4216",6315500],["1211",3240000],["1121",1681000],["1111",1222000],["4116",690800],["1511",568000],["4122",436500],["1122",397800],["2324",363800],["1113",265900],["2132",249000],["2131",230100],["1345",207900],["2111",184000],["4222",138000],["1112",110000],["4112",82400],["1386",70000],["3111",59000],["1381",45000],["4111",32500],["1387",30000],["2322",24100],["2141",21100],["1342",20200],["2329",16000],["2119",10000],["1341",6000],["2212",5000],["1334",3000],["1361",3000],["3113",2000]],"economic_revenue_total_czk":16729600,"purpose_expenditure":[["2219",9186400],["2321",4404700],["2212",1803000],["3631",1694400],["3639",1616600],["6171",1103000],["3745",945800],["6112",401000],["6399",397800],["3725",367400],["6310",365000],["3749",309900],["3419",250000],["1031",210000],["3722",203000],["3319",202000],["3744",173000],["2310",159500],["2141",100000],["6320",70000],["4339",68500],["5213",50000],["3421",45000],["5512",35000],["2292",34500],["3721",33000],["6114",32500],["4359",28000],["3314",26000],["3341",24200],["4351",23000],["6402",21300],["3349",17000],["5311",17000],["1070",16000],["4379",15500],["3113",15000],["3613",15000],["3399",12000]],"purpose_expenditure_total_czk":24491000},"actual":{"economic_expenditure":[["6121",14633264.75],["5171",2146453.4],["5011",1715576],["5169",1009657.62],["5031",423086],["5365",397740],["5023",346835],["5141",322784.28],["5139",319301.72],["5154",224263.1],["5032",184902],["5021",166606],["5229",150000],["5156",110045],["5168",105868.44],["5175",104786],["5213",100000],["5151",84260],["5153",83200],["5163",75881.8],["5137",71013.47],["5329",70280],["6123",53400],["5194",52090.54],["5321",49000],["6329",48236],["6130",45476],["5323",34500],["5492",26324],["5132",22236],["5364",21245],["5339",15000],["5162",14027.08],["5167",13647.9],["5362",10880],["5909",10759],["5221",10000],["5144",7932.82],["5136",5212],["5041",5190],["5038",5100],["5179",3362.65],["5133",2097],["5161",1979],["5176",1480],["5173",1327],["5164",200]],"economic_expenditure_total_czk":23306506.57,"economic_financing":[["8123",11911554.56],["8124",-7168153.8],["8115",1276232.26],["8117",1006182],["8901",2550]],"economic_financing_total_czk":7028365.02,"economic_revenue":[["4216",6315381.23],["1211",3129435.71],["1121",1676562.81],["1111",1128189.65],["4116",690576.68],["1511",567496.54],["4122",436500],["1122",397740],["2324",333338.75],["2132",229060],["1113",221514.01],["2131",211607],["1345",207850],["4222",138000],["2111",132800],["1112",109264.38],["4112",82400],["1386",61077.99],["3111",55340],["4111",32500],["2322",24059],["1387",23938.6],["2141",21080.7],["1342",20200],["2329",15120],["1341",6000],["2212",5000],["3113",2000],["1334",1878.6],["1361",1750],["1381",479.9]],"economic_revenue_total_czk":16278141.55,"purpose_expenditure":[["2219",8924672.02],["2321",4402595.31],["2212",1740950.48],["3631",1677434.77],["3639",1480619.61],["6171",943910.6],["3745",877258],["6399",397740],["6112",380831],["3725",353088.86],["6310",334134.2],["3749",281550],["3419",235076],["3319",195803.54],["3722",191621.65],["1031",155487.26],["2310",143399],["2141",100000],["6320",69772],["4339",58000],["3421",35559],["2292",34500],["3721",32583.74],["4359",27900],["3314",21427],["6402",21245],["6114",20637],["3744",19990.36],["5512",19414],["5311",17000],["3349",16950],["3341",16350],["4351",15766.1],["1070",15740.07],["4379",15500],["3113",15000],["3399",9000],["3613",8000]],"purpose_expenditure_total_czk":23306506.57}},"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."}}}}