{"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:00662313","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00662313","name":"Obec Vidim","short_name":"Vidim","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":531936},"amounts":{"revenue_approved":4382900,"revenue_adjusted":5444237.96,"revenue_actual":5350952.83,"expense_approved":5005500,"expense_adjusted":5908987,"expense_actual":4586563.9,"tax_revenue":3961126.13,"nontax_revenue":342148.74,"capital_revenue":0,"transfer_revenue":1047677.96,"current_expense":4512753.9,"capital_expense":73810,"budget_balance":764388.93,"cash_current":6531085.42,"cash_previous":5766696.49},"ratios":{"revenue_execution":0.98286535,"expense_execution":0.77620139,"balance_to_revenue":0.14285099,"cash_to_expense":1.42396041,"cash_yoy":0.13255231,"capital_expense_share":0.01609266,"transfer_revenue_share":0.19579279},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00662313/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00662313"},"seo":{"slug":"vidim","path":"/cz/municipalities/vidim/"},"population":{"value":130,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4382900,"expenditure_czk":5005500,"financing_czk":622600,"balance_czk":-622600},{"stage":"revised","revenue_czk":5444237.96,"expenditure_czk":5908987,"financing_czk":464749.04,"balance_czk":-464749.04},{"stage":"actual","revenue_czk":5350952.83,"expenditure_czk":4586563.9,"financing_czk":-764388.93,"balance_czk":764388.93}],"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",1487000],["5011",730000],["5169",702000],["5023",375000],["6119",250000],["5031",190000],["5321",188000],["5139",144000],["5032",110000],["5021",105000],["5168",80000],["5154",75000],["5153",70000],["6121",70000],["5137",60000],["5323",52000],["5163",43000],["5162",35000],["5151",26000],["5811",25000],["5156",23000],["5175",22500],["5222",22000],["5179",20000],["5166",15000],["5194",15000],["5492",15000],["5164",10000],["5167",10000],["5038",5000],["5136",5000],["5138",5000],["5161",5000],["5132",4000],["5362",4000],["5903",4000],["5339",2000],["5173",1000],["5365",1000]],"economic_expenditure_total_czk":5005500,"economic_financing":[["8115",622600]],"economic_financing_total_czk":622600,"economic_revenue":[["1211",1570000],["1121",800000],["1111",565000],["1511",525000],["2132",177500],["1345",155000],["1113",135000],["2324",95800],["4112",87900],["2141",75000],["1112",50000],["3111",38000],["4111",31500],["1386",20000],["1387",10000],["2139",9500],["2111",7700],["2131",7000],["2112",5000],["2119",5000],["2322",5000],["1341",4500],["1361",3000],["2329",500]],"economic_revenue_total_czk":4382900,"purpose_expenditure":[["6171",1213000],["3322",800000],["3745",605000],["6112",415000],["3722",300000],["3635",250000],["3632",230000],["3612",186000],["3639",158000],["3631",155000],["3725",90000],["3111",85000],["2212",80000],["3113",66000],["3721",60000],["2292",52000],["3726",45000],["6320",40000],["6114",31500],["3399",25000],["2411",22000],["3421",20000],["3613",15000],["5512",15000],["5519",12000],["1032",10000],["3326",10000],["3599",5000],["5213",5000],["6310",3000],["3314",2000]],"purpose_expenditure_total_czk":5005500},"revised":{"economic_expenditure":[["5171",2183500],["5169",825025],["5011",745000],["5023",375000],["6119",250000],["5321",196000],["5031",190000],["5139",137783],["5032",109000],["5021",86870],["5168",80000],["5154",75000],["5365",71560],["5153",70000],["6121",70000],["5137",60000],["5323",52000],["5163",43000],["5162",35000],["5151",31000],["5811",25000],["5175",23218],["5156",23000],["5222",22000],["5179",20000],["5194",18000],["5166",15000],["5492",15000],["5164",12000],["5167",11000],["5038",5000],["5136",5000],["5138",5000],["5223",5000],["5132",4000],["5362",4000],["5903",4000],["5161",3031],["5339",2000],["5173",1000],["5191",1000]],"economic_expenditure_total_czk":5908987,"economic_financing":[["8115",464749.04]],"economic_financing_total_czk":464749.04,"economic_revenue":[["1211",1570000],["1121",800000],["4116",750000],["1111",565000],["1511",525000],["2132",177500],["1345",155000],["4222",148665],["1113",135000],["2324",98800],["4112",87900],["2141",75000],["1122",70560],["1112",50000],["4171",44220],["3111",38000],["1386",35000],["2329",30000],["4111",16892.96],["1387",15000],["2139",9500],["2111",7700],["2131",7000],["1334",5000],["2112",5000],["2119",5000],["2321",5000],["2322",5000],["1341",4500],["1361",3000]],"economic_revenue_total_czk":5444237.96,"purpose_expenditure":[["3322",1569500],["6171",1213000],["3745",605000],["6112",415000],["3722",310000],["3635",250000],["3632",230000],["3639",158000],["3631",155000],["2212",140000],["3113",133000],["3612",131000],["3725",110000],["6399",70560],["3726",65000],["3721",60000],["2292",52000],["6320",40000],["3399",30000],["3111",26000],["3421",25000],["2411",22000],["6114",16927],["3613",15000],["5512",15000],["5519",12000],["1032",10000],["3326",10000],["3330",5000],["3599",5000],["5213",5000],["6310",3000],["3314",2000]],"purpose_expenditure_total_czk":5908987},"actual":{"economic_expenditure":[["5171",1630342.4],["5011",725479],["5169",721170.45],["5023",372000],["5321",187173],["5031",179924],["5032",98777],["6119",73810],["5021",71870],["5365",70560],["5168",68885.38],["5154",67396.2],["5139",54828.29],["5163",39813.6],["5323",38404],["5153",35563.61],["5162",29073.53],["5222",22000],["5492",13300],["5156",12462],["5194",12042],["5151",11652],["5167",10730],["5175",10062],["5179",9893],["5164",7822.44],["5223",5000],["5038",3081],["5339",2000],["5136",670],["5132",404],["5161",225],["5362",150]],"economic_expenditure_total_czk":4586563.9,"economic_financing":[["8115",-764388.93]],"economic_financing_total_czk":-764388.93,"economic_revenue":[["1211",1535541.59],["1121",821371.48],["4116",750000],["1511",592339.99],["1111",582690.24],["2132",175995],["4222",148665],["1345",148275],["1113",108634.03],["4112",87900],["2324",77587.05],["1122",70560],["2141",57923.69],["1112",53552.72],["4171",44220],["1386",29922.49],["4111",16892.96],["2329",12958],["1387",11729.42],["2131",5154],["2321",5000],["1341",3300],["2111",2700],["2139",2695],["1334",2289.3],["2112",2136],["1361",670],["1381",243.78],["1382",6.09]],"economic_revenue_total_czk":5350952.83,"purpose_expenditure":[["3322",1517139.51],["6171",923127.66],["3745",486210],["6112",405480],["3722",302881.75],["3113",132293],["3725",108497.72],["2212",96443.14],["3635",73810],["6399",70560],["3632",65210],["3726",57771.45],["3721",54302.87],["3631",41763.04],["3612",40734.16],["2292",38404],["6320",37972],["3111",25864],["3399",20895],["3421",19235],["6114",16927],["5512",15000],["2411",14016],["5519",8035],["3330",5000],["3599",5000],["3314",2000],["6310",1841.6],["3639",150]],"purpose_expenditure_total_czk":4586563.9}},"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."}}}}