{"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:00666891","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00666891","name":"Obec Vícemil","short_name":"Vícemil","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":561037},"amounts":{"revenue_approved":2252571,"revenue_adjusted":2564485,"revenue_actual":2511759.65,"expense_approved":2008479,"expense_adjusted":2327859,"expense_actual":1596569.56,"tax_revenue":2109495.63,"nontax_revenue":297964.02,"capital_revenue":0,"transfer_revenue":104300,"current_expense":1596569.56,"capital_expense":0,"budget_balance":915190.09,"cash_current":3004716.2,"cash_previous":2089526.11},"ratios":{"revenue_execution":0.97944018,"expense_execution":0.68585321,"balance_to_revenue":0.36436213,"cash_to_expense":1.88198264,"cash_yoy":0.43798931,"capital_expense_share":0,"transfer_revenue_share":0.04152467},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00666891/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00666891"},"seo":{"slug":"vicemil","path":"/cz/municipalities/vicemil/"},"population":{"value":69,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2252571,"expenditure_czk":2008479,"financing_czk":-244092,"balance_czk":244092},{"stage":"revised","revenue_czk":2564485,"expenditure_czk":2327859,"financing_czk":-236626,"balance_czk":236626},{"stage":"actual","revenue_czk":2511759.65,"expenditure_czk":1596569.56,"financing_czk":-915190.09,"balance_czk":915190.09}],"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":[["5023",320000],["5021",310000],["5169",281500],["6121",200000],["6130",200000],["5154",165000],["5222",84000],["5171",78000],["5137",70000],["5032",53000],["5031",47000],["5139",45000],["5168",37500],["5364",35279],["5365",20000],["5163",11000],["5175",11000],["5136",10000],["5194",10000],["5172",8000],["5156",3000],["5901",3000],["5038",2000],["5362",2000],["5321",1200],["5161",1000]],"economic_expenditure_total_czk":2008479,"economic_financing":[["8115",-244092]],"economic_financing_total_czk":-244092,"economic_revenue":[["1211",740000],["1121",367000],["1511",280000],["1111",260000],["2111",233000],["1113",72000],["4112",71764],["1345",67000],["1342",40000],["2324",35000],["1112",20000],["2132",20000],["1122",19002],["1381",12000],["1386",7000],["1387",3500],["2131",2455],["1341",2400],["1361",300],["2141",150]],"economic_revenue_total_czk":2252571,"purpose_expenditure":[["6171",395200],["6112",353000],["2310",352500],["3639",202000],["2321",176000],["3722",121000],["3319",105000],["3723",100000],["6402",35279],["3745",32000],["2212",30000],["3314",27000],["3631",25000],["6399",20000],["3399",10000],["6310",6000],["3341",5000],["6320",5000],["3419",4000],["6409",3000],["3728",1500]],"purpose_expenditure_total_czk":2008479},"revised":{"economic_expenditure":[["5023",373000],["5169",339500],["5021",327200],["6121",220000],["6130",200000],["5154",177000],["5137",118000],["5139",94800],["5222",89000],["5171",81000],["5032",54000],["5031",49500],["5168",37500],["5364",35279],["5321",26200],["5194",14500],["5172",14000],["5365",13230],["5175",12800],["5163",11200],["5136",10000],["5042",9000],["5329",5000],["5156",3000],["5167",3000],["5901",3000],["5038",2000],["5339",2000],["5362",2000],["5161",1150]],"economic_expenditure_total_czk":2327859,"economic_financing":[["8115",-236626]],"economic_financing_total_czk":-236626,"economic_revenue":[["1211",782000],["1121",418000],["1511",412000],["1111",286000],["2111",235500],["1113",72000],["4112",71800],["1345",67000],["2324",41000],["1342",40000],["4111",32500],["1112",27500],["2132",20000],["1386",18000],["1122",13230],["1381",12000],["1387",7500],["2119",3000],["2131",2455],["1341",2400],["1361",300],["2141",250],["1382",50]],"economic_revenue_total_czk":2564485,"purpose_expenditure":[["6171",423200],["6112",407000],["2310",384000],["2321",233000],["3639",215500],["3722",148800],["3723",125000],["3319",105000],["3314",48000],["6402",35279],["3631",35000],["3745",32000],["2212",30000],["5512",25000],["6399",13230],["3399",13000],["6114",10150],["3725",10000],["3419",9000],["3341",8000],["6310",6200],["6320",5000],["6409",3000],["3111",2000],["3728",1500]],"purpose_expenditure_total_czk":2327859},"actual":{"economic_expenditure":[["5023",372740],["5021",304890],["5169",291783.19],["5154",141767.1],["5222",89000],["5139",63868.75],["5032",51450],["5031",49343],["5137",41558],["5364",35279],["5321",25000],["5168",24951.25],["5171",23161.82],["5172",13463.67],["5365",13230],["5194",13225],["5136",10000],["5163",9993.8],["5042",8566.8],["5329",5000],["5167",2828.98],["5175",2518.2],["5339",2000],["5038",815],["5161",136]],"economic_expenditure_total_czk":1596569.56,"economic_financing":[["8115",-915190.09]],"economic_financing_total_czk":-915190.09,"economic_revenue":[["1211",781590.73],["1121",417940.32],["1511",411586.36],["1111",285665.09],["2111",232140],["4112",71800],["1345",64000],["1113",55288.5],["2324",40640],["4111",32500],["1342",29370],["1112",27251.78],["2132",20000],["1386",15224.39],["1122",13230],["1387",5968.47],["2119",3000],["1341",2250],["2131",1955],["2141",229.02],["1381",124.98],["1382",5.01]],"economic_revenue_total_czk":2511759.65,"purpose_expenditure":[["6112",406286],["6171",363562.46],["2321",177565.86],["2310",139506.42],["3723",112333.89],["3722",109697.51],["3319",80000],["3314",40482],["6402",35279],["5512",25000],["3631",21310.2],["6399",13230],["3639",12422],["3399",11725],["6114",10112],["3725",9680],["3419",9000],["3341",6415.42],["6310",6176.8],["6320",3817],["3111",2000],["3728",968]],"purpose_expenditure_total_czk":1596569.56}},"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."}}}}