{"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:00667242","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00667242","name":"Obec Vilice","short_name":"Vilice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":553280},"amounts":{"revenue_approved":4320000,"revenue_adjusted":6223012.26,"revenue_actual":5606508.55,"expense_approved":4320000,"expense_adjusted":8203565.74,"expense_actual":5585305.63,"tax_revenue":3945669.81,"nontax_revenue":744138.74,"capital_revenue":0,"transfer_revenue":916700,"current_expense":4341235.44,"capital_expense":1244070.19,"budget_balance":21202.92,"cash_current":10136605.48,"cash_previous":10048173.84},"ratios":{"revenue_execution":0.90093163,"expense_execution":0.68083877,"balance_to_revenue":0.00378184,"cash_to_expense":1.81487033,"cash_yoy":0.00880077,"capital_expense_share":0.22273986,"transfer_revenue_share":0.16350639},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00667242/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00667242"},"seo":{"slug":"vilice","path":"/cz/municipalities/vilice/"},"population":{"value":152,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4320000,"expenditure_czk":4320000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":6223012.26,"expenditure_czk":8203565.74,"financing_czk":1980553.48,"balance_czk":-1980553.48},{"stage":"actual","revenue_czk":5606508.55,"expenditure_czk":5585305.63,"financing_czk":-21202.92,"balance_czk":21202.92}],"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",1085000],["5023",750000],["5169",652000],["5011",330000],["5021",312000],["5171",224000],["5154",203000],["5139",138000],["5032",102000],["5137",90000],["5031",85000],["5362",81000],["5194",75000],["5163",51000],["5156",45000],["5168",40000],["5162",20000],["5132",10000],["5019",6000],["5167",6000],["5175",5000],["5221",4000],["5329",3000],["5038",1000],["5161",1000],["5901",1000]],"economic_expenditure_total_czk":4320000,"economic_revenue":[["1211",1500000],["1121",800000],["1111",550000],["1511",450000],["2111",374000],["1113",120000],["2131",114000],["2132",102000],["1345",100000],["4112",71800],["2141",50000],["1112",40000],["1386",15000],["1381",10000],["2321",10000],["1387",7000],["1341",3700],["2324",1500],["1361",1000]],"economic_revenue_total_czk":4320000,"purpose_expenditure":[["3392",1075000],["6112",817000],["3613",544000],["6171",288000],["1032",221000],["3745",215000],["2212",170000],["2321",160000],["2310",140000],["3631",130000],["3723",120000],["3722",100000],["3399",90000],["6399",80000],["5512",77000],["6320",50000],["3721",15000],["3636",10000],["3326",6000],["3412",5000],["3525",4000],["2564",1000],["5212",1000],["6310",1000]],"purpose_expenditure_total_czk":4320000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2113639.92],["5169",1565899.82],["6122",916000],["5023",750000],["5139",655000],["5011",374579],["5021",373821],["5171",224000],["5154",203000],["5137",167264],["5492",165000],["5156",110000],["5032",102500],["5031",92818],["5362",81000],["5194",75000],["5168",60000],["5163",51000],["5162",28000],["5364",22430],["5132",19000],["5365",13860],["5901",10000],["5019",8130],["5175",6624],["5167",6000],["5221",4000],["5329",3000],["5038",1000],["5161",1000]],"economic_expenditure_total_czk":8203565.74,"economic_financing":[["8115",1980553.48]],"economic_financing_total_czk":1980553.48,"economic_revenue":[["1211",1637779.03],["2111",965996.16],["1121",878496.42],["1111",601062.54],["1511",492231.88],["4216",450000],["4222",300000],["2141",138558.6],["1113",120000],["2131",114000],["2132",114000],["1345",100000],["4112",71800],["2324",64251.08],["1112",57234.14],["4111",32500],["1386",31996.91],["1122",13860],["1387",13000],["1381",10000],["2321",10000],["1341",4200],["1334",1045.5],["1361",1000]],"economic_revenue_total_czk":6223012.26,"purpose_expenditure":[["3392",2129749.92],["1032",1183163.82],["5512",1114000],["6112",817500],["3613",610397],["3745",501000],["6171",401130],["2321",258000],["2310",220890],["2212",184000],["3399",157000],["3722",140000],["3631",130000],["3723",120000],["6399",93860],["6320",50000],["6402",22430],["6114",18445],["3721",15000],["3636",10000],["5213",10000],["3326",6000],["3412",5000],["3525",4000],["2564",1000],["6310",1000]],"purpose_expenditure_total_czk":8203565.74},"actual":{"economic_expenditure":[["5169",1269126.11],["6122",916000],["5023",750000],["5139",593454.31],["5011",374579],["5021",342871],["6121",328070.19],["5154",164082.94],["5492",153000],["5171",104810.2],["5032",101183],["5137",99906.78],["5031",92818],["5156",62034],["5194",55363.5],["5163",48622.4],["5168",47292.46],["5162",23119.23],["5364",22430],["5365",13860],["5019",8130],["5132",5830.51],["5175",4251],["5329",2340],["5167",1742],["5161",389]],"economic_expenditure_total_czk":5585305.63,"economic_financing":[["8118",-187913.12],["8115",166710.2]],"economic_financing_total_czk":-21202.92,"economic_revenue":[["1211",1637779.03],["1121",878496.42],["1111",601062.54],["1511",492231.88],["4216",450000],["4222",300000],["2111",287738.12],["2141",153578.46],["2132",136579.48],["1113",115977.03],["2131",112558],["1345",99000],["4112",71800],["4116",62400],["1112",57234.14],["2324",48884.68],["4111",32500],["1386",31996.91],["1122",13860],["1387",12542.19],["2321",4800],["1341",4200],["1334",1045.5],["1381",244.17]],"economic_revenue_total_czk":5606508.55,"purpose_expenditure":[["5512",1077781.25],["1032",1039311.69],["6112",817500],["3613",577488.93],["3745",429829.72],["6171",364083.23],["3392",356299.54],["2310",159318.06],["3722",129211.17],["3399",120363.5],["2212",117430.5],["2321",103445],["3723",95942.11],["3631",83157.61],["6320",48487],["6402",22430],["6114",18445],["6399",13860],["3721",5438.95],["3412",3132.44],["3326",2214.53],["6310",135.4]],"purpose_expenditure_total_czk":5585305.63}},"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."}}}}