{"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:00235938","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235938","name":"Obec Vyžlovka","short_name":"Vyžlovka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":533904},"amounts":{"revenue_approved":18939122,"revenue_adjusted":23311453.89,"revenue_actual":24412759.15,"expense_approved":33062809,"expense_adjusted":38563158.89,"expense_actual":23691671.94,"tax_revenue":18032114.03,"nontax_revenue":2748433.16,"capital_revenue":319800,"transfer_revenue":3312411.96,"current_expense":12877620.69,"capital_expense":10814051.25,"budget_balance":721087.21,"cash_current":6180571.19,"cash_previous":5458370.98},"ratios":{"revenue_execution":1.0472431,"expense_execution":0.61436025,"balance_to_revenue":0.02953731,"cash_to_expense":0.26087526,"cash_yoy":0.13231058,"capital_expense_share":0.45644948,"transfer_revenue_share":0.13568364},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235938/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235938"},"seo":{"slug":"vyzlovka","path":"/cz/municipalities/vyzlovka/"},"population":{"value":839,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18939122,"expenditure_czk":33062809,"financing_czk":14123687,"balance_czk":-14123687},{"stage":"revised","revenue_czk":23311453.89,"expenditure_czk":38563158.89,"financing_czk":15251705,"balance_czk":-15251705},{"stage":"actual","revenue_czk":24412759.15,"expenditure_czk":23691671.94,"financing_czk":-721087.21,"balance_czk":721087.21}],"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",19670000],["5169",3732000],["5023",2000000],["5011",1074000],["6130",950000],["5139",854000],["5021",825000],["5154",641000],["5031",619500],["5333",500000],["5032",346500],["5171",200000],["5222",200000],["5323",200000],["6349",177809],["5321",175000],["5137",125000],["5151",110000],["5166",100000],["6341",100000],["5163",98000],["5162",75000],["5168",60000],["5156",45000],["5173",31000],["5172",30000],["5136",22000],["5175",20000],["5194",20000],["5179",15000],["5167",14000],["5038",12000],["5041",6000],["5903",5000],["5164",4000],["5362",4000],["5133",1000],["5161",1000]],"economic_expenditure_total_czk":33062809,"economic_financing":[["8115",14123687]],"economic_financing_total_czk":14123687,"economic_revenue":[["1211",7523976],["1121",3831932],["1111",2702836],["1345",900000],["1511",850000],["2111",755000],["1113",484612],["2324",474000],["2133",469000],["1112",317536],["2131",288630],["4112",181400],["2132",89000],["4121",40000],["1341",10000],["1342",7000],["1343",7000],["1361",6000],["2112",1000],["2141",200]],"economic_revenue_total_czk":18939122,"purpose_expenditure":[["2321",7000000],["3419",5325000],["3722",4580000],["2212",2891000],["6112",2410000],["3639",2233000],["2310",1507809],["6171",1430000],["3613",1011000],["3429",637000],["3631",580000],["3111",500000],["3117",500000],["1031",400000],["3723",350000],["3635",330000],["5512",240000],["2221",200000],["3399",155000],["3729",132000],["5311",120000],["1037",100000],["3113",100000],["3745",80000],["6320",80000],["3314",46000],["3721",35000],["3349",30000],["3612",22000],["6310",18000],["3632",15000],["5213",5000]],"purpose_expenditure_total_czk":33062809},"revised":{"economic_expenditure":[["6121",20668328.07],["5169",4712090.1],["5023",2000000],["5011",1183000],["5021",999987],["6422",999945.52],["5139",973408],["6122",847523],["5154",686938.14],["5031",666500],["6123",598000],["5333",500000],["6130",489000],["5336",455640.89],["5362",416580],["5032",363536],["5137",308639.69],["5222",211000],["5171",200000],["6349",177809],["5323",172471],["5163",161000],["5151",142928.48],["6341",93170],["5321",80170],["5162",80000],["5168",51500],["5156",39000],["5136",37830],["5173",36874],["5164",30880],["5172",30000],["5194",28000],["5138",27529],["5175",18239],["5167",18000],["5179",15000],["5038",12000],["5339",9000],["5363",5000],["5903",5000],["5133",3082],["5161",3060],["5365",3000],["5192",2500]],"economic_expenditure_total_czk":38563158.89,"economic_financing":[["8115",15251705]],"economic_financing_total_czk":15251705,"economic_revenue":[["1211",7523976],["1121",3831932],["1111",2702836],["4213",1563966.07],["4222",1062121],["1345",948000],["1511",850000],["2111",800500],["2324",546667.14],["1113",484612],["2133",469000],["4116",418020.89],["1122",398580],["1112",317536],["2131",291630],["3111",197023],["4112",188800],["1386",138343.15],["2132",127450],["1335",88750.4],["2321",78300],["3119",75000],["1387",40976.97],["4122",37620],["2322",28882],["4111",27884],["4121",14000],["2112",12880],["1341",10000],["1334",7688.7],["1342",7000],["1343",7000],["1361",6000],["2310",3983],["2119",3146],["1381",1149.57],["2141",200]],"economic_revenue_total_czk":23311453.89,"purpose_expenditure":[["3419",7988532.07],["2321",7646025],["3722",4861327.57],["2212",2523750],["3639",2504000],["6112",2410000],["2310",1830809],["6171",1618730],["3613",1105863],["3117",955640.89],["3631",741358.57],["3429",667200],["3111",500000],["6310",424580],["1031",400000],["3723",398000],["3635",330000],["5512",240000],["3399",199676],["3745",183839.1],["2221",172471],["3632",164163],["6320",135000],["3729",125639.69],["3113",102170],["1037",100000],["3314",57080],["3721",55000],["3349",30000],["6114",27884],["3612",26000],["5311",17420],["4379",11000],["3725",5000],["5213",5000]],"purpose_expenditure_total_czk":38563158.89},"actual":{"economic_expenditure":[["6121",7697152.73],["5169",3787211.4],["5023",1972839],["5011",1182163],["6422",999945.52],["5021",926148],["6122",767034],["5154",668387.61],["5031",653047],["5362",640541],["6123",590480],["5333",500000],["6130",488460],["5336",455640.89],["5139",435661.64],["5032",346193],["5137",242705.85],["5222",211000],["6349",177809],["5323",172471],["5163",160791.76],["5151",108382],["6341",93170],["5162",79950.44],["5321",62750],["5168",50940.8],["5136",33942],["5164",27880],["5194",27450],["5156",20107.9],["5173",19500],["5175",16861.8],["5138",15449.97],["5179",11789.63],["5167",9260],["5339",9000],["5038",7818],["5171",6413],["5363",5000],["5365",3000],["5161",2742],["5192",2500],["5133",2082]],"economic_expenditure_total_czk":23691671.94,"economic_financing":[["8115",-722200.21],["8901",1113]],"economic_financing_total_czk":-721087.21,"economic_revenue":[["1211",7631289],["1121",4091566.76],["1111",2812047.12],["4213",1563966.07],["4222",1062121],["1345",1034448.72],["1511",918515.64],["2111",905268.74],["2133",670687],["2324",549648.44],["1113",540316.95],["4116",418020.89],["1122",398580],["2131",324668.27],["1112",266598.07],["3111",244800],["4112",188800],["2132",171565],["1386",149040.49],["1335",88750.4],["2321",78300],["3119",75000],["1387",58417.06],["4122",37620],["2322",28882],["4111",27884],["1334",19270.5],["4121",14000],["2112",12250],["1341",8203.75],["1361",7550],["1342",4180],["2310",3983],["2119",3146],["1343",2190],["1381",1149.57],["2141",34.71]],"economic_revenue_total_czk":24412759.15,"purpose_expenditure":[["3419",6602724.93],["3722",4668832.6],["3639",2483334.1],["6112",2336784],["6171",1563377.76],["3117",955640.89],["2212",753984.4],["3429",623659.47],["3631",567481.85],["3613",454509.29],["6310",424408.03],["3723",397064.4],["6399",225109],["2310",219863.35],["3399",198056.58],["2321",181684.35],["2221",172471],["3632",148355.5],["6320",134963.73],["3745",109547.83],["1031",109150],["3113",102170],["3721",54666.41],["3729",48813.9],["3314",47376.88],["5512",40000],["6114",27884],["3612",24401.69],["4379",11000],["3725",4356]],"purpose_expenditure_total_czk":23691671.94}},"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."}}}}