{"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:00239950","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239950","name":"Obec Vykáň","short_name":"Vykáň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537993},"amounts":{"revenue_approved":9679000,"revenue_adjusted":11286257.17,"revenue_actual":11286257.17,"expense_approved":8243000,"expense_adjusted":11084725,"expense_actual":9876624.57,"tax_revenue":9744026.36,"nontax_revenue":610898,"capital_revenue":723294,"transfer_revenue":208038.81,"current_expense":7279345.25,"capital_expense":2597279.32,"budget_balance":1409632.6,"cash_current":2182128.32,"cash_previous":2207899.72},"ratios":{"revenue_execution":1,"expense_execution":0.89101214,"balance_to_revenue":0.12489815,"cash_to_expense":0.22093867,"cash_yoy":-0.01167236,"capital_expense_share":0.26297236,"transfer_revenue_share":0.01843293},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239950/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239950"},"seo":{"slug":"vykan","path":"/cz/municipalities/vykan/"},"population":{"value":430,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9679000,"expenditure_czk":8243000,"financing_czk":-1436000,"balance_czk":1436000},{"stage":"revised","revenue_czk":11286257.17,"expenditure_czk":11084725,"financing_czk":-201532.17,"balance_czk":201532.17},{"stage":"actual","revenue_czk":11286257.17,"expenditure_czk":9876624.57,"financing_czk":-1409632.6,"balance_czk":1409632.6}],"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":[["5169",2313500],["5171",1585000],["5141",890000],["5011",850000],["5023",730000],["5031",350000],["5154",350000],["5139",170000],["5032",145000],["5365",145000],["5137",125000],["5323",72000],["5156",70000],["5321",65000],["5021",50000],["5168",50000],["5173",50000],["5163",35000],["5164",32500],["5162",30000],["5151",25000],["5194",23500],["5175",20000],["5329",11000],["5136",10500],["5221",10000],["5903",10000],["5134",8000],["5038",5000],["5362",5000],["5179",4000],["5132",2000],["5161",1000]],"economic_expenditure_total_czk":8243000,"economic_financing":[["8124",-1436000]],"economic_financing_total_czk":-1436000,"economic_revenue":[["1211",3792000],["1121",1850000],["1111",1250000],["1511",1225000],["1345",420000],["1113",300000],["1122",145000],["2132",145000],["2324",120000],["4112",102000],["1112",95000],["4111",58000],["2111",50000],["1386",40000],["3111",30000],["1387",20000],["1381",15000],["2131",12000],["1341",6000],["1361",4000]],"economic_revenue_total_czk":9679000,"purpose_expenditure":[["6171",2000000],["6112",950000],["2219",925000],["6310",900000],["3722",550000],["3639",400000],["3631",370000],["3326",250000],["3635",250000],["3745",250000],["3725",240000],["3399",150000],["3412",150000],["5512",150000],["6399",145000],["2333",100000],["3723",90000],["2292",72000],["2223",60000],["2212",50000],["3113",50000],["2321",30000],["6320",25000],["3421",20000],["3721",20000],["3314",10000],["3341",10000],["5213",10000],["2310",6000],["2341",5000],["3632",5000]],"purpose_expenditure_total_czk":8243000},"revised":{"economic_expenditure":[["5169",2553094],["6121",1819042],["5171",1027860],["5011",945500],["5023",879500],["6122",717000],["5141",640000],["5154",456500],["5031",427000],["5139",224615],["5137",189000],["5032",170000],["5021",129238],["5365",128730],["5156",90500],["5321",88500],["5323",87740],["5168",78000],["5173",50330],["6130",50000],["5164",46000],["5194",43750],["5163",41000],["5162",30000],["5175",25241],["5172",20000],["5151",18000],["5166",15000],["6341",11495],["5362",11000],["5329",10700],["5136",10250],["5339",10000],["5903",10000],["5221",8640],["5134",8500],["5038",5000],["5179",4000],["5132",2000],["5161",1000],["5176",1000]],"economic_expenditure_total_czk":11084725,"economic_financing":[["8124",-1435404],["8115",1233871.83]],"economic_financing_total_czk":-201532.17,"economic_revenue":[["1211",3861850.89],["1121",2068704.93],["1111",1399524.64],["1511",1344361.38],["3121",633294],["1345",414180],["1113",273346.36],["2131",260763],["1112",134825.21],["2324",129054],["1122",128730],["2132",120150],["4112",102000],["3111",90000],["4116",78295.81],["1386",75365.22],["2111",66015],["1387",29538.05],["4111",27743],["2119",23094],["2310",9317],["1341",6700],["1334",3405.9],["1361",2900],["2112",2405],["1381",593.78],["2133",100]],"economic_revenue_total_czk":11286257.17,"purpose_expenditure":[["6171",2345695],["4339",1915042],["6112",1146000],["3412",884500],["3722",836000],["6310",650000],["3745",428100],["2219",400000],["3639",400000],["3631",370000],["3725",275000],["3326",250000],["5512",214000],["3399",150000],["6399",128730],["3113",95000],["2292",87740],["2212",76275],["2341",67500],["2223",60000],["2333",50000],["3721",39500],["3723",36900],["2321",30000],["6114",27743],["3635",25000],["6320",25000],["3421",20000],["3632",15000],["3314",10000],["3341",10000],["5213",10000],["2310",6000]],"purpose_expenditure_total_czk":11084725},"actual":{"economic_expenditure":[["5169",2337446.24],["6121",1818864],["5011",945380],["5023",879011],["6122",716920.32],["5141",605812.89],["5154",441019.7],["5031",426738],["5171",207870.35],["5137",182801.37],["5032",169287],["5139",166837],["5021",128914],["5365",128730],["5321",88500],["5323",87740],["5156",80577.9],["5168",77842.29],["6130",50000],["5173",48961],["5164",45177.93],["5194",41356.65],["5163",32332.2],["5162",24714.67],["5172",19602],["5175",19080.7],["5166",14520],["5151",12057],["6341",11495],["5362",10997],["5329",10700],["5339",10000],["5136",9717],["5221",8640],["5134",8115],["5038",4049],["5179",3642.36],["5176",990],["5161",185]],"economic_expenditure_total_czk":9876624.57,"economic_financing":[["8124",-1435404],["8115",25771.4]],"economic_financing_total_czk":-1409632.6,"economic_revenue":[["1211",3861850.89],["1121",2068704.93],["1111",1399524.64],["1511",1344361.38],["3121",633294],["1345",414180],["1113",273346.36],["2131",260763],["1112",134825.21],["2324",129054],["1122",128730],["2132",120150],["4112",102000],["3111",90000],["4116",78295.81],["1386",75365.22],["2111",66015],["1387",29538.05],["4111",27743],["2119",23094],["2310",9317],["1341",6700],["1334",3405.9],["1361",2900],["2112",2405],["1381",593.78],["2133",100]],"economic_revenue_total_czk":11286257.17,"purpose_expenditure":[["6171",2245377.81],["4339",1915042],["6112",1145046],["3412",872166.82],["3722",835414.85],["6310",611596.09],["3745",413210.24],["3631",338510.16],["3639",320565.5],["3725",249800.74],["5512",150646.38],["3399",134019.7],["6399",128730],["3113",95000],["2292",87740],["2212",65697.43],["2341",61361],["2219",60748],["3721",39488.35],["3723",28516],["6114",27743],["6320",20676],["3632",13315],["3314",9861],["2321",6352.5]],"purpose_expenditure_total_czk":9876624.57}},"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."}}}}