{"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:00249408","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249408","name":"Obec Vyklantice","short_name":"Vyklantice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":549134},"amounts":{"revenue_approved":7162900,"revenue_adjusted":7381052.21,"revenue_actual":5928302.94,"expense_approved":7162900,"expense_adjusted":7381052.21,"expense_actual":4662333.23,"tax_revenue":4156298.41,"nontax_revenue":1373144.53,"capital_revenue":139560,"transfer_revenue":259300,"current_expense":2617615.33,"capital_expense":2044717.9,"budget_balance":1265969.71,"cash_current":10179242.36,"cash_previous":8913272.65},"ratios":{"revenue_execution":0.80317857,"expense_execution":0.63166241,"balance_to_revenue":0.21354673,"cash_to_expense":2.18329361,"cash_yoy":0.14203197,"capital_expense_share":0.43856108,"transfer_revenue_share":0.04373933},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249408/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249408"},"seo":{"slug":"vyklantice","path":"/cz/municipalities/vyklantice/"},"population":{"value":140,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7162900,"expenditure_czk":7162900,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":7381052.21,"expenditure_czk":7381052.21,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":5928302.94,"expenditure_czk":4662333.23,"financing_czk":-1265969.71,"balance_czk":1265969.71}],"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",2490000],["5171",1369000],["5023",700000],["5169",668500],["5021",273800],["5139",246000],["5154",234000],["5365",208000],["5137",191000],["5223",100000],["5362",78000],["5179",75000],["5901",72000],["5032",70500],["5163",69500],["5166",63200],["6122",50000],["5173",40000],["5156",33000],["5168",25000],["6130",20000],["5175",17000],["5329",15000],["5321",10000],["5162",8000],["5194",8000],["5164",7000],["5172",5000],["5222",5000],["5138",4000],["5133",3000],["5136",2000],["5161",1500],["5031",500],["5038",400]],"economic_expenditure_total_czk":7162900,"economic_revenue":[["1211",1600000],["3111",1000500],["1121",900000],["1111",600000],["2111",565100],["1511",550000],["4213",480000],["2141",400000],["1122",205000],["1345",168000],["4122",155000],["2132",150000],["1113",130000],["4112",71800],["2324",61000],["1112",45000],["4111",30000],["1386",19000],["1381",10000],["1387",10000],["1341",4000],["2112",2500],["2131",2500],["2119",2000],["1342",1000],["1361",500]],"economic_revenue_total_czk":7162900,"purpose_expenditure":[["3412",2115500],["6112",880000],["3639",815000],["2310",735000],["6171",604900],["3745",400000],["2212",300000],["3632",289000],["3722",236000],["6399",203000],["3631",115000],["3330",100000],["2321",80000],["3725",72000],["5272",60000],["3612",50000],["3399",30000],["6114",30000],["3636",15000],["2341",10000],["5512",10000],["3419",5000],["3421",5000],["6310",2500]],"purpose_expenditure_total_czk":7162900,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2544852],["5171",1275110.77],["5169",745563.94],["5023",700000],["5021",283783.78],["5365",250600],["5139",245730],["5154",244706],["5137",210920],["6122",105000],["5223",100000],["5362",79100],["5179",75000],["5901",72000],["5032",70500],["5163",69733],["5166",63200],["5173",40000],["5156",33000],["5222",28000],["5168",25000],["5321",24740],["6130",20000],["5175",17100],["5329",15000],["5194",8550],["5162",8000],["5164",7000],["5138",4000],["5172",4000],["5133",3000],["5229",2725.72],["5136",2000],["5161",1605],["5038",800],["5031",732]],"economic_expenditure_total_czk":7381052.21,"economic_revenue":[["1211",1637500],["3111",1000500],["1121",900000],["1111",600000],["2111",593241.19],["1511",550000],["4213",480000],["2141",400000],["1122",245600],["1345",168000],["4222",155000],["2132",150000],["1113",130000],["2324",88049.2],["4112",71800],["3113",57423],["1112",45000],["4111",30000],["1386",24793.1],["2322",19923],["1381",10000],["1387",10000],["1341",4000],["2112",2500],["2131",2500],["2119",2000],["2329",1722.72],["1342",1000],["1361",500]],"economic_revenue_total_czk":7381052.21,"purpose_expenditure":[["3412",2115500],["6112",880000],["3639",870123],["2310",753920],["6171",628988.72],["3745",400000],["2212",300000],["3632",289000],["6399",243600],["3722",236000],["3725",116848.49],["3631",115000],["3330",100000],["2321",80000],["5272",60000],["3612",50000],["5512",35240],["6114",31332],["3399",30000],["3636",15000],["3419",13000],["2341",10000],["3421",5000],["6310",2500]],"purpose_expenditure_total_czk":7381052.21,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",1993383.9],["5023",699650],["5169",586342.66],["5365",249150],["5021",242650],["5171",229790.49],["5154",192780.88],["5362",72308],["5032",63339],["5163",56271.2],["6122",50234],["5166",42370.5],["5137",37492],["5222",28000],["5168",24999.5],["5321",24740],["5139",13719.3],["5175",10317],["5156",8780],["5194",8541.4],["5173",8267],["5162",6778.68],["5179",6500],["5229",2725.72],["6130",1100],["5038",740],["5031",732],["5161",630]],"economic_expenditure_total_czk":4662333.23,"economic_financing":[["8118",-33000000],["8117",31500000],["8115",234030.29]],"economic_financing_total_czk":-1265969.71,"economic_revenue":[["1211",1581234.97],["1121",844236.83],["2111",598910],["1111",573580.01],["1511",529364.36],["2141",420333.16],["1122",243600],["2132",174074],["1345",168475],["4222",155000],["2324",146433.55],["1113",111795.48],["3111",76560],["4112",71800],["3113",63000],["1112",55071.37],["4111",32500],["1386",30742.33],["2322",19923],["1387",12057.86],["2321",5000],["1341",2800],["2329",2491],["2112",2379.82],["2119",2000],["1334",1521],["1342",1380],["2131",1000],["2139",400],["1381",261.27],["2133",200],["1361",150],["1382",27.93]],"economic_revenue_total_czk":5928302.94,"purpose_expenditure":[["3412",1977612.07],["6112",769176],["6171",474032.96],["2310",399114.48],["6399",243600],["3722",222735.91],["3725",116848.49],["3639",89494],["2212",69100.44],["3745",65375.85],["2321",60594.8],["3631",43107.61],["5512",35240],["6114",27632],["3612",25089.45],["3632",20098.57],["3419",13000],["3399",8541.4],["6310",1939.2]],"purpose_expenditure_total_czk":4662333.23}},"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."}}}}