{"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:00276251","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276251","name":"OBEC VÍCHOVÁ NAD JIZEROU","short_name":"VÍCHOVÁ NAD JIZEROU","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577651},"amounts":{"revenue_approved":21800000,"revenue_adjusted":23640018.43,"revenue_actual":24656262.58,"expense_approved":26050000,"expense_adjusted":31277541.43,"expense_actual":26139506.5,"tax_revenue":18909750.32,"nontax_revenue":2400547.81,"capital_revenue":33960,"transfer_revenue":3312004.45,"current_expense":17304402.66,"capital_expense":8835103.84,"budget_balance":-1483243.92,"cash_current":34396194.7,"cash_previous":35726044.62},"ratios":{"revenue_execution":1.0429883,"expense_execution":0.83572766,"balance_to_revenue":-0.06015688,"cash_to_expense":1.31587009,"cash_yoy":-0.03722354,"capital_expense_share":0.33799811,"transfer_revenue_share":0.13432711},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276251/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276251"},"seo":{"slug":"vichova-nad-jizerou","path":"/cz/municipalities/vichova-nad-jizerou/"},"population":{"value":842,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21800000,"expenditure_czk":26050000,"financing_czk":4250000,"balance_czk":-4250000},{"stage":"revised","revenue_czk":23640018.43,"expenditure_czk":31277541.43,"financing_czk":7637523,"balance_czk":-7637523},{"stage":"actual","revenue_czk":24656262.58,"expenditure_czk":26139506.5,"financing_czk":1483243.92,"balance_czk":-1483243.92}],"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",7150000],["5171",6775000],["5169",3355000],["5331",1360000],["5023",1262000],["5154",699000],["6122",520000],["5011",500000],["6129",500000],["5137",426000],["5222",360000],["5031",350000],["5139",343000],["5903",300000],["5153",250000],["5163",187000],["5032",178000],["5323",177000],["5168",153000],["5321",150000],["5329",130000],["5021",125000],["5365",120000],["5138",115000],["5362",105000],["5162",100000],["5175",65000],["5156",60000],["5194",60000],["5136",50000],["5364",34000],["5166",30000],["5179",20000],["5167",15000],["5161",10000],["5492",10000],["5038",4000],["5229",2000]],"economic_expenditure_total_czk":26050000,"economic_financing":[["8115",4250000]],"economic_financing_total_czk":4250000,"economic_revenue":[["1211",8000000],["1121",4000000],["1111",2800000],["4222",1500000],["1511",1375000],["2141",800000],["2111",699000],["1113",600000],["1345",570000],["2132",423000],["2324",280000],["4112",206700],["1112",200000],["1122",140000],["1381",80000],["4111",29300],["1341",23000],["1387",20000],["2131",20000],["2112",15000],["2119",10000],["1361",9000]],"economic_revenue_total_czk":21800000,"purpose_expenditure":[["2212",6000000],["2310",5500000],["3613",2570000],["6171",1700000],["6112",1600000],["3639",1400000],["3113",1310000],["3631",1134000],["3722",1000000],["3111",650000],["3725",600000],["5512",400000],["3419",300000],["3635",300000],["5213",300000],["3399",200000],["2292",177000],["3612",150000],["3745",150000],["6399",120000],["6320",75000],["4351",70000],["1031",50000],["3314",50000],["3632",50000],["4319",50000],["4349",40000],["6402",34000],["6114",30000],["3721",20000],["6310",20000]],"purpose_expenditure_total_czk":26050000},"revised":{"economic_expenditure":[["5171",9325000],["6121",5500000],["5169",3327500],["6130",2700000],["5331",1480000],["5023",1424000],["5154",699000],["6122",620000],["5137",606000],["5336",588041.43],["5011",500000],["6129",500000],["5139",439000],["5222",380000],["5031",350000],["5362",309000],["5903",300000],["5153",250000],["5365",230000],["5163",212000],["5032",178000],["5323",177000],["5168",153000],["5321",150000],["5329",130000],["5021",125000],["5138",115000],["5162",100000],["5175",65000],["5156",60000],["5194",60000],["5136",50000],["6349",50000],["5364",34000],["5166",30000],["5179",20000],["5167",15000],["5161",10000],["5492",10000],["5038",4000],["5229",2000]],"economic_expenditure_total_czk":31277541.43,"economic_financing":[["8115",7637523]],"economic_financing_total_czk":7637523,"economic_revenue":[["1211",8000000],["1121",4000000],["1111",2800000],["4222",1500000],["1511",1375000],["2141",800000],["4213",749516],["2111",719000],["1113",600000],["4116",588041.43],["1345",570000],["2132",423000],["4122",300000],["2324",280000],["1122",232000],["4112",206700],["1112",200000],["1386",80000],["4113",41261],["4111",32500],["1342",30000],["3111",30000],["1387",20000],["2131",20000],["2112",15000],["2119",10000],["1341",9000],["1361",9000]],"economic_revenue_total_czk":23640018.43,"purpose_expenditure":[["2212",6000000],["2310",5500000],["3639",4300000],["3613",2970000],["3113",1938950.4],["6112",1762000],["6171",1700000],["3111",1279091.03],["3631",1134000],["3722",1000000],["3725",600000],["6399",430000],["5512",400000],["3419",300000],["3635",300000],["5213",300000],["3399",200000],["2292",177000],["3612",150000],["3632",150000],["3745",150000],["6320",100000],["4351",70000],["1031",50000],["3314",50000],["4319",50000],["5212",50000],["4349",40000],["6402",34000],["6114",32500],["3721",20000],["3900",20000],["6310",20000]],"purpose_expenditure_total_czk":31277541.43},"actual":{"economic_expenditure":[["5171",6620151.48],["6121",5094958.54],["5169",2784109.93],["6130",2668300],["5331",1480000],["5023",1420019],["5336",588041.43],["5154",559276.74],["6122",544256],["5011",509916],["6129",480308.29],["5222",383500],["5031",335802],["5139",287388.78],["5362",253445],["5365",231630],["5137",217059.38],["5153",207965.16],["5163",202060.6],["5323",177000],["5032",173393],["5021",136981],["5321",127741],["5329",125162.23],["5162",94161.57],["5136",85960],["5168",77790.9],["6349",47281.01],["5194",42082.3],["5156",41706.2],["5364",33541],["5175",28059],["5179",14114.12],["5138",13090],["5492",12000],["5223",10000],["5229",9930],["5161",7749.84],["5166",6050],["5167",4200],["5038",2125],["5363",1200]],"economic_expenditure_total_czk":26139506.5,"economic_financing":[["8118",-14000000],["8117",10000000],["8115",5313627.92],["8901",169616]],"economic_financing_total_czk":1483243.92,"economic_revenue":[["1211",8159452.21],["1121",4359915.68],["1111",2995756.5],["1511",1447884.53],["4222",1393986],["2111",774914.07],["4213",749516.03],["2141",709949.01],["4116",588041.43],["1345",578393],["1113",577042.71],["2132",484592],["2324",410949.23],["4122",300000],["1112",284344.57],["1122",231630],["4112",206700],["1386",158792.73],["1387",62266.49],["4113",41260.99],["4111",32500],["1342",31940],["3111",23960],["1361",11300],["2112",10080],["2131",10063.5],["3122",10000],["1341",9233],["1381",1325.46],["1334",370.4],["1382",103.04]],"economic_revenue_total_czk":24656262.58,"purpose_expenditure":[["2212",4986912.37],["2310",4604111.46],["3639",4271460.77],["3613",2015744.36],["3113",1831647.64],["6112",1756863],["6171",1411473.2],["3111",1248758.53],["3722",950552.88],["3631",561349.8],["3725",510125],["6399",392556],["5512",379643.1],["3419",300000],["2292",177000],["3399",152518.3],["3632",114596],["6320",98186],["4351",60571],["3635",48400],["4319",43000],["5212",41280.2],["4349",37170],["6402",33541],["6114",20287],["3900",20000],["3721",17884.29],["3314",17543],["3745",17029],["6310",11102.6],["3612",8200]],"purpose_expenditure_total_czk":26139506.5}},"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."}}}}