{"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:00281859","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00281859","name":"Město Ivančice","short_name":"Ivančice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583120},"amounts":{"revenue_approved":369417000,"revenue_adjusted":382253000,"revenue_actual":365753876.56,"expense_approved":443215900,"expense_adjusted":497019900,"expense_actual":396401736.59,"tax_revenue":263538793.58,"nontax_revenue":31588110.93,"capital_revenue":1684634,"transfer_revenue":68942338.05,"current_expense":268943757.74,"capital_expense":127457978.85,"budget_balance":-30647860.03,"cash_current":100293758.78,"cash_previous":137864876.45},"ratios":{"revenue_execution":0.95683716,"expense_execution":0.79755707,"balance_to_revenue":-0.08379367,"cash_to_expense":0.25301039,"cash_yoy":-0.27252132,"capital_expense_share":0.32153739,"transfer_revenue_share":0.1884938},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00281859/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00281859"},"seo":{"slug":"ivancice","path":"/cz/municipalities/ivancice/"},"population":{"value":9896,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":369417000,"expenditure_czk":443215900,"financing_czk":73798900,"balance_czk":-73798900},{"stage":"revised","revenue_czk":382253000,"expenditure_czk":497019900,"financing_czk":114766900,"balance_czk":-114766900},{"stage":"actual","revenue_czk":365753876.56,"expenditure_czk":396401736.59,"financing_czk":30647860.03,"balance_czk":-30647860.03}],"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":[["5331",90623000],["6121",86729600],["5011",71689100],["5901",36182400],["6122",27336600],["5031",17684700],["5169",16499400],["5171",12698000],["6351",12604000],["5032",6371400],["5365",6000000],["5154",5839000],["5499",4755000],["5152",4603600],["6123",4400000],["5362",4035500],["5139",3718100],["5141",3450000],["5023",3050000],["6130",2970000],["5137",2193900],["5168",2122500],["5323",1700000],["5213",1680000],["5161",1507700],["5021",1429000],["6119",1110000],["5151",956000],["5163",944100],["5167",908600],["5329",727500],["5172",704000],["5903",700000],["6125",600000],["5156",539200],["5162",490400],["5164",437000],["5136",392200],["5153",304000],["5173",297300],["5038",280000],["5194",270000],["5166",250000],["5175",230000],["5132",207000],["6202",200000],["5221",165000],["5223",122000],["5134",112100],["5179",99600],["5811",80000],["5222",64000],["5191",60000],["5192",40500],["5131",25000],["5364",19100],["5133",8700],["5363",100]],"economic_expenditure_total_czk":443215900,"economic_financing":[["8115",85846400],["8124",-12047500]],"economic_financing_total_czk":73798900,"economic_revenue":[["1211",103000000],["4216",52425900],["1121",52000000],["1111",39000000],["1511",30000000],["4112",25022200],["4116",8333700],["1345",7900000],["2212",7752100],["1113",6600000],["1122",6000000],["1361",4840000],["2141",3901500],["1112",3000000],["4122",2901900],["2132",2899700],["1387",2300000],["2324",2275500],["2111",2059100],["2131",2014800],["1386",1600000],["3111",800000],["4121",520500],["2148",500000],["4111",436000],["1341",400000],["1353",400000],["2412",300000],["2119",100000],["1342",40700],["2329",36500],["2133",14900],["1356",12000],["1334",10000],["1335",10000],["1343",10000]],"economic_revenue_total_czk":369417000,"purpose_expenditure":[["6171",147284100],["3639",62701800],["3113",55392100],["2142",31460000],["2212",12470100],["4351",11512800],["3319",10900000],["5311",10695000],["6399",10000000],["3631",8107000],["1031",7954100],["3412",7665500],["5512",5114800],["6112",4996200],["2321",4950000],["3314",4160900],["3419",3900000],["3612",3784100],["6310",3609000],["3111",3328300],["3141",3305000],["3119",3198000],["3421",2917000],["3341",2747000],["4356",2229900],["2292",1700000],["2223",1400000],["4357",1303000],["3313",1200000],["3635",1200000],["3744",1192000],["3322",1002500],["2229",950000],["3632",949000],["5212",911400],["2219",905000],["3429",749400],["5213",700000],["4359",627000],["3326",581000],["5399",500000],["6409",500000],["3613",489000],["6114",436000],["2310",341500],["2119",200000],["6223",180000],["3745",176000],["3722",120000],["2333",104200],["3399",100000],["4344",92000],["3349",50000],["4371",50000],["4354",35000],["4378",35000],["6402",19100],["4352",14000],["2143",10100],["2341",5000],["4312",5000],["4349",1000]],"purpose_expenditure_total_czk":443215900},"revised":{"economic_expenditure":[["6121",137585300],["5331",90747000],["5011",69933800],["6122",32497300],["5169",18247100],["5031",18060800],["5171",14094200],["6351",12604000],["5137",11508600],["5032",6527900],["5365",6000000],["5154",5839000],["5336",5547700],["5901",5347700],["5152",4603600],["6123",4400000],["5499",4399900],["5362",4038000],["5139",3863500],["6349",3838900],["5141",3103000],["5222",3077500],["5023",3050000],["6130",2890000],["5168",2586400],["5021",2463400],["5213",1835000],["5323",1700000],["5161",1511800],["5172",1399300],["6119",1110000],["5163",986300],["5151",956000],["5167",852700],["5339",815000],["5329",787900],["5903",617700],["6125",600000],["6322",600000],["5162",575000],["5156",538700],["5194",533500],["5164",447000],["5136",393300],["5493",347000],["5134",335100],["5153",304000],["5173",298500],["5175",294300],["5223",288500],["5038",280000],["5166",250000],["5904",223200],["6111",209900],["6202",200000],["5132",191500],["5364",133200],["5221",125000],["5179",83600],["5811",80000],["5212",75000],["5191",60000],["5131",50000],["5192",40500],["6342",17600],["5133",8700],["5366",7600],["5019",2500],["5039",300],["5363",100]],"economic_expenditure_total_czk":497019900,"economic_financing":[["8115",126814400],["8117",50000000],["8118",-50000000],["8124",-12047500]],"economic_financing_total_czk":114766900,"economic_revenue":[["1211",103000000],["1121",52000000],["4216",47431100],["1111",39000000],["1511",30000000],["4112",25022200],["4116",18060500],["2212",11813800],["1345",7900000],["1113",6600000],["1122",6000000],["1361",4840000],["2141",3701500],["4122",3693300],["2324",3025500],["1112",3000000],["2132",2899700],["1387",2300000],["2131",2014800],["2111",1959100],["1386",1600000],["4121",811000],["2148",800000],["3111",800000],["3122",800000],["4171",586800],["4222",500000],["4111",442500],["1341",400000],["1353",400000],["2412",300000],["2229",119400],["2122",100000],["2119",92400],["4131",88900],["1342",40700],["2329",36500],["2321",16400],["2133",14900],["1356",12000],["1334",10000],["1335",10000],["1343",10000]],"economic_revenue_total_czk":382253000,"purpose_expenditure":[["6171",115292900],["3113",101378500],["3639",61425000],["2142",34160000],["2212",31445100],["4351",11623900],["3319",11315000],["5311",10904700],["6399",10000000],["1031",9375400],["3111",8768700],["3412",8290500],["2321",6750000],["3612",6373000],["3429",6144500],["3631",5789400],["5512",5361800],["6112",5098200],["3314",3760900],["3421",3398000],["6310",3309000],["3141",3305000],["3119",3198000],["3341",2747000],["3419",2437100],["4356",2235900],["3326",1827200],["2292",1700000],["2223",1400000],["4357",1303000],["3744",1270700],["3313",1200000],["3635",1200000],["2219",1185000],["6221",1026100],["3322",1002500],["2229",950000],["3632",949000],["4359",941000],["5212",915000],["5213",617700],["1036",554800],["2341",545000],["5399",505000],["3522",500000],["3613",489000],["6409",486000],["6114",442500],["2310",441500],["3745",207400],["2119",200000],["6223",180000],["6402",133200],["4371",124000],["3722",120000],["3399",112500],["2333",104200],["4344",92000],["3231",70000],["1039",63000],["3330",50000],["3349",50000],["4354",44000],["4378",35000],["3121",25000],["3122",20000],["3749",15000],["4352",14000],["2143",10100],["4329",6000],["4312",5000],["4349",1000]],"purpose_expenditure_total_czk":497019900},"actual":{"economic_expenditure":[["6121",99644891.21],["5331",90747000],["5011",70057127],["5031",17946114],["5169",12897350.05],["6351",12443000],["5171",12051945.76],["5137",10408261.81],["6122",9402213.88],["5032",6542360],["5336",5546629.98],["5365",5023410],["5154",4333889.77],["5152",4278323.23],["6349",3831212.12],["5362",-3800409.92],["5499",3616585],["5222",3063500],["5023",2885952],["5168",2442718.03],["5139",2375266.1],["5021",2055759],["5141",1890842.76],["5213",1834000],["5323",1410438],["5172",1160852.47],["5161",1093039.94],["5163",831859.71],["5339",811335],["5329",787038],["5151",737173.28],["6322",600000],["5162",559494.13],["5167",553303.01],["6125",498520],["5194",488176.6],["5156",388716.3],["6130",384864.64],["6123",362966],["5493",347000],["5026",323525],["5134",317178],["5038",302235],["5136",293537.08],["5223",282500],["5173",273551.4],["5909",247109.22],["5164",241204.5],["5175",218598.64],["5904",211953.27],["6111",209814],["5153",209356.5],["5132",164613.28],["5364",132908.19],["5221",108713],["5179",76834],["5212",75000],["6119",62920],["5131",37589.68],["5166",26620],["5192",22413.97],["6342",17577],["5366",7488],["5019",2502],["5343",2000],["5133",976],["5039",300]],"economic_expenditure_total_czk":396401736.59,"economic_financing":[["8117",840000000],["8118",-840000000],["8115",42629050.85],["8124",-12047120.16],["8901",65929.34]],"economic_financing_total_czk":30647860.03,"economic_revenue":[["1211",102619764.13],["1121",54923509.12],["1111",39183575.11],["1511",29982537.41],["4112",25022200],["4216",20089273.93],["4116",17799022.12],["2212",11409240.73],["1345",8027182.79],["1113",7261400.97],["1361",6921917],["2324",6578142.46],["1122",5023410],["2141",3967950.64],["4122",3692950],["1112",3580408.7],["2132",3352829],["2111",2719723],["1387",2319864.62],["2131",2085947],["1386",1987780.3],["3111",884634],["2148",813181.57],["4121",809656],["3122",800000],["4171",586736],["1353",529300],["4222",500000],["4111",442500],["1334",424312.9],["1341",368186],["2412",300000],["1385",175119.81],["2229",119117],["1342",85390],["2119",82219.5],["2329",79833.49],["1335",47068],["1343",45340],["2321",26400],["2322",21409],["2310",20812],["1381",16087.12],["1356",12000],["2112",5040],["1383",4578.53],["2328",3175.54],["2133",3090],["1382",61.07]],"economic_revenue_total_czk":365753876.56,"purpose_expenditure":[["6171",89958642.56],["3113",81707083.19],["3639",56441857.09],["2142",33836577.14],["2212",20565546.55],["3319",11230647.38],["5311",10134948.43],["1031",9214216],["4351",8753315.49],["3111",8525680.68],["2321",5809954.7],["3429",5535789.58],["3412",5438146.99],["3631",4759080.01],["6112",4691778.46],["3612",4120593.57],["3119",3182364.59],["3141",3055000],["3314",3018720.7],["3419",2398041],["3341",2125848],["6310",2065317.47],["3421",1741822.4],["2292",1410438],["4357",1303000],["2223",1229302.58],["6399",1208098.08],["4356",1161777],["6221",1004500],["5512",1001318.48],["4359",917976],["2219",892215.54],["5212",743367.5],["3326",703389.07],["3313",597678.71],["2341",572383.94],["1036",554836],["2229",513537.31],["3522",496335],["3744",492124.69],["5399",454739.96],["6114",442031.27],["3632",377548.3],["2310",333572.15],["3613",300020.92],["6409",211953.27],["6402",132908.19],["4371",124000],["3745",117509.27],["6223",105647],["4344",91000],["2333",84841],["3322",72830.38],["3231",70000],["1039",63000],["3399",51091],["3330",50000],["4354",44000],["4378",35000],["3635",30250],["3121",25000],["3122",20000],["3749",15000],["2143",9971],["3633",9405],["3723",8168],["4324",6000],["6330",2000],["4349",1000]],"purpose_expenditure_total_czk":396401736.59}},"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."}}}}