{"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:00288896","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288896","name":"Obec Vícov","short_name":"Vícov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":590142},"amounts":{"revenue_approved":17117985.38,"revenue_adjusted":19839411.63,"revenue_actual":20241729.16,"expense_approved":21031541,"expense_adjusted":22645367.12,"expense_actual":18903143.48,"tax_revenue":12340219.52,"nontax_revenue":2280818.01,"capital_revenue":24400,"transfer_revenue":5596291.63,"current_expense":10605860.6,"capital_expense":8297282.88,"budget_balance":1338585.68,"cash_current":8397998.07,"cash_previous":9459412.39},"ratios":{"revenue_execution":1.0202787,"expense_execution":0.83474661,"balance_to_revenue":0.06613001,"cash_to_expense":0.44426463,"cash_yoy":-0.11220722,"capital_expense_share":0.43893667,"transfer_revenue_share":0.276473},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288896/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288896"},"seo":{"slug":"vicov","path":"/cz/municipalities/vicov/"},"population":{"value":572,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17117985.38,"expenditure_czk":21031541,"financing_czk":3913555.62,"balance_czk":-3913555.62},{"stage":"revised","revenue_czk":19839411.63,"expenditure_czk":22645367.12,"financing_czk":2805955.49,"balance_czk":-2805955.49},{"stage":"actual","revenue_czk":20241729.16,"expenditure_czk":18903143.48,"financing_czk":-1338585.68,"balance_czk":1338585.68}],"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",8900000],["5169",2254000],["5171",1471000],["5011",1300000],["5023",900000],["5154",841000],["6123",800000],["5031",552000],["6122",500000],["5021",446000],["5141",380000],["5222",307200],["5331",291980],["5139",282020],["5032",216000],["5153",181000],["5168",146600],["5901",132000],["5365",122000],["5323",110000],["5137",100500],["5156",97500],["5178",90200],["5499",87000],["5362",67000],["5163",62500],["5194",54000],["5164",40000],["5364",38041],["5162",34000],["6130",30000],["5167",27000],["5173",23700],["5175",21000],["5166",20000],["5903",20000],["5132",19000],["5221",12000],["5329",11100],["5321",11000],["5492",10000],["5151",8600],["5136",7000],["5038",6000],["5161",1000],["5131",600]],"economic_expenditure_total_czk":21031541,"economic_financing":[["8117",6000000],["8124",-2400000],["8115",313555.62]],"economic_financing_total_czk":3913555.62,"economic_revenue":[["1211",5100000],["4216",3052591.71],["1121",2500000],["1111",1750000],["1511",1000000],["2111",867000],["4116",597293.67],["1345",361000],["1113",340000],["2132",254300],["2324",250000],["2131",180000],["2321",175700],["1112",150000],["4112",132800],["1122",120000],["2141",100000],["1386",80000],["4111",32000],["1381",20000],["1387",20000],["1341",14300],["1334",5000],["1343",5000],["1361",5000],["2112",3000],["2119",3000]],"economic_revenue_total_czk":17117985.38,"purpose_expenditure":[["3111",3126000],["3631",3072000],["2219",3030000],["6171",2904800],["2321",2149500],["3745",1400000],["6112",1188000],["3632",811000],["5512",487600],["2212",478000],["6310",388000],["3722",300000],["3399",290700],["3725",278000],["3419",220000],["2115",200000],["6399",185000],["2292",110000],["3421",71000],["3341",54000],["3721",50000],["3314",44000],["6402",38041],["6114",32000],["3633",25000],["6409",23100],["5213",20000],["3326",16000],["3316",12000],["4339",10000],["3900",7200],["2310",7000],["3319",3600]],"purpose_expenditure_total_czk":21031541},"revised":{"economic_expenditure":[["6121",7474350],["6123",2649072.5],["5171",2532311],["5169",1988714.92],["5011",1300000],["5023",900000],["5154",767350],["5139",723599],["5031",552000],["5021",476799],["5222",307200],["5331",291980],["5336",282098.7],["5141",276000],["5137",257828],["5032",216000],["5153",188100],["5365",181270],["5168",169896],["5323",111200],["5163",102400],["5156",98350],["5178",90200],["5499",87400],["5164",85920],["5364",82691],["6130",73600],["5194",54950],["5362",51600],["5162",34000],["5175",30339],["5167",27000],["5173",23700],["5166",20000],["5903",20000],["5132",19000],["5901",15052],["5151",12300],["5221",11360],["5329",11100],["5321",11000],["5136",8804],["5339",8000],["5492",7800],["5038",6000],["5192",5000],["5161",1432],["5131",600]],"economic_expenditure_total_czk":22645367.12,"economic_financing":[["8117",4000000],["8124",-2400000],["8115",1205955.49]],"economic_financing_total_czk":2805955.49,"economic_revenue":[["1211",5189000],["4216",2635983.12],["1121",2500000],["4222",2252591],["1111",1782150],["1511",1174000],["2111",1088000],["4116",466617.51],["1345",404500],["1113",367300],["2324",267400],["2131",256500],["2132",254300],["2141",185000],["2321",175700],["1122",171570],["1112",150000],["4112",132800],["1386",102000],["4122",75800],["1387",40500],["4111",32500],["2119",23500],["1381",20000],["2310",19800],["2112",15200],["3113",15000],["1341",14300],["3111",9400],["1334",8000],["1343",5000],["1361",5000]],"economic_revenue_total_czk":19839411.63,"purpose_expenditure":[["2219",5025000],["6171",3033102],["5512",2965732.5],["2321",2721600],["3632",1660000],["6112",1188000],["3745",943200],["3111",941098.7],["2212",763420],["3631",712000],["3722",333614.92],["3725",326200],["6310",284000],["3399",282900],["3419",220000],["6399",219270],["2115",218650],["2292",111200],["2310",106000],["3326",106000],["6402",82691],["3421",71000],["3341",64000],["3721",56500],["3314",44000],["6114",33228],["3633",25000],["6409",22460],["3639",20700],["5213",20000],["3316",16000],["4339",10000],["4350",8000],["3900",7200],["3319",3600]],"purpose_expenditure_total_czk":22645367.12},"actual":{"economic_expenditure":[["6121",5618879.88],["6123",2644312.5],["5169",1816676.62],["5171",1619006.58],["5011",1297841],["5023",873812],["5154",678777.54],["5031",534317],["5139",454017.84],["5021",425466],["5222",307200],["5331",291980],["5336",282098.7],["5141",242823.47],["5137",235928],["5032",206858],["5153",182691.28],["5365",181270],["5168",133174.04],["5323",111191.8],["5163",100974.4],["5178",90140.16],["5499",87300],["5164",85199.5],["5364",82691],["5156",74314.2],["6130",34090.5],["5162",32445.97],["5194",32012.22],["5175",27192.1],["5173",16554],["5167",13320],["5221",11360],["5151",11355],["5329",11100],["5321",10622],["5132",9689.48],["5339",8000],["5362",7747.5],["5038",5906],["5136",5804],["5192",5000],["5161",1424],["5131",579.2]],"economic_expenditure_total_czk":18903143.48,"economic_financing":[["8117",4000000],["8115",-2938585.68],["8124",-2400000]],"economic_financing_total_czk":-1338585.68,"economic_revenue":[["1211",5188808.31],["1121",2779841.3],["4216",2635983.12],["4222",2252591],["1111",1901969.23],["1511",1173915.16],["2111",1087627.22],["4116",466617.51],["1345",407226],["1113",367284.24],["2324",267360],["2131",262605.03],["2132",244206],["2141",185578.76],["1112",181167.04],["2321",175700],["1122",171570],["4112",132800],["1386",101271.01],["4122",75800],["1387",39691.64],["4111",32500],["2119",23111],["2310",19670],["3113",15000],["2112",14960],["1341",13980],["3111",9400],["1334",7689.85],["1361",5010],["1381",795.74]],"economic_revenue_total_czk":20241729.16,"purpose_expenditure":[["2219",3297237.7],["5512",2930787.68],["6171",2860721.28],["2321",2120087.51],["3632",1655327.89],["6112",1159007.25],["3111",876741.27],["3745",831391.25],["3631",653835.06],["3722",332523.93],["3725",307691.59],["3399",269563.98],["6310",249433.87],["3419",220000],["2115",218650],["6399",175489],["2292",111191.8],["2310",98236],["2212",82895.17],["6402",82691],["3326",69677],["3341",56545.5],["3721",56407.78],["3421",53261],["3633",24994.97],["6409",22460],["3639",20522],["3314",18764],["6114",18176],["4350",8000],["3316",7912],["3900",7200],["3319",3600],["4339",2120]],"purpose_expenditure_total_czk":18903143.48}},"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."}}}}