{"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:00304433","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304433","name":"Obec Vidče","short_name":"Vidče","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":545198},"amounts":{"revenue_approved":41337598,"revenue_adjusted":44762361.42,"revenue_actual":46697066.2,"expense_approved":116596000,"expense_adjusted":123247833.38,"expense_actual":106747771.58,"tax_revenue":38560268.43,"nontax_revenue":3870081.35,"capital_revenue":71400,"transfer_revenue":4195316.42,"current_expense":25553270.82,"capital_expense":81194500.76,"budget_balance":-60050705.38,"cash_current":18952000.99,"cash_previous":40935755.43},"ratios":{"revenue_execution":1.04322169,"expense_execution":0.86612291,"balance_to_revenue":-1.28596313,"cash_to_expense":0.17754002,"cash_yoy":-0.53703063,"capital_expense_share":0.7606201,"transfer_revenue_share":0.08984111},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304433/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304433"},"seo":{"slug":"vidce","path":"/cz/municipalities/vidce/"},"population":{"value":1754,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":41337598,"expenditure_czk":116596000,"financing_czk":75258402,"balance_czk":-75258402},{"stage":"revised","revenue_czk":44762361.42,"expenditure_czk":123247833.38,"financing_czk":78485471.96,"balance_czk":-78485471.96},{"stage":"actual","revenue_czk":46697066.2,"expenditure_czk":106747771.58,"financing_czk":60050705.38,"balance_czk":-60050705.38}],"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",84760000],["6122",12000000],["5169",3446500],["5331",3100000],["5011",2980000],["5023",2385000],["5031",1182000],["5171",966000],["5365",600000],["5021",541200],["5032",493000],["5139",468000],["5154",462000],["5153",450000],["5329",354000],["5222",293500],["5163",200000],["5136",197000],["5168",183000],["5323",180000],["5499",180000],["5156",177000],["5141",168000],["5137",115000],["5362",108300],["5194",94000],["5151",89000],["5175",62000],["5903",50000],["5492",40000],["5321",33000],["5132",30000],["5223",30000],["5042",27000],["5164",27000],["5162",25000],["5179",21000],["5134",15500],["5038",15000],["5364",13000],["5166",10000],["5167",10000],["5041",7000],["5161",6000],["5173",1000],["5229",1000]],"economic_expenditure_total_czk":116596000,"economic_financing":[["8123",45927668],["8117",32000000],["8115",-1469266],["8124",-1200000]],"economic_financing_total_czk":75258402,"economic_revenue":[["1211",16800000],["1121",8200000],["1111",6000000],["4216",2162186],["2111",1883000],["1113",1200000],["1511",1100000],["1345",960000],["2132",700000],["1122",600000],["4112",561000],["1112",350000],["4222",282412],["1386",150000],["2141",150000],["1387",70000],["1341",48000],["2324",35000],["1361",30000],["2131",28000],["1343",20000],["1344",5000],["2119",3000]],"economic_revenue_total_czk":41337598,"purpose_expenditure":[["3113",47147000],["3729",24250000],["3636",13607000],["3613",6360000],["2219",4540000],["3412",3680000],["6112",3038000],["6171",2576000],["2212",1435000],["3745",1410000],["3725",1200000],["3111",1050000],["3722",930000],["5512",810000],["6399",700000],["1031",630000],["3631",420000],["3639",400000],["3399",350000],["3726",300000],["3314",242000],["3419",240000],["2310",230000],["2292",180000],["3349",125000],["6320",125000],["3319",120000],["3612",70000],["2321",57000],["3341",50000],["3721",50000],["5213",50000],["3429",45000],["3330",30000],["3632",30000],["5311",28000],["3533",20000],["4349",20000],["5272",14000],["6310",14000],["6402",13000],["1014",10000]],"purpose_expenditure_total_czk":116596000},"revised":{"economic_expenditure":[["6121",85095000],["6125",10000000],["5169",4555000],["5011",3103000],["5331",3100000],["5171",2920000],["6122",2400000],["5023",2385000],["5031",1209500],["5141",1148000],["5336",963843.38],["5365",703290],["5021",702700],["5139",629000],["5032",503000],["5154",462000],["5153",450000],["5329",354000],["5222",293500],["5136",224000],["5168",223200],["5163",205000],["5362",184300],["5156",182000],["5323",180000],["5499",180000],["5137",135000],["5166",94000],["5194",94000],["5151",89000],["5175",63000],["5903",50000],["5164",45000],["5492",40000],["5123",33000],["5321",33000],["5132",30000],["5223",30000],["5042",27000],["5162",25000],["5179",21000],["5134",15500],["5038",15000],["5138",15000],["5364",13000],["5167",10000],["5041",7000],["5161",6000],["5173",1000],["5229",1000]],"economic_expenditure_total_czk":123247833.38,"economic_financing":[["8123",45927668],["8117",32000000],["8115",1757803.96],["8124",-1200000]],"economic_financing_total_czk":78485471.96,"economic_revenue":[["1211",17362000],["1121",8200000],["1111",6000000],["4216",2020734.62],["2111",1982334],["4116",1300794.8],["1511",1210000],["1113",1200000],["1345",960000],["2132",777000],["1122",704130],["4112",532000],["1112",495000],["2141",480000],["2322",444095],["1386",340000],["4222",282412],["1387",133000],["3111",71400],["1341",48000],["2324",39191],["4111",32500],["1361",30000],["2131",28000],["1343",20000],["1334",17000],["2321",16000],["1335",10000],["4122",10000],["2119",9000],["1344",5000],["2226",2770]],"economic_revenue_total_czk":44762361.42,"purpose_expenditure":[["3113",49271522.39],["3729",24335000],["3636",13607000],["3613",6360000],["2219",4540000],["3412",3985000],["6112",3040000],["6171",2980000],["2212",1740000],["3631",1680000],["3111",1649320.99],["3745",1574000],["3725",1240000],["3722",980000],["6399",879290],["5512",810000],["3314",796200],["1031",660000],["3399",450000],["3639",400000],["2115",361000],["3726",316000],["3419",240000],["2321",210000],["2292",180000],["3349",172000],["6320",130000],["3319",120000],["3341",70000],["3612",70000],["3721",50000],["5213",50000],["3429",45000],["5311",43000],["6114",32500],["2310",30000],["3330",30000],["3632",30000],["3533",20000],["4349",20000],["5272",14000],["6310",14000],["6402",13000],["1014",10000]],"purpose_expenditure_total_czk":123247833.38},"actual":{"economic_expenditure":[["6121",69178321.76],["6122",6146209],["6125",5869970],["5169",4543271.24],["5331",3100000],["5011",2976320],["5171",2860583.79],["5023",2386270],["5141",1387233.98],["5031",1169009],["5336",963843.38],["5365",719530],["5021",688021],["5139",532163.67],["5032",480029],["5154",388431.12],["5329",353825],["5137",295344.73],["5222",293548],["5153",289463.24],["5168",221580.42],["5163",207304.7],["5136",205311.53],["5362",191506.69],["5323",176700],["5156",154666.3],["5499",145860],["5194",121858.06],["5151",104773],["5166",93528],["5175",80465.2],["5167",67437.2],["5164",53181.56],["5132",41148.39],["5492",34000],["5042",32954],["5123",32489],["5223",30000],["5321",29500],["5162",24169.62],["5179",23111],["5138",14520],["5364",12916],["5038",12274],["5161",9577],["5229",3550],["5192",1000],["5131",572],["5173",430]],"economic_expenditure_total_czk":106747771.58,"economic_financing":[["8123",39266950.94],["8117",20000000],["8115",1983754.44],["8124",-1200000]],"economic_financing_total_czk":60050705.38,"economic_revenue":[["1211",17471819.59],["1121",9352581.95],["1111",6389889.67],["4216",2020734.62],["2111",1979913.28],["4116",1317669.8],["1113",1236374.76],["1511",1224403.8],["1345",964100],["2132",822960],["1122",704130],["1112",609660.33],["4112",532000],["2141",492066.67],["2322",444095],["1386",340761.14],["4222",282412],["1387",133549.2],["3111",71400],["2321",46000],["1341",45851],["2324",39676],["1361",35030],["4111",32500],["2131",31589.4],["1343",17820],["1334",16589.28],["2119",11011],["4122",10000],["1335",9978],["1344",5000],["2226",2770],["1381",2729.71]],"economic_revenue_total_czk":46697066.2,"purpose_expenditure":[["3113",44820100.89],["3729",20987130.91],["3636",6488531.04],["3613",6158612.24],["2219",4527964.53],["3412",3889946.93],["6112",3039170],["6171",2907972.26],["2212",1657568.76],["3631",1651500.77],["3111",1610989.75],["3745",1510817.68],["3725",1220381.01],["3722",965069.21],["6399",879170.69],["3314",794172.72],["1031",654479.17],["3399",421175.62],["3639",393655],["2115",360580],["3726",315247.61],["3419",240000],["2292",176700],["5512",158081.32],["3349",142962.04],["6320",129977],["2321",127420.56],["3319",103067.53],["3341",62939.27],["3429",45000],["3612",42315.53],["3721",40585.82],["5311",36949.81],["6114",30899],["3330",30000],["3632",27193.21],["3533",20000],["4349",20000],["2310",19250],["6310",13967.7],["5272",13310],["6402",12916]],"purpose_expenditure_total_czk":106747771.58}},"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."}}}}