{"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:00373982","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00373982","name":"Obec Vystrčenovice","short_name":"Vystrčenovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":588199},"amounts":{"revenue_approved":2397100,"revenue_adjusted":2958910,"revenue_actual":3140781.44,"expense_approved":3002600,"expense_adjusted":3493810,"expense_actual":1979112.2,"tax_revenue":2663659.45,"nontax_revenue":75488.99,"capital_revenue":0,"transfer_revenue":401633,"current_expense":1727649.2,"capital_expense":251463,"budget_balance":1161669.24,"cash_current":7097332.09,"cash_previous":5935662.85},"ratios":{"revenue_execution":1.06146569,"expense_execution":0.56646246,"balance_to_revenue":0.36986631,"cash_to_expense":3.58611911,"cash_yoy":0.19571011,"capital_expense_share":0.12705849,"transfer_revenue_share":0.12787677},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00373982/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00373982"},"seo":{"slug":"vystrcenovice","path":"/cz/municipalities/vystrcenovice/"},"population":{"value":126,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2397100,"expenditure_czk":3002600,"financing_czk":605500,"balance_czk":-605500},{"stage":"revised","revenue_czk":2958910,"expenditure_czk":3493810,"financing_czk":534900,"balance_czk":-534900},{"stage":"actual","revenue_czk":3140781.44,"expenditure_czk":1979112.2,"financing_czk":-1161669.24,"balance_czk":1161669.24}],"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":[["5169",1175000],["5171",570000],["5023",321000],["5021",220000],["6123",135400],["5137",120000],["5175",90000],["5168",80000],["5154",61600],["5139",30000],["5153",30000],["5162",30000],["5032",29000],["5221",27000],["5166",25000],["5163",15600],["5156",13000],["5194",10000],["5136",8000],["5339",5000],["5329",3000],["5164",2000],["5173",2000]],"economic_expenditure_total_czk":3002600,"economic_financing":[["8115",605500]],"economic_financing_total_czk":605500,"economic_revenue":[["1211",1050000],["1121",500000],["1111",350000],["1511",190000],["1113",80000],["4112",71800],["1345",57000],["2119",30000],["1112",24000],["1386",13000],["1122",9000],["2132",9000],["1381",7000],["2131",4000],["1341",2000],["2141",300]],"economic_revenue_total_czk":2397100,"purpose_expenditure":[["3745",880000],["2212",450000],["6171",400000],["6112",350000],["3613",250000],["5512",150000],["3399",100000],["3639",100000],["3722",70000],["1032",60000],["2341",50000],["3723",50000],["3631",30000],["3726",15000],["4359",15000],["3721",10000],["4351",10000],["3113",5000],["6409",3000],["2329",2000],["3133",2000],["6310",600]],"purpose_expenditure_total_czk":3002600},"revised":{"economic_expenditure":[["5169",1219957],["5171",637776],["5023",321000],["5021",317500],["6121",200000],["6123",135400],["5137",120000],["5175",90000],["5168",81500],["5139",71724],["5154",61600],["5221",37000],["5153",30000],["5162",30000],["5032",29000],["5166",25000],["5163",15600],["5156",13000],["5365",10710],["5321",10043],["5194",10000],["5329",10000],["5136",8000],["5339",5000],["5164",2000],["5173",2000]],"economic_expenditure_total_czk":3493810,"economic_financing":[["8115",534900]],"economic_financing_total_czk":534900,"economic_revenue":[["1211",1110000],["1121",560000],["1111",390000],["1511",190000],["4116",156000],["4222",155000],["1113",80000],["4112",71800],["2119",60000],["1345",57000],["1112",39000],["4111",32500],["1122",19710],["1386",13000],["2132",9000],["1387",7000],["1341",4600],["2131",4000],["2141",300]],"economic_revenue_total_czk":2958910,"purpose_expenditure":[["3745",661457],["6171",400000],["2212",376000],["6112",350000],["3613",340000],["1032",330000],["3399",300000],["5512",150000],["3722",110000],["3639",100000],["3326",80000],["3723",70000],["2341",50000],["6114",32500],["3631",30000],["3726",15000],["4359",15000],["3742",13500],["6399",10710],["3632",10043],["3721",10000],["4350",10000],["4351",10000],["6409",10000],["3113",5000],["2329",2000],["3133",2000],["6310",600]],"purpose_expenditure_total_czk":3493810},"actual":{"economic_expenditure":[["5169",446708.59],["5023",280397],["5021",232141],["5171",230941],["6121",144566],["6123",106897],["5137",100412.01],["5139",75100.56],["5168",61658.13],["5154",48862],["5221",37000],["5032",27246],["5175",26230],["5162",24358.52],["5153",20671.69],["5167",17835.5],["5163",14559],["5156",12311],["5194",11795.2],["5321",11093],["5365",10710],["5329",9075],["5164",8665],["5136",6052],["5339",5000],["5031",4911],["5166",3360],["5161",556]],"economic_expenditure_total_czk":1979112.2,"economic_financing":[["8115",-1161669.24]],"economic_financing_total_czk":-1161669.24,"economic_revenue":[["1211",1178358.13],["1121",631710.71],["1111",429085.02],["1511",203697.95],["4222",155000],["4116",142333],["1113",83427.77],["4112",71800],["1345",49800],["2119",43674.5],["1112",41162.27],["4111",32500],["1386",23010.31],["2132",19700],["1122",10710],["1387",9019.3],["2131",8649],["1341",3400],["2111",3235],["2141",230.49],["1381",177.99],["1361",100]],"economic_revenue_total_czk":3140781.44,"purpose_expenditure":[["6112",308321],["6171",307227.66],["3613",265361.39],["1032",236641.26],["3399",202349.2],["3745",148865.2],["5512",116954],["3722",92338.29],["3326",68000],["3723",66677.28],["3639",32000],["3631",24554],["6114",19377.6],["4359",15000],["3742",13500],["6399",10710],["3632",10043],["4350",10000],["4351",10000],["6409",9075],["3113",5000],["3721",3480.32],["3133",2000],["2341",1141],["6310",496]],"purpose_expenditure_total_czk":1979112.2}},"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."}}}}