{"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:00511226","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00511226","name":"Obec Vystrkov","short_name":"Vystrkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":561797},"amounts":{"revenue_approved":13020000,"revenue_adjusted":13333419,"revenue_actual":9286293.1,"expense_approved":6900000,"expense_adjusted":8020000,"expense_actual":6367177.51,"tax_revenue":5317164.54,"nontax_revenue":1040660.64,"capital_revenue":2000,"transfer_revenue":2926467.92,"current_expense":4247140.52,"capital_expense":2120036.99,"budget_balance":2919115.59,"cash_current":14520181.51,"cash_previous":11601065.92},"ratios":{"revenue_execution":0.69646751,"expense_execution":0.79391241,"balance_to_revenue":0.3143467,"cash_to_expense":2.2804738,"cash_yoy":0.25162477,"capital_expense_share":0.33296339,"transfer_revenue_share":0.31513844},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00511226/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00511226"},"seo":{"slug":"vystrkov","path":"/cz/municipalities/vystrkov/"},"population":{"value":272,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13020000,"expenditure_czk":6900000,"financing_czk":-6120000,"balance_czk":6120000},{"stage":"revised","revenue_czk":13333419,"expenditure_czk":8020000,"financing_czk":-5313419,"balance_czk":5313419},{"stage":"actual","revenue_czk":9286293.1,"expenditure_czk":6367177.51,"financing_czk":-2919115.59,"balance_czk":2919115.59}],"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":[["5171",2475000],["5169",1360000],["6122",750000],["5023",430000],["5154",360000],["5139",287000],["5021",222000],["5901",157000],["5137",110000],["5365",110000],["6119",100000],["6121",100000],["5153",70000],["5163",53000],["5032",40000],["5194",35000],["5362",35000],["5162",30000],["5168",30000],["5222",20000],["5903",20000],["5492",18000],["5175",17000],["5156",15000],["5164",10000],["5493",10000],["5132",7000],["5229",6676],["5167",6000],["5173",5000],["6323",5000],["5329",3324],["5136",1600],["5161",1000],["5038",400]],"economic_expenditure_total_czk":6900000,"economic_financing":[["8115",-6120000]],"economic_financing_total_czk":-6120000,"economic_revenue":[["4213",5340076],["1211",2300000],["4222",1387733],["1121",1180000],["1111",783000],["2111",557000],["1511",280000],["2132",207000],["1345",166000],["2141",150000],["1113",140000],["1122",110000],["4112",102300],["2324",100000],["1112",60000],["2131",37000],["4111",30000],["1386",27000],["2133",24000],["1381",12000],["1387",12000],["2112",8000],["1341",6000],["1361",891]],"economic_revenue_total_czk":13020000,"purpose_expenditure":[["2212",2100000],["2310",740000],["3639",716000],["6171",656000],["6112",485000],["3722",365000],["2321",305000],["3745",278000],["3725",180000],["6399",110000],["3399",104000],["1031",100000],["2219",100000],["3326",100000],["3631",100000],["3635",100000],["3141",70000],["1032",50000],["3419",47000],["5512",40000],["6320",35000],["6114",30000],["5213",20000],["4356",15000],["3421",12000],["3543",12000],["1070",11000],["3319",6000],["3721",5000],["4351",5000],["6310",3000]],"purpose_expenditure_total_czk":6900000},"revised":{"economic_expenditure":[["5171",2033000],["6121",1890000],["5169",1430000],["5023",430000],["6122",400000],["5154",360000],["5139",242000],["5021",222000],["5137",110000],["5365",110000],["6119",100000],["5901",94420],["5153",70000],["5492",63000],["5321",62580],["5493",62000],["5163",53000],["5032",40000],["5194",35000],["5362",35000],["5162",30000],["5168",30000],["5222",20000],["5903",20000],["5175",17000],["5156",15000],["5164",10000],["5132",7000],["5229",6676],["5167",6000],["5173",5000],["6323",5000],["5329",3324],["5136",1600],["5161",1000],["5038",400]],"economic_expenditure_total_czk":8020000,"economic_financing":[["8115",-5313419]],"economic_financing_total_czk":-5313419,"economic_revenue":[["4213",5340076],["1211",2300000],["4222",1387733],["1121",1180000],["1111",783000],["2111",557000],["4116",313419],["1511",280000],["2132",207000],["1345",166000],["2141",150000],["1113",140000],["1122",110000],["4112",102300],["2324",100000],["1112",60000],["2131",37000],["4111",30000],["1386",27000],["2133",24000],["1381",12000],["1387",12000],["2112",8000],["1341",6000],["1361",891]],"economic_revenue_total_czk":13333419,"purpose_expenditure":[["2212",1660000],["2310",1100000],["2219",1040000],["6171",656000],["3639",619000],["2321",515000],["6112",485000],["3722",345000],["3745",278000],["3725",250000],["6399",110000],["3399",104000],["1031",100000],["3326",100000],["3631",100000],["3635",100000],["3421",82000],["3141",70000],["1032",50000],["3699",45000],["5512",40000],["6320",34000],["6114",30000],["3419",27000],["5213",20000],["4356",15000],["3543",12000],["1070",11000],["3319",6000],["3721",5000],["4351",5000],["6310",4000],["3612",2000]],"purpose_expenditure_total_czk":8020000},"actual":{"economic_expenditure":[["6121",2066036.99],["5171",1329170.88],["5169",1041832.71],["5023",433219],["5154",313708.57],["5021",225194],["5137",142276],["5139",111364.59],["5365",108150],["5153",77131.84],["5321",62580],["5492",55000],["6119",54000],["5032",38412],["5362",37972],["5175",36278],["5194",36109],["5163",35921.2],["5493",29781],["5162",28096.8],["5168",27540.79],["5138",16690.74],["5172",11470.8],["5019",10867],["5156",9344],["5123",8751.6],["5122",5000],["5222",4000],["5329",3324],["5179",2883],["5166",2000],["5161",1321],["5173",886],["5039",464],["5038",400]],"economic_expenditure_total_czk":6367177.51,"economic_financing":[["8118",-5000000],["8117",3000000],["8115",-919115.59]],"economic_financing_total_czk":-2919115.59,"economic_revenue":[["1211",2308701.49],["4222",1387733],["1121",1233923.29],["4213",1090515.92],["1111",856713.42],["2111",604203.64],["1511",314007.5],["4116",313419],["2132",215894],["1345",175800],["1113",163286.39],["2324",120914],["1122",108150],["4112",102300],["1112",80468.7],["1386",44943.24],["4111",32500],["2131",31649],["2133",24000],["2141",22500],["1387",17622.02],["2112",11800],["2119",9700],["1334",8702.2],["1341",4200],["3111",2000],["1381",373.14],["1361",250],["1382",23.15]],"economic_revenue_total_czk":9286293.1,"purpose_expenditure":[["2212",1263861.41],["2310",1094772.83],["2219",1034959.56],["3639",540994.04],["6112",471631],["6171",463619.96],["3722",328070.11],["3725",240474.33],["2321",177605.52],["3745",161438],["6399",108150],["3399",79653],["3141",57380],["1031",55990],["3635",54000],["3421",53926],["3699",42450],["3631",35923.5],["6320",32744],["3419",21880.05],["6114",19114],["1032",9889],["1070",8184],["3543",6000],["6310",3177.2],["3612",1290]],"purpose_expenditure_total_czk":6367177.51}},"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."}}}}