{"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:00599174","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599174","name":"Obec Vícenice u Náměště nad Oslavou","short_name":"Vícenice u Náměště nad Oslavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":511242},"amounts":{"revenue_approved":9775832,"revenue_adjusted":11213554.19,"revenue_actual":11914925.6,"expense_approved":9461452,"expense_adjusted":12072696.19,"expense_actual":9049482.42,"tax_revenue":9549252.74,"nontax_revenue":1407951.67,"capital_revenue":23000,"transfer_revenue":934721.19,"current_expense":5604471.9,"capital_expense":3445010.52,"budget_balance":2865443.18,"cash_current":3911441.24,"cash_previous":1604718.06},"ratios":{"revenue_execution":1.06254675,"expense_execution":0.74958255,"balance_to_revenue":0.24049191,"cash_to_expense":0.43222817,"cash_yoy":1.43746321,"capital_expense_share":0.38068592,"transfer_revenue_share":0.0784496},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599174/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599174"},"seo":{"slug":"vicenice-u-nameste-nad-oslavou","path":"/cz/municipalities/vicenice-u-nameste-nad-oslavou/"},"population":{"value":423,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9775832,"expenditure_czk":9461452,"financing_czk":-314380,"balance_czk":314380},{"stage":"revised","revenue_czk":11213554.19,"expenditure_czk":12072696.19,"financing_czk":859142,"balance_czk":-859142},{"stage":"actual","revenue_czk":11914925.6,"expenditure_czk":9049482.42,"financing_czk":-2865443.18,"balance_czk":2865443.18}],"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",3500000],["5169",2504765],["5011",1116500],["5023",640000],["5331",400000],["5031",277250],["5154",180000],["5032",156492],["5139",142000],["5909",110000],["5141",72000],["5223",44000],["5153",40000],["5175",38000],["5171",35000],["5163",32500],["5168",30000],["5151",28500],["5156",25000],["5329",15295],["5492",15000],["5194",12000],["5222",11000],["5021",10000],["5162",6400],["5038",5300],["5362",4300],["5229",3150],["5167",3000],["5173",3000],["5161",1000]],"economic_expenditure_total_czk":9461452,"economic_financing":[["8124",-560000],["8115",245620]],"economic_financing_total_czk":-314380,"economic_revenue":[["1211",3935000],["1121",2230000],["1111",1255000],["1511",530000],["2111",446832],["1345",357000],["1113",315000],["2343",200000],["4112",104100],["2132",101100],["1112",92000],["2131",51000],["1386",40000],["2119",30000],["2310",30000],["1387",20000],["1381",17000],["1335",9300],["1341",9200],["1361",2000],["1343",1200],["2141",100]],"economic_revenue_total_czk":9775832,"purpose_expenditure":[["2212",3040000],["3745",1118550],["2341",1037000],["1032",700000],["6112",695092],["6171",691400],["3639",513350],["3117",400000],["3722",322185],["3723",205000],["3725",146665],["3631",100000],["3613",96600],["3399",87000],["6310",79000],["5512",58200],["4351",44000],["3721",32000],["4339",15000],["2310",13110],["3341",10000],["3635",10000],["3412",8500],["3421",8000],["3319",7000],["3429",7000],["2219",5000],["3632",4500],["6399",4300],["3314",3000]],"purpose_expenditure_total_czk":9461452},"revised":{"economic_expenditure":[["6121",4802000],["5169",3064065],["5011",1116500],["5023",640000],["5331",500000],["5031",277250],["5154",235000],["5909",191023],["5336",190851.19],["5139",172000],["5032",156492],["5171",109000],["5222",81000],["5141",72000],["5365",56070],["5137",53000],["5223",44000],["5153",40000],["6122",40000],["5175",38000],["5163",32500],["5168",30000],["5151",28500],["5156",25000],["5329",15295],["5492",15000],["5194",12000],["5021",10000],["5162",6400],["5038",5300],["5362",4300],["5229",3150],["5167",3000],["5173",3000],["5161",1000]],"economic_expenditure_total_czk":12072696.19,"economic_financing":[["8115",1419142],["8124",-560000]],"economic_financing_total_czk":859142,"economic_revenue":[["1211",3935000],["1121",2230000],["1111",1255000],["4116",643121.19],["2111",555183],["1511",530000],["2343",500000],["1345",357000],["1113",315000],["4222",155000],["2132",136100],["1112",112000],["4112",104100],["1386",65000],["1122",56070],["2131",51000],["4111",32000],["1387",30000],["2119",30000],["2310",30000],["2329",30000],["2139",23000],["1381",17000],["1335",9300],["1341",9260],["1361",2000],["1343",1200],["2141",220]],"economic_revenue_total_czk":11213554.19,"purpose_expenditure":[["2212",3440000],["3639",1493350],["3745",1118550],["2341",1067000],["1032",730000],["6171",720400],["3117",714851.19],["6112",695092],["3722",605185],["3725",243865],["3723",205000],["3631",169000],["3412",142600],["3613",96600],["3399",87000],["5512",80200],["6310",79000],["3421",71500],["6399",60370],["3721",56000],["4351",44000],["6114",32000],["6409",27023],["3341",18500],["4339",15000],["2310",13110],["3726",11000],["3635",10000],["3319",7000],["3429",7000],["2219",5000],["3632",4500],["3314",3000]],"purpose_expenditure_total_czk":12072696.19},"actual":{"economic_expenditure":[["6121",3404105.52],["5169",1680522.31],["5011",1035302],["5023",612548],["5331",400000],["5031",252497],["5139",236678.95],["5154",212498],["5336",190851.19],["5171",178456.5],["5032",146461],["5137",80255],["5222",78555],["5021",60245],["5365",56070],["5141",50304.45],["5168",49769.1],["5321",43700],["6122",40905],["5153",39519.8],["5194",36319],["5151",32429],["5163",31652.4],["5175",20567],["5156",17578.2],["5329",15295],["5173",10888],["5492",10000],["5038",7915],["5161",6470],["5162",4799],["5362",4233],["5019",1181],["5039",490],["5229",420],["5909",2]],"economic_expenditure_total_czk":9049482.42,"economic_financing":[["8115",-2306723.18],["8124",-558720]],"economic_financing_total_czk":-2865443.18,"economic_revenue":[["1211",4157101.15],["1121",2222240.05],["1111",1524665.88],["1511",664098.88],["4116",643121.19],["2111",554337.5],["2343",499301.47],["1345",361270],["1113",294035.73],["4222",155000],["1112",144913.25],["2132",115450],["4112",104100],["1386",80944.16],["2321",70000],["2131",62877],["1122",56070],["2139",42426],["4111",32500],["1387",31735.95],["2329",30000],["2310",26830],["3121",23000],["1341",9259],["2119",6500],["1361",1250],["1335",709.9],["1381",669.2],["1343",250],["2141",229.7],["1382",39.59]],"economic_revenue_total_czk":11914925.6,"purpose_expenditure":[["2212",2472687.95],["3639",1073095.89],["3745",1023889.19],["1032",729275.8],["6112",667380],["3117",643927.19],["6171",640641.98],["3722",437480.3],["3725",243772.51],["3631",168233],["3723",145201.84],["2341",122410],["3613",88581.8],["5512",75307.26],["3412",74143],["3421",71111],["3399",63131],["6399",60303],["6310",57419.85],["3721",46618.86],["4351",43700],["6114",25878],["3341",18089.5],["2310",13110],["4339",10000],["3726",9982.5],["3319",7000],["3429",6555],["3635",6050],["3314",3000],["3632",1203],["2219",301],["6409",2]],"purpose_expenditure_total_czk":9049482.42}},"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."}}}}