{"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:00635898","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635898","name":"Obec Vikýřovice","short_name":"Vikýřovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":569445},"amounts":{"revenue_approved":47486960,"revenue_adjusted":49556556.11,"revenue_actual":57566303.8,"expense_approved":61014387,"expense_adjusted":67333723.77,"expense_actual":47125581.15,"tax_revenue":48035253.12,"nontax_revenue":3490928.57,"capital_revenue":877,"transfer_revenue":6039245.11,"current_expense":32264156.78,"capital_expense":14861424.37,"budget_balance":10440722.65,"cash_current":79077616.52,"cash_previous":68642266.87},"ratios":{"revenue_execution":1.16162842,"expense_execution":0.69988081,"balance_to_revenue":0.18136865,"cash_to_expense":1.67801891,"cash_yoy":0.15202513,"capital_expense_share":0.3153579,"transfer_revenue_share":0.10490938},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635898/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635898"},"seo":{"slug":"vikyrovice","path":"/cz/municipalities/vikyrovice/"},"population":{"value":2293,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":47486960,"expenditure_czk":61014387,"financing_czk":13527427,"balance_czk":-13527427},{"stage":"revised","revenue_czk":49556556.11,"expenditure_czk":67333723.77,"financing_czk":17777167.66,"balance_czk":-17777167.66},{"stage":"actual","revenue_czk":57566303.8,"expenditure_czk":47125581.15,"financing_czk":-10440722.65,"balance_czk":10440722.65}],"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",26956646],["5011",5330000],["5169",5031500],["5493",3500000],["5331",3297524],["5023",2200000],["5031",1650000],["5171",1330000],["5901",1299000],["5154",1205000],["5139",909000],["5222",750000],["5153",737000],["5032",678000],["5137",596000],["5329",547000],["5365",510000],["5323",450000],["5168",435000],["6119",420000],["5021",398500],["5156",305000],["5499",300000],["5163",285000],["5166",200000],["5151",197000],["5179",155000],["5223",150000],["5194",134000],["6130",100000],["5909",97000],["5321",95000],["6125",85000],["6122",80000],["5136",75000],["5492",74000],["5167",59500],["5175",58500],["5162",55500],["5364",48217],["5164",45000],["5132",40000],["5122",30000],["5038",25000],["5161",21500],["5172",20000],["5173",16000],["5362",15000],["5019",11000],["5039",4000],["5133",3000]],"economic_expenditure_total_czk":61014387,"economic_financing":[["8115",13527427]],"economic_financing_total_czk":13527427,"economic_revenue":[["1211",18700000],["1121",9200000],["1111",6800000],["4113",3500000],["1511",1950000],["1345",1584000],["1113",1350000],["2141",800000],["2132",648960],["4112",640000],["2324",540000],["1122",500000],["1112",420000],["2111",363000],["1386",100000],["1387",100000],["1341",70000],["4111",65000],["2131",32000],["1361",25000],["1342",20000],["1381",20000],["4121",20000],["2329",16000],["1334",10000],["2119",10000],["2310",2500],["1343",500]],"economic_revenue_total_czk":47486960,"purpose_expenditure":[["2219",10670000],["6171",9004000],["2212",7030000],["2331",5280000],["3722",3722000],["3631",3500000],["5299",3500000],["3119",3307524],["3412",2820000],["6112",2627000],["3745",2098000],["6409",1389000],["3314",671146],["4354",656000],["3326",650000],["3399",560000],["2242",547000],["6399",500000],["2292",450000],["3635",420000],["5512",369500],["6320",220000],["5213",200000],["4345",150000],["3349",140500],["3639",110000],["3612",100000],["3900",100000],["6114",65000],["6402",48217],["3319",36500],["3341",35000],["6310",35000],["3599",3000]],"purpose_expenditure_total_czk":61014387},"revised":{"economic_expenditure":[["6121",29100000],["5011",5735190],["5169",5376430],["5493",3530000],["5331",3297524],["5171",2388470],["5023",2241834],["5031",1676907],["5154",1269500],["5137",1164146],["5222",1043000],["5139",1016992],["5336",854270.4],["5153",737000],["5032",725947],["5901",707518],["5365",564820],["5329",547000],["5168",475000],["5323",457298.7],["5166",440000],["6119",420000],["5499",405000],["5364",318216.67],["5021",311597],["5156",305000],["5163",292500],["6313",200000],["5151",197400],["5223",177000],["5179",155000],["5194",134000],["6130",100000],["5909",97000],["5321",95000],["6125",85000],["6122",80000],["5136",75000],["5492",74000],["5172",70000],["5175",68128],["5167",59700],["5162",55700],["5164",45000],["5132",40000],["5122",30000],["5038",25000],["5161",22835],["5173",16000],["5362",15000],["5019",5800],["5039",4000],["5133",3000],["5363",3000]],"economic_expenditure_total_czk":67333723.77,"economic_financing":[["8115",17777167.66]],"economic_financing_total_czk":17777167.66,"economic_revenue":[["1211",18700000],["1121",9200000],["1111",6800000],["4213",3642375.71],["1511",1950000],["1345",1584000],["1113",1350000],["4116",854270.4],["2141",800000],["4112",775600],["2132",648960],["4113",628499],["1122",554820],["2324",540000],["1112",420000],["2111",383000],["2322",160531],["1386",100000],["1387",100000],["1341",70000],["4111",65000],["4122",53500],["2131",32000],["1361",25000],["1342",20000],["1381",20000],["2321",20000],["4121",20000],["2329",16000],["1334",10000],["2119",10000],["2310",2500],["1343",500]],"economic_revenue_total_czk":49556556.11,"purpose_expenditure":[["2219",10870000],["6171",9993987],["2212",7650000],["2331",5320000],["3119",4161794.4],["3722",4022000],["3631",3550000],["5299",3530000],["3412",3167000],["6409",2797518],["6112",2693891],["3745",2531000],["3314",689586],["4354",688500],["3399",607000],["6399",554820],["2242",547000],["5512",514100],["2292",457298.7],["3635",420000],["6402",318216.67],["3419",223000],["6320",220000],["3511",200000],["3512",200000],["5213",200000],["3429",160000],["3349",140500],["3330",120000],["3639",110000],["3326",100000],["3612",100000],["3900",100000],["3143",55000],["6114",50012],["4341",47000],["4379",45000],["6310",39000],["4351",38000],["3319",36500],["3341",35000],["4345",20000],["2143",8000],["3599",3000]],"purpose_expenditure_total_czk":67333723.77},"actual":{"economic_expenditure":[["6121",14482613.37],["5011",5661938],["5169",4492151.49],["5493",3530000],["5331",3297524],["5023",2241834],["5031",1675306],["5171",1608175.9],["5222",943000],["5336",854270.4],["5154",825079],["5032",724867],["5137",693986.16],["5139",674385.93],["5365",554820],["5329",547000],["5323",457298.7],["5153",402431.24],["5499",400921],["5166",354441.02],["5168",350425.5],["5364",318216.67],["5021",272297],["5163",245193.27],["6313",200000],["5223",157000],["5156",147590.04],["6119",145200],["5151",144460.2],["5194",109563],["5321",82764],["5179",72072],["5172",64735],["5136",61549.28],["5492",54500],["5162",54453.08],["5167",45380.6],["5175",36936],["6130",33611],["5038",24186],["5161",22282],["5909",16325],["5132",15765],["5164",9796.3],["5362",6300],["5173",4497],["5019",4065],["5363",3000],["5039",1375]],"economic_expenditure_total_czk":47125581.15,"economic_financing":[["8115",-10443722.65],["8901",3000]],"economic_financing_total_czk":-10440722.65,"economic_revenue":[["1211",21320648.55],["1121",11414119.71],["1111",7917921.66],["4213",3642375.71],["1511",2395655.11],["1113",1508790.76],["1345",1463669],["2141",1217961.57],["4116",854270.4],["2324",801316.6],["4112",775600],["2132",767997],["1112",744021.81],["4113",628499],["1122",554820],["2111",456202],["1386",415866.3],["1387",162985.14],["2322",160531],["1341",65749],["4111",65000],["4122",53500],["2131",35001],["1361",33940],["1342",31690],["2321",20000],["4121",20000],["2329",13419.4],["2212",12500],["2119",6000],["1381",3322.73],["1334",1436.55],["3111",877],["1335",616.8]],"economic_revenue_total_czk":57566303.8,"purpose_expenditure":[["6171",9090608.42],["2219",8596210.39],["3119",4158294.4],["2331",3687931.29],["5299",3530000],["3722",3480316.69],["6112",2678891],["2212",2523981.14],["3745",1963782.73],["3412",1242804.45],["3631",646839.78],["6399",554820],["2242",547000],["3314",509852.65],["3399",505175.56],["2292",457298.7],["5512",454776.07],["4354",320750.14],["6402",318216.67],["3419",223000],["3511",200000],["3512",200000],["6320",173516],["3429",160000],["3635",145200],["3330",120000],["3349",109214.24],["3326",95000],["3612",85296],["3143",55000],["6114",50012],["4341",47000],["4379",45000],["6310",38209.27],["4351",38000],["3639",33611],["3341",18826.56],["3319",8146],["2143",8000],["3900",5000]],"purpose_expenditure_total_czk":47125581.15}},"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."}}}}