{"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:00636070","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636070","name":"Obec Vikantice","short_name":"Vikantice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":553191},"amounts":{"revenue_approved":2789900,"revenue_adjusted":3860344,"revenue_actual":3239305.41,"expense_approved":2918600,"expense_adjusted":3989044,"expense_actual":3007058.81,"tax_revenue":2430642.26,"nontax_revenue":76519.15,"capital_revenue":60750,"transfer_revenue":671394,"current_expense":3007058.81,"capital_expense":0,"budget_balance":232246.6,"cash_current":1186342.46,"cash_previous":1135775.86},"ratios":{"revenue_execution":0.83912351,"expense_execution":0.75382944,"balance_to_revenue":0.07169642,"cash_to_expense":0.39451921,"cash_yoy":0.04452164,"capital_expense_share":0,"transfer_revenue_share":0.2072648},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636070/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636070"},"seo":{"slug":"vikantice","path":"/cz/municipalities/vikantice/"},"population":{"value":69,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2789900,"expenditure_czk":2918600,"financing_czk":128700,"balance_czk":-128700},{"stage":"revised","revenue_czk":3860344,"expenditure_czk":3989044,"financing_czk":128700,"balance_czk":-128700},{"stage":"actual","revenue_czk":3239305.41,"expenditure_czk":3007058.81,"financing_czk":-232246.6,"balance_czk":232246.6}],"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":[["5023",1080000],["5169",315000],["5021",276000],["5031",225000],["6121",200000],["5032",156000],["5154",110000],["5171",100000],["5155",83000],["5168",50000],["5162",45000],["5139",33000],["5364",30500],["5137",30000],["5175",30000],["5194",22000],["5156",20000],["5173",20000],["5038",18000],["5163",15000],["5323",15000],["5132",10000],["5167",8000],["5179",7000],["5903",5000],["5229",4500],["5161",3500],["5165",3000],["5133",2000],["5362",1100],["5365",1000]],"economic_expenditure_total_czk":2918600,"economic_financing":[["8115",128700]],"economic_financing_total_czk":128700,"economic_revenue":[["1211",1500000],["1121",520000],["1111",290000],["1511",165000],["1113",80000],["4112",74900],["1345",52000],["1112",30000],["2111",23000],["1381",18000],["1339",10000],["1386",10000],["1387",6000],["1342",5000],["1361",3500],["1341",1500],["2141",1000]],"economic_revenue_total_czk":2789900,"purpose_expenditure":[["6112",1380000],["6171",924500],["3722",183000],["3745",119000],["3631",70000],["3399",58000],["2310",45000],["6402",30500],["2212",30000],["6320",20000],["2292",15000],["3419",14000],["3632",10000],["6310",9500],["5213",5000],["5512",5000],["3639",100]],"purpose_expenditure_total_czk":2918600},"revised":{"economic_expenditure":[["5023",1014700],["5011",609986.52],["5031",438948.71],["5169",433000],["5021",268000],["5032",232758.77],["6121",139100],["5168",135750],["5154",110000],["5171",100000],["5155",83000],["5162",70000],["5139",61000],["5364",40000],["5163",36000],["5175",31500],["5137",30000],["5194",22000],["5156",20000],["5038",18000],["5167",15000],["5179",15000],["5323",15000],["5173",11400],["5132",10000],["5136",5000],["5903",5000],["5161",4500],["5229",4500],["5165",3000],["5362",2200],["5133",2000],["5159",1500],["5365",1000],["5363",200]],"economic_expenditure_total_czk":3989044,"economic_financing":[["8115",128700]],"economic_financing_total_czk":128700,"economic_revenue":[["1211",1500000],["4116",567294],["1121",520000],["1111",390000],["1511",344978],["1113",110000],["1345",82000],["4112",71800],["3111",60750],["2111",53000],["1112",35000],["4111",32500],["1386",23000],["1381",18000],["1342",11000],["2324",11000],["1339",10000],["1387",8000],["1361",3500],["1343",3000],["2321",3000],["1341",1500],["2141",1000],["1382",22]],"economic_revenue_total_czk":3860344,"purpose_expenditure":[["6112",1359200],["6171",1054250],["3745",1004194],["3722",216000],["3631",70000],["3399",58000],["2310",45000],["6402",40200],["6114",32500],["2212",30000],["6320",20000],["2292",15000],["3419",14000],["6310",10500],["3632",10000],["5213",5000],["5512",5000],["3639",200]],"purpose_expenditure_total_czk":3989044},"actual":{"economic_expenditure":[["5023",811228],["5011",460162],["5031",406903],["5169",344111.59],["5032",223969],["5021",223385],["5168",124368.47],["5154",77332.49],["5162",64223.06],["5139",41919],["5155",41858],["5364",39909.4],["5163",24403.4],["5171",19200],["5175",17394],["5182",15541],["5323",14918.4],["5173",11041],["5156",8449],["5038",7546],["5167",6968],["5179",5298],["5194",4268],["5136",3655],["5137",3201],["5165",2685],["5159",1161],["5362",1129],["5161",722],["5363",110]],"economic_expenditure_total_czk":3007058.81,"economic_financing":[["8901",-178517],["8115",-53729.6]],"economic_financing_total_czk":-232246.6,"economic_revenue":[["1211",977738.5],["4116",567094],["1121",521710.25],["1111",357640.08],["1511",348359.56],["1345",81550],["4112",71800],["1113",69113.28],["2111",63918],["3111",60750],["1112",34037.83],["4111",32500],["1386",18995.11],["2324",10514.7],["1342",9500],["1387",7451.75],["1343",2735.7],["2321",2075],["1341",1425],["1361",200],["1381",163.6],["1382",21.6],["2141",11.45]],"economic_revenue_total_czk":3239305.41,"purpose_expenditure":[["6112",1130349],["3745",792030],["6171",721787.11],["3722",193234.75],["3631",50205.95],["6402",40019.4],["6114",19871.8],["2212",19200],["2292",14918.4],["6320",7546],["3399",6774],["6310",5929.4],["2310",3805],["3419",1259],["3639",129]],"purpose_expenditure_total_czk":3007058.81}},"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."}}}}