{"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:44065531","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"44065531","name":"Obec Vícenice","short_name":"Vícenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":588342},"amounts":{"revenue_approved":4408718,"revenue_adjusted":5633255.09,"revenue_actual":5452019.09,"expense_approved":4408718,"expense_adjusted":5633255.09,"expense_actual":2849261.76,"tax_revenue":4644399.09,"nontax_revenue":240818,"capital_revenue":0,"transfer_revenue":566802,"current_expense":2675476.61,"capital_expense":173785.15,"budget_balance":2602757.33,"cash_current":9785845.79,"cash_previous":7184555.46},"ratios":{"revenue_execution":0.96782748,"expense_execution":0.50579314,"balance_to_revenue":0.47739329,"cash_to_expense":3.43451975,"cash_yoy":0.36206698,"capital_expense_share":0.06099304,"transfer_revenue_share":0.10396185},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/44065531/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/44065531"},"seo":{"slug":"vicenice","path":"/cz/municipalities/vicenice/"},"population":{"value":200,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4408718,"expenditure_czk":4408718,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5633255.09,"expenditure_czk":5633255.09,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":5452019.09,"expenditure_czk":2849261.76,"financing_czk":-2602757.33,"balance_czk":2602757.33}],"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",1322000],["6121",600000],["5023",450000],["5909",382460],["5139",336000],["5021",332000],["5171",278258],["5154",200000],["5032",120000],["5137",80000],["5163",48000],["5329",36000],["5175",34300],["5031",30000],["5156",25000],["5151",20000],["5172",20000],["5162",17000],["5136",16000],["5131",12000],["5339",10000],["6130",10000],["5167",8000],["5229",8000],["5194",7700],["5161",4000],["5363",2000]],"economic_expenditure_total_czk":4408718,"economic_revenue":[["1211",1660000],["1121",833000],["1111",585000],["1511",450000],["1345",172000],["4222",150000],["1113",141000],["2131",105000],["4112",71800],["2139",61258],["2111",38160],["1112",37000],["1122",32000],["4111",32000],["1386",17000],["2132",10000],["1387",8000],["1341",3000],["1334",2000],["1361",500]],"economic_revenue_total_czk":4408718,"purpose_expenditure":[["6171",1176460],["2219",1000000],["6112",510000],["3722",380000],["1031",300000],["2341",200000],["3631",200000],["3639",200000],["3745",80000],["2321",60000],["3633",48258],["5512",45000],["6320",45000],["3419",25000],["2212",20000],["3421",20000],["6114",20000],["3399",15000],["3412",10000],["3522",10000],["3721",10000],["5213",10000],["2310",6000],["3314",6000],["3429",5000],["6310",3000],["3341",2000],["6409",2000]],"purpose_expenditure_total_czk":4408718,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1319397.19],["5909",910008.72],["6121",767785.15],["5139",763201.39],["5023",459154],["5021",318916.26],["5171",278258],["5154",200000],["5137",161484.47],["5032",105909],["5163",48000],["5329",37565],["5031",34937],["5365",34440],["5175",34300],["5151",20000],["5172",20000],["5162",17000],["5136",16000],["5156",15538],["5339",10000],["6130",10000],["5194",9700],["5164",9075],["5167",8000],["5229",8000],["5131",6000],["5161",4081],["5029",3894.91],["5363",2000],["5132",610]],"economic_expenditure_total_czk":5633255.09,"economic_revenue":[["1211",1893730.27],["1121",1014969.46],["1111",690063.26],["1511",553636.28],["4213",303947],["1345",177860],["4122",155000],["4222",150000],["1113",134064.92],["2131",108978],["4112",71800],["1112",66139.78],["2139",61258],["2111",54732],["1386",36971.96],["1122",34440],["4111",32000],["4113",31041],["1334",26493.9],["1387",14491.6],["2132",11000],["2119",6850],["1341",3000],["1361",500],["1381",287.66]],"economic_revenue_total_czk":5633255.09,"purpose_expenditure":[["6171",1955148.87],["2219",1000000],["6112",510000],["3722",380000],["3341",367014.65],["1031",300000],["2341",200000],["3631",200000],["3639",200000],["3745",124329.87],["2321",60000],["3633",48258],["5512",45000],["6320",45000],["6399",34440],["3419",25000],["2212",20000],["3421",20000],["6114",20000],["3399",15000],["3721",12063.7],["3412",10000],["3522",10000],["5213",10000],["2310",6000],["3314",6000],["3429",5000],["6310",3000],["6409",2000]],"purpose_expenditure_total_czk":5633255.09,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5139",622715.69],["5169",545104.03],["5023",459154],["5021",235542.5],["5171",213508.13],["6121",173785.15],["5137",161484.47],["5154",101187.18],["5032",54044],["5163",38519.2],["5329",37535],["5031",34937],["5365",34440],["5175",30096],["5162",15974.1],["5151",14342],["5156",12915],["5136",11087.67],["5339",10000],["5194",9392.3],["5164",9075],["5229",7967.63],["5182",4091],["5131",3962],["5029",3894.91],["5161",1961.8],["5167",1936],["5132",610]],"economic_expenditure_total_czk":2849261.76,"economic_financing":[["8115",-2602757.33]],"economic_financing_total_czk":-2602757.33,"economic_revenue":[["1211",1893730.27],["1121",1014969.46],["1111",690063.26],["1511",553636.28],["4213",303947],["1345",176460],["1113",134064.92],["4122",121956],["2131",108978],["4112",71800],["1112",66139.78],["2139",59258],["2111",54732],["1386",36971.96],["1122",34440],["4111",32500],["4113",31041],["1334",26493.9],["1387",14491.6],["2132",11000],["2119",6850],["4140",5558],["1341",2550],["1381",287.66],["1361",100]],"economic_revenue_total_czk":5452019.09,"purpose_expenditure":[["6171",781461.85],["6112",500522],["3341",366754.65],["3722",330791.52],["1031",212821.7],["3639",152417.37],["3745",124236.27],["3631",101187.18],["3633",48258.43],["5512",38998.91],["6320",37100],["6399",34440],["3419",20000],["3421",15453],["6114",15284.83],["3399",14642.3],["2321",14342],["3721",12063.7],["3522",10000],["2219",6000],["2310",5970],["3314",5096.85],["6310",1419.2]],"purpose_expenditure_total_czk":2849261.76}},"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."}}}}