{"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:00232947","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232947","name":"Město Vlašim","short_name":"Vlašim","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530883},"amounts":{"revenue_approved":422957553,"revenue_adjusted":432396681.36,"revenue_actual":422875543.5,"expense_approved":541734884,"expense_adjusted":551174012.36,"expense_actual":424813774.26,"tax_revenue":306368009.12,"nontax_revenue":52441711.89,"capital_revenue":969150,"transfer_revenue":63096672.49,"current_expense":297779310.26,"capital_expense":127034464,"budget_balance":-1938230.76,"cash_current":200143559.29,"cash_previous":202127148.05},"ratios":{"revenue_execution":0.97798055,"expense_execution":0.77074348,"balance_to_revenue":-0.00458345,"cash_to_expense":0.47113246,"cash_yoy":-0.00981357,"capital_expense_share":0.29903565,"transfer_revenue_share":0.14920861},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232947/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232947"},"seo":{"slug":"vlasim","path":"/cz/municipalities/vlasim/"},"population":{"value":11360,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":422957553,"expenditure_czk":541734884,"financing_czk":118777331,"balance_czk":-118777331},{"stage":"revised","revenue_czk":432396681.36,"expenditure_czk":551174012.36,"financing_czk":118777331,"balance_czk":-118777331},{"stage":"actual","revenue_czk":422875543.5,"expenditure_czk":424813774.26,"financing_czk":1938230.76,"balance_czk":-1938230.76}],"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",183225481],["5171",65195550.13],["5011",64250000],["5169",51744313.37],["5331",41800000],["5031",17186000],["6123",12800000],["5152",9720000],["5222",8935400],["5909",7500000],["5154",7178000],["5365",7000000],["5032",6387500],["5362",5113400],["5023",4586000],["6909",4500000],["6122",4190000],["5166",3758351],["5168",3345000],["5329",3200000],["5157",2510000],["5021",2472500],["5151",2457000],["5213",1900000],["5139",1895000],["5339",1700000],["5199",1650000],["5163",1544000],["5137",1405000],["5336",1375788.5],["6130",1000000],["6111",920000],["5161",888000],["5136",792500],["5167",760000],["5156",725100],["5164",675000],["5153",565000],["5162",558000],["6125",530000],["5175",441000],["5194",368000],["5042",350000],["5038",300000],["5134",285000],["5123",247000],["5192",243000],["5019",201000],["5901",200000],["5172",160000],["5173",160000],["5229",160000],["5178",136000],["5223",130000],["5499",82000],["5132",65000],["5039",51000],["5321",50000],["5176",45000],["5363",40000],["5492",30000],["6142",30000],["5133",12000],["5155",10000],["5191",1000]],"economic_expenditure_total_czk":541734884,"economic_financing":[["8117",70000000],["8115",48777331]],"economic_financing_total_czk":118777331,"economic_revenue":[["1211",117000000],["1121",60000000],["1111",43000000],["1511",35000000],["2132",28175000],["4112",26955900],["4216",25081309],["1345",12100000],["1113",9000000],["1122",9000000],["4116",8207296],["1361",7751000],["2111",4549000],["2141",4202000],["2324",4182541],["2131",4120000],["1112",3500000],["1385",3000000],["1387",3000000],["2212",2462000],["4233",2173509.5],["3113",1900000],["4121",1300000],["2329",1038000],["1386",1000000],["2322",996000],["2119",900000],["1381",500000],["3111",500000],["4111",500000],["1353",370000],["1341",365000],["1342",360000],["2133",334000],["1334",200000],["4122",175788.5],["4132",49209],["2122",5000],["2112",3000],["1359",1000],["2143",1000]],"economic_revenue_total_czk":422957553,"purpose_expenditure":[["6171",109450000],["3412",98485000],["2212",45689000],["3113",41687083.37],["3612",25725000],["3745",17500000],["3613",15100000],["2219",14325500],["5512",13900000],["3722",13028000],["6399",12000000],["3111",10918281.5],["3631",10000000],["3392",9610000],["3419",6132300],["2321",6070000],["3634",6000000],["3726",6000000],["6112",5650000],["5311",5450000],["2292",5220000],["3723",5080000],["3314",4700000],["3633",4563941],["2341",4350000],["3632",3910000],["3141",3551327],["3639",3450100],["3725",3270000],["3749",2878351],["4351",2793000],["3511",2500000],["3319",2250000],["6409",2200000],["3729",2180000],["3421",1915000],["3231",1700000],["2310",1080000],["3326",1000000],["6320",1000000],["4349",857000],["2299",800000],["3322",800000],["3399",720000],["3349",700000],["2221",650000],["3635",600000],["3900",540000],["6114",500000],["2229",430000],["1014",383000],["3313",320000],["3744",300000.13],["2334",300000],["3429",230000],["2251",200000],["3330",200000],["3315",150000],["1070",147000],["6310",123000],["3741",100000],["5212",100000],["5213",100000],["3312",80000],["4329",60000],["3792",30000],["1036",3000]],"purpose_expenditure_total_czk":541734884},"revised":{"economic_expenditure":[["6121",178223767.37],["5011",64845324],["5171",59533327.62],["5169",53611880.25],["5331",41896316],["5031",17411871.02],["6122",11386713.35],["6125",9926506.64],["5152",9024546.61],["5222",8929248],["6123",8722892],["5336",8413493.9],["5365",7919310],["5154",7127986.09],["5032",6456670],["5329",5073511],["5023",4586000],["5362",4144950],["5166",3795629.92],["6349",3746843],["5168",3265895.86],["5151",3140726.69],["5909",2657125.07],["5021",2624171],["5157",2510000],["5137",2165684.67],["5139",1933107.04],["5339",1707000],["5199",1650000],["5163",1500527.98],["6909",1068148],["6130",1000000],["6111",920000],["5161",899679],["5223",839500],["5136",810012.08],["5167",783534.7],["5156",681259.26],["5164",640031],["5153",565000],["5175",523603.05],["5162",503546.02],["5194",501079.78],["5042",403414],["6451",385264],["5038",300000],["5134",281235],["5192",244000],["5123",233175.37],["5213",218181.18],["5173",176441],["5172",174511.11],["5901",150000],["5178",136000],["6129",121968],["5499",112437],["5132",110904.06],["5366",87352.5],["5229",77135],["5321",50000],["5363",39750],["5176",39568.24],["5492",35300],["5155",35143.71],["6142",30000],["5019",25401.82],["5221",15000],["5133",10287.4],["5039",8025],["5122",6050],["5191",1050]],"economic_expenditure_total_czk":551174012.36,"economic_financing":[["8117",176000000],["8118",-176000000],["8115",118777331]],"economic_financing_total_czk":118777331,"economic_revenue":[["1211",117000000],["1121",60000000],["1111",43000000],["1511",35000000],["2132",28175000],["4216",27080946.67],["4112",26955900],["4116",15442625.18],["1345",12100000],["1113",9000000],["1122",9000000],["1361",7751000],["2111",4549000],["2141",4202000],["2324",4182541],["2131",4120000],["1112",3500000],["1385",3000000],["1387",3000000],["2212",2462000],["3113",1900000],["4121",1300000],["4122",1152722],["2329",1038000],["1386",1000000],["2322",996000],["2119",900000],["2321",800000],["1381",500000],["3111",500000],["4111",500000],["4129",433700],["1353",370000],["1341",365000],["1342",360000],["2133",334000],["1334",200000],["2229",87352.5],["4222",79685],["4132",49209],["2122",5000],["2112",3000],["1359",1000],["2143",1000],["4233",0.01]],"economic_revenue_total_czk":432396681.36,"purpose_expenditure":[["6171",109808186.02],["3412",96956857],["3113",44256720.02],["2212",42902313.23],["3612",25728000],["2219",20738908.49],["3745",16747754.8],["3722",16391493.92],["3613",15091530],["3111",12059151.39],["6399",11950000],["3631",9797438],["5512",9682766],["3392",9680452.17],["3726",7131948.65],["3419",6321800],["2321",6070000],["3634",6000000],["5311",5881941],["6112",5650000],["3725",5473721.75],["2292",5411692.18],["2310",4826843],["3314",4700000],["2341",4350000],["3633",4281966.2],["3141",4232484],["3632",4090000],["3421",3686537.4],["3639",3375795],["3749",2927801],["4351",2750000],["3511",2500000],["3319",2382714.6],["3729",2296400],["3231",1712289],["3322",1209211.89],["3900",1153000],["3399",1134533.23],["4349",1060850],["6320",1029982],["3349",700000],["2221",650000],["3635",605000],["3326",590788.11],["1014",582779.4],["6409",519500],["6114",500000],["2229",438032.5],["2299",378049.2],["3313",320000],["3744",300000.13],["2334",300000],["3429",271411],["3330",189500],["2251",185000],["1070",176491],["3312",150000],["3315",150000],["6310",125594],["3741",100000],["5212",100000],["6402",87352.5],["4329",60305],["3636",60000],["2223",52562],["5213",50000],["3792",30000],["4339",26264.9],["3723",22300.68],["4373",10000],["3147",7000],["1036",3000]],"purpose_expenditure_total_czk":551174012.36},"actual":{"economic_expenditure":[["6121",101941323.35],["5011",63901095],["5169",47309386.89],["5171",46141946.02],["5331",41896316],["5031",16526407],["6125",9837769.44],["6122",9439830.06],["5222",8857248],["5336",8039962.34],["5365",7919310],["5152",7305314.01],["5032",6191158],["5154",5612388.34],["5329",5073511],["5023",4556007],["6349",3746843],["5151",3037258.45],["5168",2932923.52],["5362",2891229],["5157",2202529],["5137",1799220.81],["5339",1707000],["5139",1515951.56],["5021",1507592],["5163",1402099.7],["5199",1359373],["5223",820000],["5166",794024],["6111",773474.35],["5136",739124.4],["5167",646976.79],["5161",588110.12],["6123",577871.8],["5156",488398.75],["5162",485966.75],["5194",459429.78],["5042",403414],["6451",385264],["5175",372407.15],["5164",357785.58],["5038",265030],["5153",223600.52],["5213",218181.18],["6130",210120],["5134",194965.76],["5172",167921.11],["5173",164201],["5178",135762],["6129",121968],["5123",93604.64],["5366",87352.5],["5132",73262.72],["5499",69105],["5909",67867.16],["5492",35300],["5155",35143.71],["5019",25401.82],["5176",21022],["5221",15000],["5321",15000],["5133",10287.4],["5039",8025],["5192",6212.78],["5122",6050],["5229",100],["5191",50]],"economic_expenditure_total_czk":424813774.26,"economic_financing":[["8117",176000000],["8118",-106000000],["8115",-68045472.24],["8901",-16297]],"economic_financing_total_czk":1938230.76,"economic_revenue":[["1211",118972992.42],["1121",63708334.03],["1111",46152145.6],["1511",31029768.39],["2132",27355937.28],["4112",26955900],["4216",19742619.87],["4116",13189238.92],["1345",11816395],["1113",8420020.65],["1361",8126209],["1122",7919310],["2141",6093692.23],["2324",4862017.43],["2111",4585390.6],["1112",4152511.28],["2131",3721401],["2212",2400800.15],["1386",2321088.99],["1387",2285181.75],["4121",1426050],["2329",831717.94],["4122",801145],["2321",800000],["3111",765650],["2322",664485],["2119",561216.42],["4129",433700],["1353",422200],["2133",410511.75],["4111",383927.7],["1342",361725],["1341",338163.5],["3113",203500],["1385",164481.38],["1334",148041.6],["2229",87352.5],["4222",79685],["4132",54225],["2122",50800],["4140",30181],["1381",18440.53],["2328",15129.59],["1359",11000],["2112",1260]],"economic_revenue_total_czk":422875543.5,"purpose_expenditure":[["6171",100496152.43],["3412",40063509.68],["2212",39029976.58],["3113",38404943.2],["3612",23766283.64],["2219",20608408.49],["3722",15959018.7],["3745",14225142.15],["6399",10753036],["3111",9604136.46],["3631",9380222.81],["3392",8699275.76],["3613",7202933.89],["3726",7112318.65],["3419",6251800],["6112",5611950],["3634",5424537.66],["2292",5400892.18],["3725",5055670.4],["5311",4958505.9],["3314",4500000],["2310",4112235],["3632",3826409.77],["3421",3606820.24],["3141",3278924.5],["2341",2957747.78],["3729",2216400],["3511",2057083.38],["4351",2004047],["3319",1961127.2],["3633",1862144.8],["3639",1826311.92],["5512",1430137.82],["3322",1209211.89],["3900",1133980.6],["3399",1102096.88],["6320",1013257],["4349",1010949],["2221",649992.64],["3349",633332.32],["3231",618670],["1014",574723.4],["2229",401578.33],["6114",383927.7],["3313",256357],["2321",237975.54],["2334",227137.07],["2299",207244.3],["3429",186075.25],["3312",150000],["3315",150000],["3635",147000],["1070",116275],["6409",116000],["6310",109564.7],["3330",100000],["3749",90407.57],["6402",87352.5],["3636",60000],["3741",53861],["2223",52562],["3744",31842],["4339",26264.9],["4373",10000],["3723",8600.68],["3147",7000],["2251",1700],["1036",731]],"purpose_expenditure_total_czk":424813774.26}},"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."}}}}