{"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:00236586","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236586","name":"Obec Vlačice","short_name":"Vlačice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534552},"amounts":{"revenue_approved":7645251,"revenue_adjusted":9449694.12,"revenue_actual":7383231.66,"expense_approved":8338938,"expense_adjusted":10135992.32,"expense_actual":7961525.02,"tax_revenue":6270986.02,"nontax_revenue":769261.32,"capital_revenue":0,"transfer_revenue":342984.32,"current_expense":3926708.47,"capital_expense":4034816.55,"budget_balance":-578293.36,"cash_current":4625109.5,"cash_previous":6097578.86},"ratios":{"revenue_execution":0.78131965,"expense_execution":0.7854707,"balance_to_revenue":-0.07832524,"cash_to_expense":0.58093261,"cash_yoy":-0.24148427,"capital_expense_share":0.50678941,"transfer_revenue_share":0.0464545},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236586/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236586"},"seo":{"slug":"vlacice","path":"/cz/municipalities/vlacice/"},"population":{"value":255,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7645251,"expenditure_czk":8338938,"financing_czk":693687,"balance_czk":-693687},{"stage":"revised","revenue_czk":9449694.12,"expenditure_czk":10135992.32,"financing_czk":686298.2,"balance_czk":-686298.2},{"stage":"actual","revenue_czk":7383231.66,"expenditure_czk":7961525.02,"financing_czk":578293.36,"balance_czk":-578293.36}],"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",4079488],["5169",1100555],["5171",578000],["5023",471000],["5021",310000],["5154",212000],["5137",205500],["5139",196000],["5141",174100],["5153",155730],["5168",105185],["5151",100000],["5901",100000],["5011",70000],["5163",70000],["5032",64000],["5194",50000],["5660",50000],["5162",35000],["5329",31380],["5031",25000],["5167",20000],["5156",18000],["5136",16500],["5175",16000],["5339",15000],["5041",10000],["5166",10000],["5903",10000],["5161",6000],["5173",6000],["5155",5000],["5321",5000],["5133",4000],["5164",4000],["5176",3000],["5179",3000],["5132",2000],["5222",2000],["5131",500]],"economic_expenditure_total_czk":8338938,"economic_financing":[["8115",1599063],["8124",-905376]],"economic_financing_total_czk":693687,"economic_revenue":[["4222",2190100],["1211",1855000],["1121",950000],["1511",800000],["1111",635000],["2132",554304],["1345",190400],["1113",160000],["4112",71800],["1112",60000],["2324",54000],["2131",49102],["2111",40100],["1381",30000],["1341",3110],["2141",1835],["1361",500]],"economic_revenue_total_czk":7645251,"purpose_expenditure":[["2310",2661672],["3612",1753816],["6171",730500],["3722",554000],["6112",530000],["3745",464000],["3613",320730],["2321",218240],["6310",179100],["3631",155000],["3399",117000],["2212",110000],["3639",80000],["6320",65000],["3412",55000],["3341",50000],["3611",50000],["2292",31380],["3319",30000],["5512",30000],["2219",28000],["3419",26500],["3721",25000],["5213",20000],["3314",17000],["3522",15000],["1019",10000],["3543",5000],["4359",5000],["4379",2000]],"purpose_expenditure_total_czk":8338938},"revised":{"economic_expenditure":[["6121",4657488],["5169",1388555],["5141",714100],["5171",483000],["5023",471000],["5021",375054],["5139",271335.12],["6122",258000],["5137",240200],["5154",212000],["5365",157570],["5153",142730],["5151",119000],["5168",105185],["5163",80000],["5194",71500],["5172",54000],["5032",50000],["5162",40000],["5178",40000],["5329",30120],["5167",20000],["5156",18000],["5175",17191.2],["5136",16500],["5339",15000],["5041",10000],["5166",10000],["5221",10000],["5903",10000],["5173",6104],["5161",6000],["5901",5760],["5155",5000],["5321",5000],["5133",4000],["5164",3700],["5176",3000],["5179",3000],["5132",2000],["5222",2000],["5492",2000],["5131",500],["5038",400]],"economic_expenditure_total_czk":10135992.32,"economic_financing":[["8115",1591674.2],["8124",-905376]],"economic_financing_total_czk":686298.2,"economic_revenue":[["4222",2448100],["1211",2325000],["1121",1230000],["1511",1000000],["1111",937000],["2132",559504],["1345",190400],["1113",160000],["1122",156870],["1112",80000],["4112",71800],["2111",67056],["2324",54900],["2131",49102],["1386",45000],["1381",30000],["1387",18000],["4111",13184.32],["2460",8332.8],["1341",3110],["2141",1835],["1361",500]],"economic_revenue_total_czk":9449694.12,"purpose_expenditure":[["2310",3066672],["3612",1713816],["6171",863260],["3745",722000],["6310",719100],["6112",530000],["3613",440730],["3722",333480],["3723",268520],["3639",230000],["2321",218240],["6399",156870],["3631",155000],["3399",137000],["2212",110000],["6320",75000],["2219",61000],["3412",55000],["3341",50000],["2292",34620],["5512",30000],["3419",26500],["3721",25000],["5213",20000],["3319",18000],["3314",17000],["3522",15000],["6114",13184.32],["1019",10000],["4359",10000],["3543",5000],["1014",2000],["3725",2000],["4379",2000]],"purpose_expenditure_total_czk":10135992.32},"actual":{"economic_expenditure":[["6121",3878787.05],["5169",1111108.73],["5141",701709.9],["5023",424496],["5021",327485],["5171",180965.08],["5365",157570],["6122",156029.5],["5139",146886.2],["5154",142654.18],["5137",121547.5],["5168",96909.02],["5153",75600.35],["5163",74227],["5194",68472.19],["5172",50275.5],["5162",38519.19],["5151",38385],["5032",38334],["5178",37185.72],["5329",30120],["5175",13007],["5221",10000],["5136",7755],["5167",7623],["5156",6472.4],["5321",5000],["5041",4118.66],["5179",3045.87],["5161",2731.98],["5222",2000],["5492",2000],["5038",400],["5173",104]],"economic_expenditure_total_czk":7961525.02,"economic_financing":[["8115",1472469.36],["8124",-905376],["8901",11200]],"economic_financing_total_czk":578293.36,"economic_revenue":[["1211",2402813.8],["1121",1288882.44],["1511",1047880.58],["1111",868677.49],["2132",591216],["4222",258000],["1345",182745],["1113",170153.04],["1122",156870],["1112",83970.39],["2111",73997],["4112",71800],["2324",55636.43],["1386",46944.01],["2131",39213],["1387",18401.2],["4111",13184.32],["2460",8333],["1341",2890],["2141",865.89],["1361",400],["1381",358.07]],"economic_revenue_total_czk":7383231.66,"purpose_expenditure":[["2310",2705762.83],["3612",1102406.88],["6171",742385.05],["6310",705219.9],["3745",495950.45],["6112",462830],["3722",305996.02],["3723",243604.35],["3613",237287.23],["6399",156870],["2321",141880.51],["3639",141499],["3631",122306.42],["3399",114509.86],["2212",70997],["6320",70717],["2292",34620],["2219",18716],["3419",17431],["3721",13801.26],["6114",13184.32],["4359",10000],["3341",8290],["3319",6960],["3412",5824.94],["5512",5000],["3314",2265],["1014",2000],["4379",2000],["3725",1210]],"purpose_expenditure_total_czk":7961525.02}},"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."}}}}