{"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:00236594","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236594","name":"Obec Vlastějovice","short_name":"Vlastějovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534561},"amounts":{"revenue_approved":19592987.59,"revenue_adjusted":19180977.95,"revenue_actual":18392393.46,"expense_approved":19121722,"expense_adjusted":26677653.66,"expense_actual":21362973.63,"tax_revenue":14143510.51,"nontax_revenue":3086720.29,"capital_revenue":102700,"transfer_revenue":1059462.66,"current_expense":12284906.91,"capital_expense":9078066.72,"budget_balance":-2970580.17,"cash_current":7811865.92,"cash_previous":11782535.66},"ratios":{"revenue_execution":0.95888716,"expense_execution":0.80078158,"balance_to_revenue":-0.16151134,"cash_to_expense":0.36567315,"cash_yoy":-0.3369962,"capital_expense_share":0.42494397,"transfer_revenue_share":0.05760331},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236594/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236594"},"seo":{"slug":"vlastejovice","path":"/cz/municipalities/vlastejovice/"},"population":{"value":469,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19592987.59,"expenditure_czk":19121722,"financing_czk":-471265.59,"balance_czk":471265.59},{"stage":"revised","revenue_czk":19180977.95,"expenditure_czk":26677653.66,"financing_czk":7496675.71,"balance_czk":-7496675.71},{"stage":"actual","revenue_czk":18392393.46,"expenditure_czk":21362973.63,"financing_czk":2970580.17,"balance_czk":-2970580.17}],"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",2824763],["6130",2509500],["5362",2470110],["6121",2376168],["5011",1385409],["5023",1245020],["5141",1028000],["5171",811000],["5331",771000],["5031",566982],["5154",477180],["5021",378000],["6349",325000],["5156",316000],["5139",275965],["5032",256840],["5499",155428],["5137",145000],["5163",139672],["5162",102000],["6119",96000],["5173",61000],["5168",56000],["5194",51000],["5329",45800],["5166",40000],["5155",30000],["5167",28000],["5132",24500],["5492",20000],["5903",20000],["5161",16000],["5172",15000],["5179",10500],["5175",10000],["5321",9000],["5038",8700],["5136",8000],["5229",7000],["5365",5000],["5131",1000],["5164",185]],"economic_expenditure_total_czk":19121722,"economic_financing":[["8124",-1070616],["8115",599350.41]],"economic_financing_total_czk":-471265.59,"economic_revenue":[["1211",5234856],["1121",2666092],["1122",2312110],["1511",2017800],["1111",1916692],["2111",1562711],["2131",822617.88],["4213",663150.71],["1345",631300],["1113",337172],["2132",286258],["2324",195000],["4222",188832],["1112",159896],["1356",110000],["4112",108500],["2141",100000],["1386",65000],["3111",50000],["1342",45000],["1387",35000],["1381",25000],["1334",15000],["2119",15000],["4129",14500],["1361",8000],["1341",5100],["2133",1200],["2139",1200]],"economic_revenue_total_czk":19592987.59,"purpose_expenditure":[["3639",4592950],["6399",2462110],["3111",1784000],["3722",1656168],["6112",1629120],["6171",1505357],["2321",1286207],["2310",1105530],["2212",918000],["3113",490000],["3631",336000],["1032",284660],["3745",213000],["5512",145000],["3635",96000],["3612",82000],["3399",80000],["3392",75080],["6320",55000],["3699",50000],["3341",46540],["3725",40000],["3726",38000],["6310",25000],["5213",20000],["3314",18000],["2118",13000],["3319",12000],["3322",12000],["3724",12000],["5519",12000],["3412",11000],["3721",10000],["3122",3000],["3723",3000]],"purpose_expenditure_total_czk":19121722},"revised":{"economic_expenditure":[["6121",8172571.65],["6130",4979500],["5169",3262896.67],["5011",1466225],["5023",1237442],["5171",1119108.98],["5362",966180.62],["5141",778000],["5331",714448],["5154",634616.46],["5031",589225],["5021",441861],["5137",295479.16],["5032",263318],["5156",261075.78],["5139",222976.71],["5163",153992],["5499",147925],["5162",113750],["6349",112350],["6122",109921.24],["6119",96000],["5173",64227],["5329",55902],["5172",53780],["5194",51137],["6129",44759.11],["5166",32808],["5155",30000],["5167",28000],["5132",23358],["5492",20000],["5903",20000],["5179",18642.94],["5161",16747],["5336",13440],["5321",12000],["5175",9626],["5038",8994],["5136",8027],["5229",7000],["5365",6600],["5221",5000],["5168",4546.34],["5222",3000],["5131",1000],["5164",196]],"economic_expenditure_total_czk":26677653.66,"economic_financing":[["8117",9181137.54],["8124",-1070616],["8115",-613845.83]],"economic_financing_total_czk":7496675.71,"economic_revenue":[["1211",5284340.48],["1121",2832404.61],["1511",2017800],["1111",1926810.21],["2111",1657648],["2131",1157813.92],["1122",716520],["4213",661071.84],["1345",631300],["1113",374108.84],["2132",334933],["2324",221113],["4222",188832],["1112",184568.29],["3111",180000],["2141",173825.62],["1356",170027.9],["4112",110000],["1386",105000],["4116",48600],["1342",45000],["1387",41000],["1334",33000],["4111",23018.82],["2119",15000],["4129",14500],["4122",13440],["1361",8000],["1341",5100],["2321",3000],["2133",1200],["2139",1200],["1381",801.42]],"economic_revenue_total_czk":19180977.95,"purpose_expenditure":[["3639",6949534.73],["2341",2855600],["2212",2843535.11],["2321",2045382.76],["3111",1621981.46],["6112",1619854],["3722",1608285.36],["2310",1560424.46],["6171",1556152],["6399",911822],["3113",558760],["3745",421537.83],["3392",338671.33],["3631",332214],["1032",299788.61],["3612",189467],["3726",176376.51],["5512",166018.67],["3635",96000],["3399",80675],["3723",61654],["6320",60518],["3314",50936.1],["3699",50000],["3341",45399],["6310",25000],["6114",24948.82],["3724",24500],["5213",20000],["2118",18050],["3322",12971.31],["5519",12000],["3412",11000],["3721",10000],["3319",6695.6],["3741",5000],["3122",3000],["4379",3000],["3725",900]],"purpose_expenditure_total_czk":26677653.66},"actual":{"economic_expenditure":[["6130",4978960.3],["6121",3832076.07],["5169",3208135.45],["5011",1461421],["5023",1237364],["5171",881261.79],["5362",849728.62],["5141",760923.68],["5331",714448],["5154",599088.59],["5031",586681],["5021",409299],["5137",283304.15],["5032",258452],["5156",202987.3],["5499",147925],["5163",142837.2],["5139",114906.79],["6349",112350],["6122",109921.24],["5162",85786.4],["5329",55902],["5172",53780],["5173",48629],["6129",44759.11],["5194",39386],["5179",18642.94],["5167",15413],["5492",15000],["5336",13440],["5155",13420],["5321",12000],["5161",11762],["5166",8452],["5136",6801],["5038",6799],["5365",5600],["5221",5000],["5175",3855],["5132",3162],["5222",3000],["5131",203],["5164",110]],"economic_expenditure_total_czk":21362973.63,"economic_financing":[["8117",9181137.54],["8115",-5139941.37],["8124",-1070616]],"economic_financing_total_czk":2970580.17,"economic_revenue":[["1211",5284340.48],["1121",2832404.61],["1111",1926810.21],["1511",1824628.8],["2111",1533669.16],["2131",852649.92],["1122",716520],["4213",661071.84],["1345",631061],["1113",374108.84],["2132",289891],["2324",220619],["4222",188832],["1112",184568.29],["2141",173823.9],["1356",170027.9],["4112",110000],["1386",103178.42],["3111",102700],["4116",48600],["1387",40440.48],["1334",24200.06],["4111",23018.82],["1342",20180],["4129",14500],["4122",13440],["2119",10900],["1361",5320],["1341",4920],["2321",3000],["2133",1200],["2139",967.31],["1381",801.42]],"economic_revenue_total_czk":18392393.46,"purpose_expenditure":[["3639",6798278.21],["2321",1825796.31],["3722",1608285.36],["3111",1593497.07],["6112",1589905.82],["2310",1531440.72],["6171",1471386.19],["2341",868909.63],["6399",795370],["3113",526555.05],["2212",523995.09],["3745",419609.65],["3631",323165.6],["1032",286728.61],["3392",269768.71],["3612",184883.65],["3726",176376.51],["5512",136969.67],["3399",66443],["3723",61580.75],["6320",60518],["3314",50318.1],["3341",43529.17],["3699",42544.51],["6114",24948.82],["3724",24369.15],["6310",19827.2],["2118",12345.07],["3322",9971.31],["5519",6033.06],["3741",5000],["4379",3000],["3725",892.14],["3412",731.5]],"purpose_expenditure_total_czk":21362973.63}},"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."}}}}