{"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:00236608","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236608","name":"Obec Vlkaneč","short_name":"Vlkaneč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534579},"amounts":{"revenue_approved":14179108,"revenue_adjusted":20148345.2,"revenue_actual":19762682.38,"expense_approved":52556346.12,"expense_adjusted":53600358.12,"expense_actual":32571585.99,"tax_revenue":15483683.71,"nontax_revenue":3039098.47,"capital_revenue":14734,"transfer_revenue":1225166.2,"current_expense":10014221.4,"capital_expense":22557364.59,"budget_balance":-12808903.61,"cash_current":27898306.67,"cash_previous":40707210.28},"ratios":{"revenue_execution":0.98085883,"expense_execution":0.60767478,"balance_to_revenue":-0.64813588,"cash_to_expense":0.85652282,"cash_yoy":-0.31465933,"capital_expense_share":0.69254732,"transfer_revenue_share":0.06199392},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236608/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236608"},"seo":{"slug":"vlkanec","path":"/cz/municipalities/vlkanec/"},"population":{"value":624,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14179108,"expenditure_czk":52556346.12,"financing_czk":38377238.12,"balance_czk":-38377238.12},{"stage":"revised","revenue_czk":20148345.2,"expenditure_czk":53600358.12,"financing_czk":33452012.92,"balance_czk":-33452012.92},{"stage":"actual","revenue_czk":19762682.38,"expenditure_czk":32571585.99,"financing_czk":12808903.61,"balance_czk":-12808903.61}],"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",38680346.12],["5169",3770000],["5023",1500000],["6123",1500000],["5171",1476000],["5011",1320000],["5331",700000],["5031",590000],["5154",371000],["5021",336000],["5032",305000],["6130",300000],["5139",293000],["5222",220000],["5137",170000],["5153",144000],["5151",123500],["5168",120000],["5362",110000],["5041",80000],["5163",74000],["5136",36000],["5156",33000],["5123",30000],["5173",30000],["5323",30000],["5329",25000],["5194",22500],["5166",22000],["5167",20000],["5903",20000],["5162",18000],["5175",12500],["5132",12000],["5164",12000],["5179",11000],["5901",10000],["5492",9000],["5038",8000],["5161",8000],["5042",2500],["5133",2000]],"economic_expenditure_total_czk":52556346.12,"economic_financing":[["8115",38377238.12]],"economic_financing_total_czk":38377238.12,"economic_revenue":[["1211",6000000],["1121",3000000],["1111",2020000],["1511",1000000],["1345",454000],["1113",400000],["2324",330000],["2131",315500],["2111",163838],["1112",140000],["4112",119500],["1386",60000],["2132",57570],["1381",50000],["1387",30000],["1341",18000],["1361",8500],["1344",5000],["2139",4100],["2133",2000],["2141",1000],["2112",100]],"economic_revenue_total_czk":14179108,"purpose_expenditure":[["3412",21107346.12],["2321",6252000],["2310",6000000],["2219",2775000],["3722",2507000],["6112",1933000],["5512",1839500],["3631",1741000],["3745",1391000],["6171",1302000],["3633",1215000],["3117",948000],["2212",540000],["3613",495000],["3639",493000],["1032",365000],["3111",208000],["3399",193500],["3632",173000],["2341",150000],["3314",123000],["1031",120000],["3421",100000],["6399",100000],["3429",71000],["3341",60000],["3419",60000],["2333",42000],["3349",35000],["2292",30000],["3326",30000],["6320",30000],["1037",20000],["3612",20000],["5213",20000],["6310",20000],["1036",15000],["5212",10000],["3319",7000],["3723",5000],["3727",5000],["6409",5000]],"purpose_expenditure_total_czk":52556346.12},"revised":{"economic_expenditure":[["6121",37750096.12],["5169",4521000],["6123",1499000],["5171",1478000],["5023",1423000],["5011",1186000],["5331",700000],["5031",590000],["5336",557475.2],["5154",461000],["5139",442716],["5021",355936],["6130",310000],["5032",274000],["5137",270000],["5222",224000],["5499",191000],["5153",136391],["5151",123700],["5168",120000],["5362",120000],["5192",110250],["5365",108570],["5163",99000],["5041",76000],["5363",54785.8],["5123",50000],["5136",36000],["5156",33000],["5323",30000],["5173",29035],["5329",25000],["5194",22500],["5166",22000],["5167",20000],["5903",20000],["5162",18000],["5172",18000],["5175",17003],["5179",13400],["5164",13000],["5132",12000],["5901",10000],["5492",9000],["5038",8000],["5161",8000],["5042",2500],["5133",2000]],"economic_expenditure_total_czk":53600358.12,"economic_financing":[["8115",33452012.92]],"economic_financing_total_czk":33452012.92,"economic_revenue":[["1211",6450000],["1121",3460000],["1111",2330000],["2131",1851500],["1511",1650000],["2111",773338],["1345",651000],["4116",618685.2],["2324",499400],["1113",455000],["4216",450000],["1112",225000],["1386",140000],["4112",118800],["1122",108570],["2132",94371],["1387",60000],["1381",50000],["2119",45000],["4111",37681],["2310",19700],["1341",18000],["1361",12100],["3111",11000],["1344",6000],["2139",4100],["3122",4000],["2133",2000],["2328",2000],["2141",1000],["2112",100]],"economic_revenue_total_czk":20148345.2,"purpose_expenditure":[["3412",21107346.12],["2321",6317000],["2310",5500000],["2219",2929785.8],["3722",2533000],["5512",1879500],["6112",1871000],["3631",1771000],["3117",1505475.2],["3745",1367000],["6171",1338000],["3633",1215000],["1032",865000],["2212",540000],["3639",518000],["3613",495000],["6399",208570],["3111",208000],["3399",193500],["3632",173000],["2341",150000],["1031",145600],["3314",123000],["3421",100000],["3429",71000],["3341",60000],["3419",60000],["2333",42000],["6114",37681],["3349",35000],["2292",30000],["3326",30000],["6320",30000],["6310",25500],["1036",20000],["1037",20000],["3612",20000],["5213",20000],["3727",14000],["5212",10000],["3319",7000],["6409",6400],["3723",5000],["3741",3000]],"purpose_expenditure_total_czk":53600358.12},"actual":{"economic_expenditure":[["6121",21132547.59],["5169",3028598.46],["6123",1424817],["5023",1416278.21],["5011",1113819],["5331",641667],["5336",557475.2],["5031",483932],["5171",388401.86],["5154",381375.52],["5032",226231],["5222",224000],["5021",220495.79],["5139",173702.91],["5499",147948],["5192",110250],["5365",108570],["5137",104085.48],["5151",100859],["5153",95597.67],["5168",94160.86],["5163",89731.71],["5363",54785.8],["5041",36054.04],["5156",29905.08],["5136",27498.97],["5166",21780],["5323",17523],["5172",17061],["5194",17002],["5362",-16387],["5329",14634],["5162",13708.92],["5179",13260],["5175",11662],["5173",11116],["5164",10433.64],["5167",7290],["5123",5749],["5038",4553],["5492",4000],["5132",2996],["5161",1551],["5042",865.28]],"economic_expenditure_total_czk":32571585.99,"economic_financing":[["8115",12808903.61]],"economic_financing_total_czk":12808903.61,"economic_revenue":[["1211",6428420.85],["1121",3443138.38],["1111",2327042.08],["1511",1641086.01],["2131",1622070],["2111",762542.29],["1345",649118],["4116",618685.2],["2324",490250.54],["1113",454992.29],["4216",450000],["1112",224409.56],["1386",125439.63],["4112",118800],["1122",108570],["2132",92919],["1387",49163.44],["2119",43439],["4111",37681],["2310",19700],["1341",15700],["3111",10734],["1361",10155],["1344",5457.36],["2139",4058.34],["3122",4000],["2328",1936],["2133",1506],["1381",991.11],["2141",677.3]],"economic_revenue_total_czk":19762682.38,"purpose_expenditure":[["3412",19255997.55],["6112",1806269.21],["3722",1784186.23],["5512",1594794.8],["3117",1367419.5],["3745",1153062.07],["6171",1120702.87],["2219",1072572.84],["3631",775594.56],["1032",584954.3],["3633",453628.65],["2321",432207.61],["3613",130519.67],["3639",110446.3],["1031",106737.8],["2310",93660.6],["3399",91613.04],["2212",87893.2],["6399",82081],["3429",71000],["3419",60000],["3632",40034],["3341",39605.72],["6114",37681],["3314",32010],["3349",26166.97],["6310",25352.71],["6320",23162],["3111",20810],["1036",19500],["2292",17523],["2341",16456],["3727",13361],["3612",10184],["6409",6378],["3741",3000],["3319",2599.79],["3723",2420]],"purpose_expenditure_total_czk":32571585.99}},"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."}}}}