{"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:00250821","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250821","name":"Město Vlachovo Březí","short_name":"Vlachovo Březí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":550663},"amounts":{"revenue_approved":69387419,"revenue_adjusted":82452515.89,"revenue_actual":82452515.89,"expense_approved":73140975,"expense_adjusted":87891395.02,"expense_actual":87881395.02,"tax_revenue":44751978.3,"nontax_revenue":9244539.99,"capital_revenue":19300,"transfer_revenue":28436697.6,"current_expense":47810259.31,"capital_expense":40071135.71,"budget_balance":-5428879.13,"cash_current":5703274.98,"cash_previous":4493241.94},"ratios":{"revenue_execution":1,"expense_execution":0.99988622,"balance_to_revenue":-0.06584249,"cash_to_expense":0.06489741,"cash_yoy":0.26930066,"capital_expense_share":0.45596836,"transfer_revenue_share":0.34488575},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250821/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250821"},"seo":{"slug":"vlachovo-brezi","path":"/cz/municipalities/vlachovo-brezi/"},"population":{"value":1732,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":69387419,"expenditure_czk":73140975,"financing_czk":3753556,"balance_czk":-3753556},{"stage":"revised","revenue_czk":82452515.89,"expenditure_czk":87891395.02,"financing_czk":5438879.13,"balance_czk":-5438879.13},{"stage":"actual","revenue_czk":82452515.89,"expenditure_czk":87881395.02,"financing_czk":5428879.13,"balance_czk":-5428879.13}],"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",38839300],["5011",7700000],["5169",6548520],["5171",4104000],["5331",3080500],["5031",1974000],["5023",1400000],["5365",1290000],["5139",1088000],["5329",1000000],["5156",870000],["5154",810500],["5032",768000],["5493",500000],["5021",471500],["5163",432954],["5362",350000],["5137",341000],["5222",275000],["6122",240000],["5155",160000],["5168",126705],["5166",120000],["5151",100000],["5141",80000],["5194",80000],["5162",68200],["5136",63000],["5167",41000],["5144",40000],["5038",35000],["5132",21000],["5175",21000],["5161",20000],["5165",16276],["5179",16000],["5138",12000],["5153",12000],["5041",11000],["5903",10000],["5229",2520],["5019",1000],["5039",1000]],"economic_expenditure_total_czk":73140975,"economic_financing":[["8123",3753556],["8115",1693659.67],["8124",-1693659.67]],"economic_financing_total_czk":3753556,"economic_revenue":[["1211",19700000],["4216",17087299],["1121",10000000],["1111",7500000],["2111",5062000],["1511",1900000],["1113",1300000],["1122",1290000],["1345",1200000],["4116",1200000],["2132",941620],["4112",753000],["1112",600000],["1386",200000],["2119",160000],["2131",115000],["1343",100000],["1387",85000],["1361",65000],["3111",40000],["4111",31500],["1341",22000],["1335",15000],["2324",12000],["1342",5000],["2112",2000],["2141",1000]],"economic_revenue_total_czk":69387419,"purpose_expenditure":[["2321",29639300],["3729",8859000],["3639",7952276],["6171",6350000],["3113",4747500],["1032",2430074],["3722",1900000],["6112",1740000],["6399",1640000],["3322",887000],["2310",710000],["3723",700000],["3231",683000],["2219",660000],["3314",632705],["3631",555000],["5512",415600],["3399",366000],["6320",350000],["3721",300000],["2212",280000],["4351",235000],["3319",200000],["3419",200000],["3635",200000],["6310",165000],["3745",70000],["3429",65000],["6114",31500],["3421",30000],["3613",30000],["3412",28000],["3612",24500],["1014",22000],["2115",14520],["3341",11000],["5213",10000],["3632",4000],["3326",2000],["3726",1000]],"purpose_expenditure_total_czk":73140975},"revised":{"economic_expenditure":[["6121",35972479.59],["5011",9356535],["5169",9096156.83],["5171",6584963.95],["6122",3474861.79],["5331",3080500],["5139",2616507.16],["5031",2526088],["5336",1666231],["5023",1510789],["5365",1154458],["5329",1112250],["5137",1100970.81],["5154",1081598.76],["5032",978875],["5222",854700.41],["5156",838490.61],["5021",740385],["5138",734111.9],["6356",621495.33],["5362",453935.43],["5163",441957.44],["5141",371020.32],["5155",196140],["5499",186224],["5168",179649.91],["5151",141995.09],["5364",123822],["5166",119124.5],["5162",89220.01],["5136",71345.65],["5194",58920],["5164",53361],["5167",44836.9],["5038",41135],["5175",32353],["5144",30964.82],["5132",26664],["5161",24239],["5363",20000],["5165",17350],["5153",15900.64],["5041",15652.67],["5903",10000],["5904",10000],["5179",6554.5],["5229",2697],["6111",2299],["5019",1585]],"economic_expenditure_total_czk":87891395.02,"economic_financing":[["8123",8257441.1],["8124",-1693659.67],["8115",-632902.3],["8901",-492000]],"economic_financing_total_czk":5438879.13,"economic_revenue":[["1211",19374607.78],["4216",18666305.1],["1121",10365992.29],["1111",7279920.41],["2111",6368579.67],["4222",4864700],["4116",3622399.5],["1511",2228124.11],["2322",1664186],["1345",1529712],["1113",1370791.27],["1122",1161280],["2132",780007.14],["4112",747400],["1112",675811.63],["1386",377652.06],["4113",250777],["2324",222283.87],["1387",148026.37],["4213",132616],["2229",123822],["4122",120000],["1343",114845],["1361",86120],["2131",71834],["4111",32500],["1341",20970],["3113",12100],["2119",11540.98],["1335",10319.4],["3111",7200],["1342",4685],["1381",3060.41],["2112",1460],["2141",826.33],["1382",60.57]],"economic_revenue_total_czk":82452515.89,"purpose_expenditure":[["2321",31820219.56],["3639",11897915.22],["3729",9086229.31],["6171",8054781.8],["3113",6593633],["1032",4272795.17],["3722",2105803.8],["6112",1875947],["6399",1592955.43],["3231",1415538.34],["2310",1396489],["5512",864654.39],["3399",796821.31],["2219",772847.85],["3314",704322.38],["3723",621354.02],["3419",550000],["3631",535247.27],["3322",524869.45],["6310",440721.58],["6320",357867],["3721",280029.09],["4351",262696],["3319",184716],["3412",170680.48],["3726",161700.41],["6402",143822],["2212",102747.15],["3429",52000],["3613",43000],["1014",39688],["3745",34475.93],["6114",32500],["3421",30000],["3612",27015.31],["3341",15652.67],["2115",13310],["5213",10000],["3632",6349.1]],"purpose_expenditure_total_czk":87891395.02},"actual":{"economic_expenditure":[["6121",35972479.59],["5011",9356535],["5169",9096156.83],["5171",6584963.95],["6122",3474861.79],["5331",3080500],["5139",2616507.16],["5031",2526088],["5336",1666231],["5023",1510789],["5365",1154458],["5329",1112250],["5137",1100970.81],["5154",1081598.76],["5032",978875],["5222",854700.41],["5156",838490.61],["5021",740385],["5138",734111.9],["6356",621495.33],["5362",453935.43],["5163",441957.44],["5141",371020.32],["5155",196140],["5499",186224],["5168",179649.91],["5151",141995.09],["5364",123822],["5166",119124.5],["5162",89220.01],["5136",71345.65],["5194",58920],["5164",53361],["5167",44836.9],["5038",41135],["5175",32353],["5144",30964.82],["5132",26664],["5161",24239],["5363",20000],["5165",17350],["5153",15900.64],["5041",15652.67],["5904",10000],["5179",6554.5],["5229",2697],["6111",2299],["5019",1585]],"economic_expenditure_total_czk":87881395.02,"economic_financing":[["8123",8257441.1],["8124",-1693359.67],["8115",-643202.3],["8901",-492000]],"economic_financing_total_czk":5428879.13,"economic_revenue":[["1211",19374607.78],["4216",18666305.1],["1121",10365992.29],["1111",7279920.41],["2111",6368579.67],["4222",4864700],["4116",3622399.5],["1511",2228124.11],["2322",1664186],["1345",1529712],["1113",1370791.27],["1122",1161280],["2132",780007.14],["4112",747400],["1112",675811.63],["1386",377652.06],["4113",250777],["2324",222283.87],["1387",148026.37],["4213",132616],["2229",123822],["4122",120000],["1343",114845],["1361",86120],["2131",71834],["4111",32500],["1341",20970],["3113",12100],["2119",11540.98],["1335",10319.4],["3111",7200],["1342",4685],["1381",3060.41],["2112",1460],["2141",826.33],["1382",60.57]],"economic_revenue_total_czk":82452515.89,"purpose_expenditure":[["2321",31820219.56],["3639",11897915.22],["3729",9086229.31],["6171",8054781.8],["3113",6593633],["1032",4272795.17],["3722",2105803.8],["6112",1875947],["6399",1592955.43],["3231",1415538.34],["2310",1396489],["5512",864654.39],["3399",796821.31],["2219",772847.85],["3314",704322.38],["3723",621354.02],["3419",550000],["3631",535247.27],["3322",524869.45],["6310",440721.58],["6320",357867],["3721",280029.09],["4351",262696],["3319",184716],["3412",170680.48],["3726",161700.41],["6402",143822],["2212",102747.15],["3429",52000],["3613",43000],["1014",39688],["3745",34475.93],["6114",32500],["3421",30000],["3612",27015.31],["3341",15652.67],["2115",13310],["3632",6349.1]],"purpose_expenditure_total_czk":87881395.02}},"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."}}}}