{"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:00253103","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253103","name":"Obec Vlastiboř","short_name":"Vlastiboř","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":553298},"amounts":{"revenue_approved":15596000,"revenue_adjusted":13192615,"revenue_actual":13086216.89,"expense_approved":15596000,"expense_adjusted":12238500,"expense_actual":11901240.67,"tax_revenue":9369193.83,"nontax_revenue":2600908.06,"capital_revenue":0,"transfer_revenue":1116115,"current_expense":9298057.67,"capital_expense":2603183,"budget_balance":1184976.22,"cash_current":5121617.01,"cash_previous":3936640.79},"ratios":{"revenue_execution":0.99193503,"expense_execution":0.97244276,"balance_to_revenue":0.09055147,"cash_to_expense":0.43034312,"cash_yoy":0.30101203,"capital_expense_share":0.21873207,"transfer_revenue_share":0.08528936},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253103/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253103"},"seo":{"slug":"vlastibor","path":"/cz/municipalities/vlastibor/"},"population":{"value":330,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15596000,"expenditure_czk":15596000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13192615,"expenditure_czk":12238500,"financing_czk":-954115,"balance_czk":954115},{"stage":"actual","revenue_czk":13086216.89,"expenditure_czk":11901240.67,"financing_czk":-1184976.22,"balance_czk":1184976.22}],"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",2850000],["5171",2169000],["5011",1754000],["5154",1547000],["5139",924000],["5021",770000],["5137",731000],["6121",653000],["5365",631000],["5023",583000],["5031",429000],["6122",370000],["6129",349000],["6130",300000],["5156",245000],["5032",214000],["5155",174000],["5362",110000],["5909",102000],["5175",89000],["5024",74000],["5162",62000],["5194",52000],["5168",50000],["5229",50000],["6119",50000],["5163",48000],["5222",40000],["5329",28000],["5172",20000],["5903",20000],["5134",15000],["5132",14000],["5038",11000],["5173",11000],["5136",10000],["5167",10000],["5179",9000],["5164",8000],["5161",5000],["5221",4000],["5041",3000],["5141",2000],["5192",2000],["5223",2000],["5499",2000]],"economic_expenditure_total_czk":15596000,"economic_revenue":[["1211",3000000],["2111",2682000],["3111",1800000],["1121",1664000],["1111",1350000],["1122",1328000],["2131",1105000],["1511",830000],["2324",472000],["1113",329000],["2132",248000],["1345",233000],["2329",97000],["1334",86000],["4112",81000],["1112",69000],["2322",56000],["1381",40000],["1386",34000],["2139",34000],["1387",18000],["1349",12000],["1341",10000],["2112",10000],["1361",4000],["1342",1000],["1343",1000],["1344",1000],["2141",1000]],"economic_revenue_total_czk":15596000,"purpose_expenditure":[["2310",2609000],["3745",1479000],["6171",1339000],["2212",1293000],["3639",1205000],["3726",1159000],["3613",867000],["6399",660000],["6112",653000],["2321",570000],["3392",531000],["3111",416000],["3722",380000],["3723",320000],["3631",313000],["3399",248000],["1032",238000],["3412",230000],["3429",229000],["2142",200000],["3419",128000],["5512",126000],["6221",90000],["6409",55000],["6320",38000],["3341",33000],["4358",30000],["3314",26000],["3326",25000],["3725",25000],["5213",20000],["3322",18000],["3319",12000],["6310",12000],["2341",6000],["3727",6000],["2333",2000],["3541",2000],["3741",2000],["3421",1000]],"purpose_expenditure_total_czk":15596000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2224000],["5169",1888770.8],["5011",1798800],["5171",1594637.9],["5154",990000],["5023",700000],["5139",558921.2],["5365",548500],["5031",445000],["5021",245008],["5032",231000],["5156",210000],["6113",151000],["5137",133000],["6119",130000],["5362",-107000],["6122",82500],["5163",68500],["5194",67500],["5162",60000],["5155",36000],["5903",20000],["5175",19000],["5909",19000],["6130",17000],["5134",16000],["5132",14000],["5038",11500],["5136",10000],["5222",10000],["5179",9000],["5364",6862.1],["5161",5000],["5221",4000],["5041",3000],["5329",3000],["5363",3000],["5141",2000],["5192",2000],["5223",2000],["5229",2000],["5499",2000],["5173",1000],["5321",1000]],"economic_expenditure_total_czk":12238500,"economic_financing":[["8115",-954115]],"economic_financing_total_czk":-954115,"economic_revenue":[["1211",3701500],["1121",1980000],["1111",1360500],["2111",1355500],["1511",1110000],["2131",1045000],["1122",547000],["4222",382615],["4116",350000],["4122",270000],["1113",262000],["1345",168000],["2132",167000],["1112",129500],["4112",81000],["1386",79000],["2329",50000],["1387",38000],["4111",32500],["2139",28000],["2112",20000],["1341",10000],["1342",7000],["2322",5000],["1361",4000],["1334",2000],["2324",2000],["1343",1000],["1344",1000],["1381",1000],["2141",1000],["2328",1000],["1382",500]],"economic_revenue_total_czk":13192615,"purpose_expenditure":[["2310",3132887.9],["3745",1861140.8],["3613",1654250],["3726",1095800],["6171",974500],["6112",770000],["6399",378000],["3722",346000],["3635",281000],["3723",262000],["2321",233500],["3111",187000],["3399",161500],["2341",156500],["3639",102000],["1032",91000],["3631",86000],["3429",71000],["6320",58500],["3412",53500],["3419",49000],["3341",38000],["5512",31000],["6114",29059.2],["3314",26000],["5213",20000],["6310",12000],["6409",12000],["3392",11000],["3322",10000],["3319",8500],["2142",8000],["3326",7000],["6402",6862.1],["3727",6000],["2333",2000],["3541",2000],["3741",2000],["2212",1000],["3421",1000]],"purpose_expenditure_total_czk":12238500},"actual":{"economic_expenditure":[["6121",2223717],["5169",1827704.07],["5011",1783629],["5171",1566950.7],["5154",968942.28],["5023",699360.2],["5365",547130],["5139",523443.73],["5031",439935],["5032",222598],["5021",221258.8],["5156",200756.23],["6113",151000],["6119",130000],["5137",120065.36],["5362",-108200],["6122",82500],["5194",67220.85],["5163",65503.8],["5162",56139.68],["5155",32830.2],["6130",15966],["5175",15066.14],["5179",8017],["5038",7379],["5364",6862.1],["5909",5460.53],["5134",5411],["5222",4000],["5363",3000],["5229",2000],["5041",1890],["5136",1467],["5161",1237],["5321",1000]],"economic_expenditure_total_czk":11901240.67,"economic_financing":[["8115",-1184976.22]],"economic_financing_total_czk":-1184976.22,"economic_revenue":[["1211",3700851.5],["1121",1979628.83],["1111",1360438.11],["2111",1326052.17],["1511",1105558.82],["2131",1044484],["1122",546630],["4222",382615],["4116",350000],["4122",270000],["1113",261822.72],["1345",167106],["2132",150447.8],["1112",129069.77],["4112",81000],["1386",72117.85],["2329",48560.09],["4111",32500],["1387",28269.63],["2139",21930],["2112",8714],["1341",7600],["1342",6520],["1361",1620],["1334",1355.6],["2328",720],["1381",587.42],["1382",17.58]],"economic_revenue_total_czk":13086216.89,"purpose_expenditure":[["2310",3104749.52],["3745",1824706.84],["3613",1633167.51],["3726",1065302.45],["6171",933712.29],["6112",762312.2],["6399",377570],["3722",345864.22],["3635",281000],["3723",261553.42],["2321",217617.15],["3111",177761.29],["2341",155377.5],["3399",145918.2],["3639",92785.77],["1032",90169.2],["3631",76557.92],["3429",60142.05],["6320",58004],["3412",52936.55],["3419",46535.25],["3341",30179.8],["6114",29059.2],["3314",20893],["5512",14601.11],["3322",9759],["6310",7499.8],["2142",7335.8],["6402",6862.1],["6409",5460.53],["3392",4950],["2212",897]],"purpose_expenditure_total_czk":11901240.67}},"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."}}}}