{"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:00278441","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278441","name":"OBEC VLČICE","short_name":"VLČICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579823},"amounts":{"revenue_approved":17602290,"revenue_adjusted":17602290,"revenue_actual":18356155.95,"expense_approved":23624112.4,"expense_adjusted":23624112.4,"expense_actual":21643197.64,"tax_revenue":15269101.18,"nontax_revenue":2321490.78,"capital_revenue":0,"transfer_revenue":765563.99,"current_expense":15013563.31,"capital_expense":6629634.33,"budget_balance":-3287041.69,"cash_current":38657321.5,"cash_previous":42061768.44},"ratios":{"revenue_execution":1.04282772,"expense_execution":0.91614861,"balance_to_revenue":-0.17907026,"cash_to_expense":1.78611877,"cash_yoy":-0.08093923,"capital_expense_share":0.30631492,"transfer_revenue_share":0.04170612},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278441/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278441"},"seo":{"slug":"vlcice","path":"/cz/municipalities/vlcice/"},"population":{"value":580,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17602290,"expenditure_czk":23624112.4,"financing_czk":6021822.4,"balance_czk":-6021822.4},{"stage":"revised","revenue_czk":17602290,"expenditure_czk":23624112.4,"financing_czk":6021822.4,"balance_czk":-6021822.4},{"stage":"actual","revenue_czk":18356155.95,"expenditure_czk":21643197.64,"financing_czk":3287041.69,"balance_czk":-3287041.69}],"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",7350000],["5171",4570000],["5169",2307000],["5011",2000000],["5137",1115000],["5331",950000],["5139",948000],["5023",850000],["5365",639790],["5031",565000],["5154",393000],["5021",295000],["5032",212000],["5155",200000],["5132",160000],["5156",160000],["5163",155000],["5164",155000],["5362",102500],["5162",68000],["5222",65000],["5019",60000],["5175",53000],["5364",41322.4],["5168",40000],["5194",32000],["5321",30000],["5167",22000],["5179",20000],["5329",17000],["5166",15000],["5038",10000],["5492",10000],["5161",6000],["5153",5000],["5136",2000],["5903",500]],"economic_expenditure_total_czk":23624112.4,"economic_financing":[["8115",6021822.4]],"economic_financing_total_czk":6021822.4,"economic_revenue":[["1211",6150000],["1121",3100000],["1111",2200000],["1511",1400000],["2111",1266000],["2141",800000],["1122",634790],["1113",495000],["2132",487000],["1345",400000],["2324",190000],["1112",160000],["4112",133500],["1386",85000],["1387",45000],["2131",25000],["1341",12000],["1342",5000],["1344",5000],["2310",5000],["1361",4000]],"economic_revenue_total_czk":17602290,"purpose_expenditure":[["3639",8692000],["2212",2500000],["6171",2025500],["2310",1700000],["6112",1106000],["3392",1060000],["3113",1005000],["3111",902000],["3429",877000],["6399",734790],["3399",625000],["3722",610000],["5512",552000],["3723",360000],["3412",220000],["3631",211000],["6320",140000],["3322",80000],["3613",65000],["6402",41322.4],["2321",30000],["3745",30000],["3721",20000],["4359",20000],["6310",15000],["3632",2000],["5213",500]],"purpose_expenditure_total_czk":23624112.4},"revised":{"economic_expenditure":[["6121",7350000],["5171",4570000],["5169",2307000],["5011",2000000],["5137",1115000],["5331",950000],["5139",948000],["5023",850000],["5365",639790],["5031",565000],["5154",393000],["5021",295000],["5032",212000],["5155",200000],["5132",160000],["5156",160000],["5163",155000],["5164",155000],["5362",102500],["5162",68000],["5222",65000],["5019",60000],["5175",53000],["5364",41322.4],["5168",40000],["5194",32000],["5321",30000],["5167",22000],["5179",20000],["5329",17000],["5166",15000],["5038",10000],["5492",10000],["5161",6000],["5153",5000],["5136",2000],["5903",500]],"economic_expenditure_total_czk":23624112.4,"economic_financing":[["8115",6021822.4]],"economic_financing_total_czk":6021822.4,"economic_revenue":[["1211",6150000],["1121",3100000],["1111",2200000],["1511",1400000],["2111",1266000],["2141",800000],["1122",634790],["1113",495000],["2132",487000],["1345",400000],["2324",190000],["1112",160000],["4112",133500],["1386",85000],["1387",45000],["2131",25000],["1341",12000],["1342",5000],["1344",5000],["2310",5000],["1361",4000]],"economic_revenue_total_czk":17602290,"purpose_expenditure":[["3639",8692000],["2212",2500000],["6171",2025500],["2310",1700000],["6112",1106000],["3392",1060000],["3113",1005000],["3111",902000],["3429",877000],["6399",734790],["3399",625000],["3722",610000],["5512",552000],["3723",360000],["3412",220000],["3631",211000],["6320",140000],["3322",80000],["3613",65000],["6402",41322.4],["2321",30000],["3745",30000],["3721",20000],["4359",20000],["6310",15000],["3632",2000],["5213",500]],"purpose_expenditure_total_czk":23624112.4},"actual":{"economic_expenditure":[["6130",5000000],["5011",2247319],["5169",2191444.59],["5171",1903919.73],["5139",1145824.27],["6122",1105081.29],["5331",1100004],["5023",963260],["5031",834310],["5137",658927.03],["5365",652790],["5336",599563.99],["6121",524553.04],["5362",383890],["5021",356136],["5032",327489],["5154",279751.64],["5155",204490],["5156",199307.94],["5163",171450],["5164",139973.52],["5132",134265.97],["5222",86000],["5162",60602.88],["5168",55952.22],["5321",34317],["5364",33522.4],["5167",32450],["5175",31732.31],["5166",30447.23],["5223",27000],["5172",21611],["5194",19962.4],["5138",17305],["5329",17010],["5221",13000],["5019",12777],["5038",9531],["5161",5093],["5153",4647],["5179",4093.94],["5039",2392],["5909",0.25]],"economic_expenditure_total_czk":21643197.64,"economic_financing":[["8118",-22000000],["8117",21215000],["8115",4072041.69]],"economic_financing_total_czk":3287041.69,"economic_revenue":[["1211",6392412.31],["1121",3425798.91],["1111",2344548.93],["2111",1268939.92],["1511",1260189.07],["1122",650790],["4116",599563.99],["1113",452531.6],["2132",343168.69],["1345",329243.5],["2324",264606.45],["1112",223245.08],["2141",219845.97],["2451",150000],["4112",133500],["1386",124797.38],["1387",48913.48],["4111",32500],["2131",30367],["2112",19160],["2329",15972.75],["1341",10028],["2310",9430],["1361",3850],["1342",1780],["1381",972.92]],"economic_revenue_total_czk":18356155.95,"purpose_expenditure":[["3639",8443540.56],["6171",3062562.06],["3113",2118051.26],["6112",1246155.78],["2212",924018.88],["3429",914260.2],["6399",913352],["3111",774516.16],["3392",676903.3],["3399",572061.95],["3723",536909.52],["3722",439124.33],["5512",282377.3],["6320",154764],["2310",121961],["3631",104048.04],["3412",82023.1],["2117",60951.33],["3613",51431],["4359",40000],["6402",33522.4],["6114",33427.4],["3745",26664],["6310",16686],["4329",7124.07],["3419",5000],["2321",941],["3632",821]],"purpose_expenditure_total_czk":21643197.64}},"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."}}}}