{"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:00279714","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279714","name":"Obec Vlčkov","short_name":"Vlčkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":581127},"amounts":{"revenue_approved":3026000,"revenue_adjusted":3137500,"revenue_actual":3143079.69,"expense_approved":3630000,"expense_adjusted":3234000,"expense_actual":2962698.94,"tax_revenue":2608865.18,"nontax_revenue":404914.51,"capital_revenue":0,"transfer_revenue":129300,"current_expense":2093633.07,"capital_expense":869065.87,"budget_balance":180380.75,"cash_current":3453319.01,"cash_previous":3268722.26},"ratios":{"revenue_execution":1.00177839,"expense_execution":0.91610975,"balance_to_revenue":0.05738981,"cash_to_expense":1.16559903,"cash_yoy":0.05647367,"capital_expense_share":0.29333587,"transfer_revenue_share":0.041138},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279714/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279714"},"seo":{"slug":"vlckov","path":"/cz/municipalities/vlckov/"},"population":{"value":120,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3026000,"expenditure_czk":3630000,"financing_czk":604000,"balance_czk":-604000},{"stage":"revised","revenue_czk":3137500,"expenditure_czk":3234000,"financing_czk":96500,"balance_czk":-96500},{"stage":"actual","revenue_czk":3143079.69,"expenditure_czk":2962698.94,"financing_czk":-180380.75,"balance_czk":180380.75}],"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",1200000],["5169",537000],["5011",331500],["5154",218700],["5023",197000],["5171",190200],["5365",174600],["5139",135000],["5137",110000],["5031",82000],["5021",71000],["5175",60000],["5499",60000],["5156",50000],["5903",50000],["5032",48000],["5364",37000],["5168",25000],["5162",11000],["5223",10000],["5163",8000],["5909",7000],["5321",5000],["5019",4000],["5194",3000],["5329",2500],["5136",1000],["5161",1000],["5153",500]],"economic_expenditure_total_czk":3630000,"economic_financing":[["8115",604000]],"economic_financing_total_czk":604000,"economic_revenue":[["1211",1034600],["1121",526900],["1111",371600],["1511",250000],["2111",218900],["1122",174300],["2132",156000],["4112",71800],["1113",66600],["1345",57000],["2324",32000],["1112",31600],["1386",11700],["2131",7000],["1387",5800],["1381",5000],["1342",2900],["1341",2300]],"economic_revenue_total_czk":3026000,"purpose_expenditure":[["6171",1716200],["3612",684000],["2310",249000],["6112",215000],["3319",200000],["6399",174300],["3725",150000],["2321",60000],["5213",50000],["6402",37000],["5512",32000],["2212",20000],["3314",14000],["3631",10000],["4341",10000],["6310",4000],["3639",2500],["3341",2000]],"purpose_expenditure_total_czk":3630000},"revised":{"economic_expenditure":[["6121",867000],["5169",645000],["5011",325500],["5154",246700],["5023",180000],["5365",174600],["5171",172200],["5139",143000],["5021",104000],["5031",82000],["5175",66000],["5032",48000],["5156",45000],["5364",37000],["5168",25000],["5162",11000],["5223",10000],["5019",9500],["5137",9000],["5163",8000],["5909",7000],["5321",5000],["5339",5000],["5194",3000],["5329",2500],["5136",1000],["5161",1000],["5153",500],["6130",500]],"economic_expenditure_total_czk":3234000,"economic_financing":[["8115",96500]],"economic_financing_total_czk":96500,"economic_revenue":[["1211",1041600],["1121",558900],["1111",371600],["1511",259000],["2111",218900],["1122",174300],["2132",156000],["1113",72600],["4112",71800],["1345",57000],["4111",32500],["2324",32000],["1112",31600],["4122",15000],["1386",11700],["4121",10000],["2131",7000],["1387",5800],["1381",5000],["1342",2900],["1341",2300]],"economic_revenue_total_czk":3137500,"purpose_expenditure":[["6171",1371200],["3612",764000],["3319",210000],["6112",198000],["2310",191000],["6399",174300],["3725",150000],["5512",73000],["6402",37000],["6114",32500],["3314",14000],["4341",10000],["6310",4000],["3639",3000],["3341",2000]],"purpose_expenditure_total_czk":3234000},"actual":{"economic_expenditure":[["6121",868565.87],["5169",520640.71],["5011",325541],["5154",231442.22],["5023",196104],["5365",174600],["5171",139410.87],["5139",98784.65],["5021",84389],["5031",68092],["5032",46558],["5364",36988],["5175",36728.14],["5137",29103],["5156",25282.88],["5168",22650.06],["5162",10576.87],["5223",10000],["5163",7573.4],["5909",7000.27],["5321",5000],["5339",5000],["5019",4951],["5194",3000],["5329",2700],["5039",590],["6130",500],["5153",480],["5161",447]],"economic_expenditure_total_czk":2962698.94,"economic_financing":[["8115",-170130.75],["8901",-10250]],"economic_financing_total_czk":-180380.75,"economic_revenue":[["1211",1041267.69],["1121",558010.75],["1111",374865.03],["1511",259314.9],["2111",203658],["1122",174300],["2132",156000],["1113",73712.43],["4112",71800],["1345",57758],["1112",36363.62],["2324",36308.51],["4111",32500],["1386",20326.85],["4122",15000],["4121",10000],["1387",7967.29],["2131",6948],["1342",2820],["1341",2000],["2119",2000],["1381",158.62]],"economic_revenue_total_czk":3143079.69,"purpose_expenditure":[["6171",1272066.03],["3612",746997.72],["6112",213755],["2310",201235.56],["6399",174300],["3725",132365],["3319",75463.76],["5512",61944.47],["6402",36988],["3314",15250],["6114",13927],["4341",10000],["6310",3466.4],["3639",3200],["3341",1740]],"purpose_expenditure_total_czk":2962698.94}},"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."}}}}