{"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:00284670","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00284670","name":"Obec Vlachovice","short_name":"Vlachovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585955},"amounts":{"revenue_approved":48152270,"revenue_adjusted":69859908.1,"revenue_actual":69402447.47,"expense_approved":120655697,"expense_adjusted":126497828,"expense_actual":68118247.33,"tax_revenue":37182667.02,"nontax_revenue":9141622.35,"capital_revenue":2408400,"transfer_revenue":20669758.1,"current_expense":41843952.19,"capital_expense":26274295.14,"budget_balance":1284200.14,"cash_current":137614242.12,"cash_previous":136324622.27},"ratios":{"revenue_execution":0.99345174,"expense_execution":0.53849341,"balance_to_revenue":0.01850367,"cash_to_expense":2.02022582,"cash_yoy":0.00945992,"capital_expense_share":0.38571596,"transfer_revenue_share":0.29782463},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00284670/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00284670"},"seo":{"slug":"vlachovice","path":"/cz/municipalities/vlachovice/"},"population":{"value":1475,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":48152270,"expenditure_czk":120655697,"financing_czk":72503427,"balance_czk":-72503427},{"stage":"revised","revenue_czk":69859908.1,"expenditure_czk":126497828,"financing_czk":56637919.9,"balance_czk":-56637919.9},{"stage":"actual","revenue_czk":69402447.47,"expenditure_czk":68118247.33,"financing_czk":-1284200.14,"balance_czk":1284200.14}],"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",67370000],["5171",9220000],["5169",7555000],["5331",6262000],["6123",5000000],["5151",3670000],["5011",3200000],["5023",2150000],["5139",1920000],["5154",1765000],["5222",1555000],["5031",1340000],["5021",1180000],["5362",1000000],["5365",1000000],["6460",995000],["6122",700000],["5137",630000],["5032",565000],["5223",500000],["5153",475000],["5329",400000],["5156",350000],["6130",300000],["5499",250000],["5903",250000],["5163",150000],["5175",150000],["5323",150000],["5492",110000],["5168",100000],["5194",70000],["5136",60000],["5321",50000],["5339",50000],["5166",30000],["5364",23697],["5038",20000],["5132",20000],["5138",20000],["5167",20000],["5161",10000],["5173",10000],["5221",10000]],"economic_expenditure_total_czk":120655697,"economic_financing":[["8115",72503427]],"economic_financing_total_czk":72503427,"economic_revenue":[["1211",15909384],["1121",8102588],["1111",5715214],["2111",5200000],["3111",5000000],["2141",1500100],["1113",1024708],["1122",1000000],["1511",1000000],["1345",750000],["2132",697000],["1112",485944],["4112",484900],["2324",380000],["2460",300000],["1387",201432],["1386",200000],["2112",110000],["2131",30000],["1341",25000],["1361",25000],["2119",10000],["1343",1000]],"economic_revenue_total_czk":48152270,"purpose_expenditure":[["2212",25000000],["3612",21700000],["3113",9302000],["2219",7400000],["5512",6500000],["2310",6000000],["3639",6000000],["3631",4700000],["2321",4000000],["6171",3600000],["3613",3000000],["6112",3000000],["3419",2200000],["6399",2000000],["3392",1700000],["3429",1600000],["3111",1460000],["3722",1100000],["1032",1000000],["3326",1000000],["3611",1000000],["3723",800000],["3421",700000],["3900",600000],["3330",550000],["3632",500000],["3633",500000],["6409",500000],["3399",400000],["1031",350000],["2221",350000],["3314",250000],["5213",250000],["2223",200000],["3635",200000],["3745",200000],["1036",170000],["2292",150000],["3721",130000],["6320",120000],["3349",110000],["4357",60000],["1014",50000],["3522",50000],["3543",50000],["4359",50000],["3319",30000],["6310",25000],["6402",23697],["3341",10000],["3799",10000],["4339",5000]],"purpose_expenditure_total_czk":120655697},"revised":{"economic_expenditure":[["6121",68970000],["5171",9220000],["5169",7855000],["5331",6313927.8],["6123",5000000],["5151",3670000],["5011",3200000],["5365",2460780],["5023",2150000],["5139",1995000],["5154",1765000],["5222",1605000],["5362",1600000],["5031",1340000],["5021",1231000],["5336",1062132.2],["6460",995000],["6130",800000],["6122",700000],["5137",630000],["5032",565000],["5223",500000],["5153",475000],["5329",400000],["5156",350000],["5499",250000],["5903",250000],["5175",155000],["5163",152000],["5323",150000],["5492",110000],["5168",100000],["5194",70000],["5364",63988],["5136",60000],["5221",50000],["5321",50000],["5339",50000],["5166",30000],["5038",20000],["5132",20000],["5138",20000],["5167",20000],["5161",14000],["5173",10000]],"economic_expenditure_total_czk":126497828,"economic_financing":[["8115",56637919.9]],"economic_financing_total_czk":56637919.9,"economic_revenue":[["4216",16948578.42],["1211",15909384],["1121",8102588],["1111",5715214],["2111",5260000],["3111",5000000],["1122",2460780],["4116",2218775.68],["2141",1500100],["1113",1024708],["1511",1000000],["1345",750000],["2132",697000],["4222",516000],["1112",485944],["4112",484900],["4122",436504],["2324",380000],["2460",300000],["1387",201432],["1386",200000],["2112",110000],["4111",65000],["2131",30000],["1341",25000],["1361",25000],["2119",10000],["2321",2000],["1343",1000]],"economic_revenue_total_czk":69859908.1,"purpose_expenditure":[["2212",25000000],["3612",21700000],["3113",10018440],["2219",7700000],["3639",6500000],["5512",6500000],["2310",6000000],["3631",6000000],["6399",4060780],["2321",4000000],["6171",3600000],["3613",3000000],["6112",3000000],["3419",2200000],["3111",1857620],["3392",1700000],["3429",1600000],["3722",1400000],["1032",1000000],["3326",1000000],["3611",1000000],["3723",800000],["3421",700000],["3900",650000],["3330",550000],["3632",500000],["3633",500000],["6409",500000],["1031",420000],["3399",400000],["2221",350000],["3314",250000],["5213",250000],["2223",200000],["3635",200000],["3745",200000],["1036",170000],["2292",150000],["3721",130000],["6320",120000],["3349",110000],["4359",90000],["6114",65000],["6402",63988],["4357",60000],["1014",50000],["3522",50000],["3543",50000],["3319",30000],["6310",27000],["3341",10000],["3799",10000],["4339",5000]],"purpose_expenditure_total_czk":126497828},"actual":{"economic_expenditure":[["6121",20088146.94],["5169",7501933.05],["5331",6313927.8],["6123",4951819],["5151",4593447],["5011",4244297],["5365",2460780],["5023",2079923],["5139",1750566.38],["5222",1628638],["5031",1556825],["5154",1464125.99],["5362",1463085.78],["5021",1090510],["5336",1062132.2],["6130",846500],["5171",709131.67],["5137",679670.12],["5032",597943],["5153",553323.26],["5223",500000],["6122",328539.2],["5499",252153],["5156",250508.64],["5323",147700],["5492",135356],["5175",111523.06],["5168",92002.56],["5221",76000],["5329",71660],["5364",63988],["5494",60000],["6119",59290],["5136",45831],["5909",39557.32],["5138",34318],["5132",31839.79],["5163",30421.1],["5179",30278.25],["5339",30000],["5038",18995],["5166",15000],["5161",7953],["5173",7760.14],["5162",7750],["5167",7163],["5194",6381],["5321",6000],["5192",5000],["5229",5000],["5019",1656],["5142",1335.66],["5039",560],["5164",2.42]],"economic_expenditure_total_czk":68118247.33,"economic_financing":[["8117",136000000],["8118",-110000000],["8115",-27289619.85],["8901",5419.71]],"economic_financing_total_czk":-1284200.14,"economic_revenue":[["4216",16948578.42],["1211",15719102.42],["1121",8413655.7],["1111",5796911.51],["2111",5509075.07],["1122",2460780],["3111",2372900],["4116",2218775.68],["1511",1976450.36],["2141",1771489.57],["1113",1112313.75],["2132",917672],["1345",675025],["1112",548467.63],["4222",516000],["4112",484900],["4122",436504],["2324",422767.86],["2460",342299.52],["1386",306553.78],["1387",120142.78],["2112",71570],["4111",65000],["2212",64683.33],["3113",35500],["2131",27389],["1341",23623],["1361",22230],["2322",6868],["2119",5808],["1334",3949.2],["1381",2460.46],["2321",2000],["1343",1000],["1382",1.43]],"economic_revenue_total_czk":69402447.47,"purpose_expenditure":[["3612",10405715.33],["3639",6389457.3],["5512",6126217.62],["3113",5908828],["3631",5525009.22],["2219",5269251.22],["2310",4577153.74],["6399",3909310],["6171",3597525.02],["6112",2729018.64],["3111",1857620],["3722",1314578.95],["3392",1002036.75],["2321",850452.79],["3419",822841.76],["2212",792137.7],["1032",751591.33],["3429",743558.99],["3723",709627.45],["3900",650000],["3330",550000],["3421",428780.86],["1031",414141.52],["3399",372782.56],["3326",281967.43],["3314",229709.01],["3613",207811.25],["3745",199452.29],["1036",167940],["2292",147700],["3633",141570],["6409",129662.25],["3721",126395.4],["5213",112409],["6320",95631],["3349",89314.85],["4359",88500],["6402",63988],["3522",50000],["1014",49665],["3632",48175],["6114",46629],["4357",45414],["3543",34900],["6310",26970.1],["3319",17021],["3341",8299],["3799",6559],["4339",3000],["3611",1928]],"purpose_expenditure_total_czk":68118247.33}},"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."}}}}