{"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:00291561","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00291561","name":"Obec Vlčnov","short_name":"Vlčnov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Uherské Hradiště","municipality_code":592820},"amounts":{"revenue_approved":70410900,"revenue_adjusted":77046700.19,"revenue_actual":79818087.29,"expense_approved":83345000,"expense_adjusted":116204128.75,"expense_actual":112922121.34,"tax_revenue":68328651.52,"nontax_revenue":5220802.67,"capital_revenue":117451.91,"transfer_revenue":6151181.19,"current_expense":49026185.83,"capital_expense":63895935.51,"budget_balance":-33104034.05,"cash_current":18502999.68,"cash_previous":52742455.57},"ratios":{"revenue_execution":1.03597022,"expense_execution":0.97175653,"balance_to_revenue":-0.41474351,"cash_to_expense":0.16385629,"cash_yoy":-0.64918206,"capital_expense_share":0.56584073,"transfer_revenue_share":0.077065},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00291561/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00291561"},"seo":{"slug":"vlcnov","path":"/cz/municipalities/vlcnov/"},"population":{"value":2954,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":70410900,"expenditure_czk":83345000,"financing_czk":12934100,"balance_czk":-12934100},{"stage":"revised","revenue_czk":77046700.19,"expenditure_czk":116204128.75,"financing_czk":39157428.56,"balance_czk":-39157428.56},{"stage":"actual","revenue_czk":79818087.29,"expenditure_czk":112922121.34,"financing_czk":33104034.05,"balance_czk":-33104034.05}],"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",31992000],["5169",12546000],["5331",8150000],["5171",6649000],["5011",5155000],["6349",3900000],["5023",2138000],["5154",2004000],["5031",1745000],["5365",1300000],["5139",871000],["5032",704000],["6130",668000],["5499",544000],["5021",496000],["5137",435000],["5362",412000],["5163",411000],["5151",348000],["5153",315000],["5323",303000],["5492",284000],["5156",221000],["6122",178000],["5162",168000],["5166",159000],["5175",133000],["5123",95000],["5222",95000],["5136",92000],["5132",91000],["5141",80000],["5194",73000],["5167",72000],["5192",55000],["5168",50000],["5039",45000],["5164",44000],["5229",43000],["5179",35000],["5339",33000],["5493",25000],["5161",23000],["5321",23000],["5038",20000],["5019",18000],["5042",17000],["5133",17000],["5172",17000],["5909",11000],["5901",10000],["5903",10000],["5131",8000],["5181",4000],["5189",4000],["5173",3000],["5221",2000],["6111",1000]],"economic_expenditure_total_czk":83345000,"economic_financing":[["8115",16178100],["8124",-3244000]],"economic_financing_total_czk":12934100,"economic_revenue":[["1211",29000000],["1121",14500000],["1111",10255000],["1511",4400000],["1113",2100000],["2111",2044000],["1345",1900000],["1122",1300000],["4112",937900],["2324",911000],["1112",800000],["2132",713000],["1386",300000],["2139",260000],["2131",187000],["2310",152000],["1381",130000],["1343",120000],["1387",100000],["2141",67000],["4111",62000],["1361",60000],["2142",33000],["2133",21000],["1341",20000],["3111",18000],["1334",10000],["1349",5000],["2112",5000]],"economic_revenue_total_czk":70410900,"purpose_expenditure":[["2321",20000000],["3613",9300000],["3412",6000000],["3113",5300000],["3319",4650000],["3745",4500000],["6171",4000000],["2212",3950000],["3729",3900000],["3722",3800000],["6112",3000000],["3723",2000000],["6399",1700000],["2219",1500000],["3631",1000000],["3639",1000000],["4350",1000000],["3632",800000],["3399",750000],["1031",700000],["3314",600000],["5512",600000],["3326",500000],["3421",500000],["3726",500000],["2292",303000],["1019",200000],["3635",200000],["3349",170000],["3612",150000],["3721",130000],["3633",100000],["6310",100000],["2310",70000],["6114",62000],["2333",50000],["3111",50000],["3341",50000],["1011",20000],["2229",20000],["3322",20000],["3329",20000],["3636",20000],["5213",20000],["2143",10000],["3419",10000],["4341",10000],["5272",10000]],"purpose_expenditure_total_czk":83345000},"revised":{"economic_expenditure":[["6121",49940000],["5169",9670000],["5331",8246000],["5171",8240000],["6349",6810000],["5011",5628000],["6130",4527000],["6122",2999000],["5154",2324000],["5023",2124000],["5336",2031659.19],["5031",1895000],["5365",1445000],["5137",936000],["5222",909700],["5139",793000],["5032",717000],["5499",585000],["6123",523000],["5223",446900],["5021",440000],["5123",415000],["5163",386000],["5151",384000],["5194",373000],["5362",370000],["5153",310000],["5323",303000],["5492",229000],["5156",208000],["5175",193000],["5329",180000],["5162",148000],["5168",126000],["6127",114000],["5132",113000],["5166",113000],["5136",92000],["5339",91000],["5364",83869.56],["5167",80000],["5141",78000],["5192",74000],["5179",66000],["5042",61000],["5164",44000],["5229",43000],["5493",41000],["5039",34000],["5161",28000],["5172",28000],["5221",27000],["5321",25000],["5038",23000],["5019",22000],["5133",14000],["5909",11000],["5901",10000],["5903",10000],["5131",7000],["5181",4000],["5189",4000],["5363",4000],["5173",3000],["6111",1000]],"economic_expenditure_total_czk":116204128.75,"economic_financing":[["8115",41111428.56],["8124",-3244000],["8901",1290000]],"economic_financing_total_czk":39157428.56,"economic_revenue":[["1211",28905000],["1121",14500000],["1111",10255000],["1511",4400000],["2111",2316000],["1113",2100000],["4216",2038032],["4116",1985059.19],["1345",1900000],["2324",1875700],["1122",1300000],["4112",937900],["1112",800000],["2132",713000],["4122",596500],["1386",400000],["4222",300000],["2139",260000],["4213",228690],["2310",217000],["2131",168000],["1387",140000],["1343",120000],["3113",113000],["2229",68019],["1334",65000],["4111",65000],["2141",62000],["1361",60000],["2142",38000],["1381",30000],["2322",26500],["2133",21000],["1341",20000],["3111",10000],["1349",5000],["2321",5000],["2112",2300]],"economic_revenue_total_czk":77046700.19,"purpose_expenditure":[["2321",22670000],["3319",12546500],["3613",11964000],["3113",8416159.19],["3412",7544000],["3729",6920000],["3745",6752000],["6171",5118000],["3639",5040000],["3722",3800000],["2219",3000000],["6112",3000000],["3631",2486000],["2212",2450000],["3723",2000000],["6399",1803000],["3632",1770000],["3399",915000],["3419",698700],["3429",665000],["5512",629000],["2419",609000],["3314",600000],["3326",593000],["3726",500000],["1032",480000],["4350",400000],["3421",395000],["2292",303000],["3330",300000],["3612",275000],["3349",214000],["3633",161000],["3721",155000],["4359",146900],["3341",106000],["6310",100000],["1037",95000],["2310",85000],["6402",83869.56],["6114",65000],["3329",60000],["2333",50000],["3111",50000],["2229",29000],["3636",22000],["1011",20000],["3322",20000],["5213",20000],["1019",17000],["4357",16000],["2143",10000],["4341",10000],["5272",10000],["3744",7000],["4371",4000],["1014",3000],["3635",2000]],"purpose_expenditure_total_czk":116204128.75},"actual":{"economic_expenditure":[["6121",49150567.09],["5169",9221610.98],["5331",8246000],["6349",6809000],["5171",6569504.97],["5011",5735504],["6130",4513128.2],["6122",2976244.72],["5154",2314132.02],["5336",2211659.19],["5023",2155906],["5031",1871689],["5365",1444800],["5222",909250],["5137",897174.87],["5139",737709.61],["5032",714308],["5499",668956],["5223",446900],["5021",425735],["5123",412660.98],["5151",383380],["5194",372415.28],["5362",368024.3],["6123",333752.5],["5163",333361.2],["5323",296900],["5492",229000],["5156",223411.96],["5153",215469.79],["5175",200511.73],["5329",176940],["5162",114078.06],["6127",113243],["5132",107448],["5168",106042.35],["5166",94558.5],["5136",90959.79],["5192",83871.1],["5364",83869.56],["5179",70907],["5167",65063.9],["5042",60297.93],["5339",60000],["5493",41000],["5164",39930],["5229",32481.06],["5141",32122.7],["5172",27443],["5221",27000],["5321",24700],["5038",22907],["5019",21258],["5161",20458],["5039",7185],["5133",4116],["5363",4000],["5131",1254],["5189",320]],"economic_expenditure_total_czk":112922121.34,"economic_financing":[["8117",51046495.64],["8115",-10987283.38],["8118",-5000000],["8124",-3243600],["8901",1288421.79]],"economic_financing_total_czk":33104034.05,"economic_revenue":[["1211",29521731.49],["1121",15802834.19],["1111",10808655.2],["1511",4644364.09],["1113",2089073.61],["4216",2038032],["4116",1985059.19],["1345",1917270],["2324",1840104.91],["2111",1720662.37],["1122",1444800],["1112",1030128.63],["4112",937900],["2132",812077],["4122",596500],["1386",575776.02],["4222",300000],["2139",266722],["2310",254314.69],["4213",228690],["1387",225654.91],["2131",166430.53],["3113",112451.91],["1343",108300],["1334",79333],["2229",67244],["4111",65000],["1361",50790],["2142",37278.8],["2322",25673],["1341",21800],["2141",14457.37],["2133",8720],["2321",5000],["3111",5000],["1381",4612.38],["1349",3528],["2112",2118]],"economic_revenue_total_czk":79818087.29,"purpose_expenditure":[["2321",22622341.79],["3319",12075125.64],["3613",11963158.2],["3113",8212405.2],["3412",7523291.16],["3729",6918579],["3745",6751410.27],["6171",5114720.04],["3639",5027903.82],["3722",3392451.73],["6112",2965843.21],["2219",2489123.42],["3631",2485809.62],["3723",1985955.83],["6399",1802492.3],["3632",1769460.51],["2212",1274054.86],["3399",914256.23],["3419",698700],["3429",663610],["5512",628146.42],["2419",608549.18],["3326",592948.06],["3314",590038.09],["3726",473578.15],["1032",469655.67],["3421",380063.48],["4350",364215.77],["3330",300000],["2292",296900],["3349",213091],["3633",160589],["3612",156278.22],["3721",154048.74],["4359",146900],["3341",105119.5],["1037",95000],["6402",83869.56],["2310",83700],["6310",59279.9],["6114",57822],["3329",52133],["2333",46800],["3111",44842.77],["2229",28608],["3636",21296],["1011",16335],["4357",16000],["3744",6088],["1019",5533],["2143",5000],["4371",4000],["1014",2819],["3322",2181]],"purpose_expenditure_total_czk":112922121.34}},"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."}}}}