{"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:00481661","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00481661","name":"Obec Vlastislav","short_name":"Vlastislav","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565873},"amounts":{"revenue_approved":4181910,"revenue_adjusted":5319477.32,"revenue_actual":5412729.55,"expense_approved":3841910,"expense_adjusted":5030439,"expense_actual":4297977.56,"tax_revenue":3993878.7,"nontax_revenue":621500.85,"capital_revenue":0,"transfer_revenue":797350,"current_expense":3730154.56,"capital_expense":567823,"budget_balance":1114751.99,"cash_current":4920424.29,"cash_previous":4146472.3},"ratios":{"revenue_execution":1.01753034,"expense_execution":0.85439413,"balance_to_revenue":0.20595006,"cash_to_expense":1.14482317,"cash_yoy":0.18665312,"capital_expense_share":0.132114,"transfer_revenue_share":0.14731015},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00481661/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00481661"},"seo":{"slug":"vlastislav","path":"/cz/municipalities/vlastislav/"},"population":{"value":165,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4181910,"expenditure_czk":3841910,"financing_czk":-340000,"balance_czk":340000},{"stage":"revised","revenue_czk":5319477.32,"expenditure_czk":5030439,"financing_czk":-289038.32,"balance_czk":289038.32},{"stage":"actual","revenue_czk":5412729.55,"expenditure_czk":4297977.56,"financing_czk":-1114751.99,"balance_czk":1114751.99}],"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",1233855],["5023",700000],["5169",654806.43],["5154",334536.37],["5139",260000],["5011",178799],["5151",100000],["5166",82899.3],["5163",67445.62],["5039",50000],["5364",46000],["5168",25715.7],["5137",21726.64],["5032",19910],["5162",11827.74],["5211",10000],["5362",10000],["5021",9794],["5175",5131.4],["5161",5000],["5179",5000],["5171",3025],["5365",2440],["5156",1613.8],["5213",1500],["5194",500],["5038",384]],"economic_expenditure_total_czk":3841910,"economic_financing":[["8124",-340000]],"economic_financing_total_czk":-340000,"economic_revenue":[["1211",1530000],["1121",850000],["1111",550000],["2132",306210],["1511",250000],["2111",177600],["1113",120000],["1345",80000],["4112",75000],["1112",50000],["2324",45000],["2112",40000],["4111",35000],["1122",30000],["1361",20000],["1381",20000],["1341",2100],["2141",1000]],"economic_revenue_total_czk":4181910,"purpose_expenditure":[["2219",904910],["6112",700000],["6171",580000],["3631",400000],["2212",310000],["3745",200000],["3722",180000],["3725",150000],["3322",100000],["3612",70000],["5213",55000],["3399",50000],["6402",46000],["6310",35000],["6320",21000],["6115",15000],["6409",15000],["6399",10000]],"purpose_expenditure_total_czk":3841910},"revised":{"economic_expenditure":[["5171",923466],["5169",729806.43],["5023",700000],["6127",450000],["6121",433855],["5154",409536.37],["5139",270000],["5011",243799],["5031",180000],["5151",100000],["5163",87445.62],["5166",82899.3],["5032",79910],["5365",66910],["5364",50118],["5039",50000],["5021",39794],["5175",37631.4],["5168",25715.7],["5137",21726.64],["5162",11827.74],["5211",10000],["5362",10000],["5179",7000],["5161",5000],["5156",1613.8],["5213",1500],["5194",500],["5038",384]],"economic_expenditure_total_czk":5030439,"economic_financing":[["8124",-340000],["8115",50961.68]],"economic_financing_total_czk":-289038.32,"economic_revenue":[["1211",1630000],["1121",850000],["1111",600000],["4222",546050],["2132",306210],["1511",296056.57],["2111",289856],["4116",147000],["1113",129318],["1345",80000],["4112",71800],["1122",64470],["1112",50000],["2324",45000],["2112",40000],["2142",40000],["4111",32500],["1386",24783.84],["1361",20000],["1381",20000],["2119",20000],["1387",9652.91],["2131",3680],["1341",2100],["2141",1000]],"economic_revenue_total_czk":5319477.32,"purpose_expenditure":[["3322",980441],["6112",970000],["6171",595000],["3317",450000],["3631",400000],["3612",290000],["2212",260000],["3745",235000],["3722",200000],["3725",175000],["2219",104910],["6399",74470],["5213",55000],["6402",50118],["3399",50000],["6320",41000],["6310",35000],["6114",32500],["6409",17000],["6115",15000]],"purpose_expenditure_total_czk":5030439},"actual":{"economic_expenditure":[["5171",945362.63],["5169",747111.84],["5023",649850],["6127",434783],["5154",244097.18],["5031",195190],["5166",144000],["5011",128142.59],["6121",121377],["5151",88007],["5021",83630.41],["5139",83372.35],["5365",79470],["5032",70831],["5364",50118],["5168",46144.95],["5138",38697.8],["5163",28653.46],["5141",26364.8],["5137",24380],["5175",18022.45],["6129",11663],["5136",10335],["5179",8000],["5229",5007],["5156",4738.3],["5329",3320],["5162",3182],["5161",2520.8],["5194",1023],["5038",582]],"economic_expenditure_total_czk":4297977.56,"economic_financing":[["8115",-773951.99],["8124",-340800]],"economic_financing_total_czk":-1114751.99,"economic_revenue":[["1211",1657527.01],["1121",886400.4],["1111",601519.81],["4222",546050],["1511",483780.8],["2111",288417],["2132",221238],["4116",147000],["1113",117254.03],["1345",77658],["4112",71800],["1122",64470],["1112",57796.47],["2324",47738],["2112",33480],["4111",32500],["1386",32289.63],["2119",21220],["1387",12658.32],["2131",5401],["2142",4000],["1341",1900],["1361",350],["1381",264.59],["1382",9.64],["2141",6.85]],"economic_revenue_total_czk":5412729.55,"purpose_expenditure":[["3322",979194.53],["6112",940937.1],["6171",591100.96],["3317",449923],["3612",288555.88],["3745",234292.54],["3722",199039.54],["3725",172091.69],["3631",79947.31],["2219",65000],["6399",64470],["2212",53720.6],["6402",50118],["3399",49049.95],["6310",32480.2],["6320",22538.06],["6409",16327],["6114",9191.2]],"purpose_expenditure_total_czk":4297977.56}},"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."}}}}