{"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:00511994","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00511994","name":"Obec Vlksice","short_name":"Vlksice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":598852},"amounts":{"revenue_approved":3835200,"revenue_adjusted":5509935.9,"revenue_actual":5470028.74,"expense_approved":3835200,"expense_adjusted":7268997.95,"expense_actual":7162037.3,"tax_revenue":3934386.85,"nontax_revenue":487931.89,"capital_revenue":0,"transfer_revenue":1047710,"current_expense":5604679.46,"capital_expense":1557357.84,"budget_balance":-1692008.56,"cash_current":3778261.92,"cash_previous":5470270.48},"ratios":{"revenue_execution":0.99275724,"expense_execution":0.98528537,"balance_to_revenue":-0.30932352,"cash_to_expense":0.52754011,"cash_yoy":-0.30930985,"capital_expense_share":0.21744621,"transfer_revenue_share":0.19153647},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00511994/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00511994"},"seo":{"slug":"vlksice","path":"/cz/municipalities/vlksice/"},"population":{"value":146,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3835200,"expenditure_czk":3835200,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5509935.9,"expenditure_czk":7268997.95,"financing_czk":1759062.05,"balance_czk":-1759062.05},{"stage":"actual","revenue_czk":5470028.74,"expenditure_czk":7162037.3,"financing_czk":1692008.56,"balance_czk":-1692008.56}],"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":[["5169",1023823.05],["5023",635916],["5021",411800],["5139",359000],["6121",350000],["5171",300000],["5154",240000],["5163",81000],["5031",59230],["5032",57584],["5222",55000],["5175",35000],["5019",20000],["5137",20000],["5162",20000],["5166",20000],["5168",20000],["5492",20000],["5156",15000],["5365",15000],["5364",13746.95],["5173",13000],["5194",10000],["5229",10000],["5329",10000],["5903",10000],["5136",7000],["5161",2000],["5038",1100]],"economic_expenditure_total_czk":3835200,"economic_revenue":[["1211",1400000],["1121",800000],["1111",500000],["1511",387800],["2132",270200],["1113",115000],["2141",81200],["4112",71800],["1345",60000],["2111",42000],["1112",35000],["1386",20000],["1122",15000],["1387",15000],["2131",15000],["1381",5000],["1341",2000],["1334",100],["1361",100]],"economic_revenue_total_czk":3835200,"purpose_expenditure":[["3639",957453.05],["6112",700000],["6171",600000],["2341",500000],["3722",400000],["3745",150000],["3631",120000],["5512",100000],["6320",75000],["1032",50000],["3399",40000],["2321",30000],["3314",20000],["6399",15000],["6402",13746.95],["4351",12000],["2212",10000],["2310",10000],["3311",10000],["5213",10000],["3319",6000],["6310",6000]],"purpose_expenditure_total_czk":3835200,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",1823212],["6123",1366238.2],["5169",1203343.89],["5023",635916],["5139",584075],["5021",535345],["5154",234548],["6121",191119.64],["5137",99502.27],["5365",90930],["5032",84180],["5031",54833],["5175",50789],["5163",50159],["5222",45000],["5019",36472],["5162",22500],["5229",22000],["5168",20000],["5492",20000],["5194",18787],["5173",16182],["5364",13764.95],["5136",12367],["5156",10320],["5329",10000],["5903",10000],["5166",3000],["5161",2000],["5038",1400],["5039",514],["5321",500]],"economic_expenditure_total_czk":7268997.95,"economic_financing":[["8115",1759062.05]],"economic_financing_total_czk":1759062.05,"economic_revenue":[["1211",1660196],["1121",888607],["1111",595950],["4216",450000],["1511",411676],["4222",300000],["2132",270200],["4116",193410],["1113",117478],["1122",90930],["2131",84713],["2141",80000],["4112",71800],["1345",63260],["1112",57927],["2324",57746],["2111",33500],["1386",33000],["4111",32500],["1387",13000],["1341",2340],["1381",1000],["1334",452.9],["1361",250]],"economic_revenue_total_czk":5509935.9,"purpose_expenditure":[["3639",2119644.32],["5512",1437238.2],["3612",1174995],["6112",738843],["6171",697319],["3722",430930],["2310",196119.64],["3745",115100],["6399",90930],["3399",48787],["3631",40000],["6320",36000],["3314",33767],["6114",28409.84],["2212",21400],["6402",13764.95],["4351",12000],["5213",10000],["6310",8500],["1032",6000],["2321",5000],["3319",4250]],"purpose_expenditure_total_czk":7268997.95},"actual":{"economic_expenditure":[["5171",1823211.48],["6123",1366238.2],["5169",1194456.24],["5023",632196],["5139",573430.05],["5021",531128],["5154",216092.68],["6121",191119.64],["5137",99502.27],["5365",90930],["5032",84179],["5031",54762],["5163",50129.76],["5175",42789],["5019",36471],["5222",26000],["5162",22249.03],["5492",20000],["5194",18787],["5168",16329],["5364",13764.95],["5136",12277],["5229",12000],["5173",11182],["5156",9045],["5329",8436],["5166",2255],["5038",1400],["5161",663],["5039",514],["5321",500]],"economic_expenditure_total_czk":7162037.3,"economic_financing":[["8115",1692008.56]],"economic_financing_total_czk":1692008.56,"economic_revenue":[["1211",1660195.65],["1121",888606.29],["1111",595948.12],["4216",450000],["1511",411675.11],["4222",300000],["2132",232600],["4116",193410],["1113",117477.98],["1122",90930],["2131",84713],["2141",79998.89],["4112",71800],["1345",63260],["1112",57926.53],["2324",57746],["2111",32874],["4111",32500],["1386",32375.45],["1387",12688.86],["1341",2340],["1334",452.9],["1381",259.96],["1361",250]],"economic_revenue_total_czk":5470028.74,"purpose_expenditure":[["3639",2101244.96],["5512",1429460.7],["3612",1174978.33],["6112",732122],["6171",663675.44],["3722",425924.37],["2310",195399.41],["3745",114486],["6399",90930],["3399",38787],["3631",38324.88],["6320",35986.96],["3314",32536],["6114",28409.84],["2212",20992.08],["6402",13764.95],["4351",9000],["6310",7484.61],["2321",4279.77],["3319",4250]],"purpose_expenditure_total_czk":7162037.3}},"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."}}}}