{"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:00525537","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00525537","name":"Obec Vlastiboř","short_name":"Vlastiboř","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563846},"amounts":{"revenue_approved":3003000,"revenue_adjusted":3454140,"revenue_actual":3711446.79,"expense_approved":7423000,"expense_adjusted":7874140,"expense_actual":7200621.45,"tax_revenue":2998169.44,"nontax_revenue":248977.35,"capital_revenue":0,"transfer_revenue":464300,"current_expense":5860744.4,"capital_expense":1339877.05,"budget_balance":-3489174.66,"cash_current":3162441.64,"cash_previous":6651616.3},"ratios":{"revenue_execution":1.07449229,"expense_execution":0.91446449,"balance_to_revenue":-0.94011173,"cash_to_expense":0.4391901,"cash_yoy":-0.52456042,"capital_expense_share":0.18607797,"transfer_revenue_share":0.12509946},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00525537/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00525537"},"seo":{"slug":"vlastibor-00525537","path":"/cz/municipalities/vlastibor-00525537/"},"population":{"value":140,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3003000,"expenditure_czk":7423000,"financing_czk":4420000,"balance_czk":-4420000},{"stage":"revised","revenue_czk":3454140,"expenditure_czk":7874140,"financing_czk":4420000,"balance_czk":-4420000},{"stage":"actual","revenue_czk":3711446.79,"expenditure_czk":7200621.45,"financing_czk":3489174.66,"balance_czk":-3489174.66}],"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":[["5171",4926000],["5169",624000],["5023",385000],["6121",350000],["5011",265000],["5154",152000],["6130",100000],["5155",80000],["5031",69000],["5032",61000],["5903",50000],["5139",45000],["5364",44000],["5021",40000],["5168",30000],["5194",30000],["5323",24000],["5151",23000],["5163",20000],["5365",20000],["5156",18000],["5162",13000],["5321",12000],["5173",10000],["5137",9000],["5175",9000],["5179",5000],["5019",2000],["5038",2000],["5161",2000],["5167",2000],["5039",1000]],"economic_expenditure_total_czk":7423000,"economic_financing":[["8115",4420000]],"economic_financing_total_czk":4420000,"economic_revenue":[["1211",1200000],["1121",560000],["1111",400000],["1345",180000],["1511",180000],["2132",150600],["1113",110000],["4112",72000],["2324",50000],["1112",25000],["2111",21400],["1122",20000],["1386",15000],["2131",7000],["1387",6000],["1341",3000],["1361",2000],["2149",1000]],"economic_revenue_total_czk":3003000,"purpose_expenditure":[["3639",4500000],["6171",550000],["3613",500000],["6112",420000],["3722",350000],["2321",300000],["3319",150000],["3631",150000],["3745",100000],["2212",80000],["5512",80000],["3612",60000],["5213",50000],["6402",44000],["2292",24000],["3314",20000],["4359",20000],["6399",20000],["6310",5000]],"purpose_expenditure_total_czk":7423000},"revised":{"economic_expenditure":[["5171",3950000],["6121",1480000],["5169",676000],["5023",404000],["5011",265000],["5154",153000],["5192",150000],["5139",95000],["5137",93000],["5031",69000],["5032",63000],["5155",63000],["5903",50000],["5364",44000],["5021",39000],["5365",38640],["5168",34000],["5194",33000],["5151",28000],["5323",24000],["5175",21000],["5163",20000],["6130",14000],["5156",13000],["5162",13000],["5321",12000],["5173",10000],["5179",5000],["5229",5000],["5161",2500],["5019",2000],["5038",2000],["5167",2000],["5039",1000]],"economic_expenditure_total_czk":7874140,"economic_financing":[["8115",4420000]],"economic_financing_total_czk":4420000,"economic_revenue":[["1211",1200200],["1121",560000],["1111",400000],["4122",400000],["1345",180000],["1511",180000],["2132",150600],["1113",110000],["4112",71800],["2324",50000],["1122",38640],["4111",32500],["1112",25000],["2111",21400],["1386",15000],["2131",7000],["1387",6000],["1341",3000],["1361",2000],["2149",1000]],"economic_revenue_total_czk":3454140,"purpose_expenditure":[["2212",3880000],["3612",660000],["3631",550000],["6171",550000],["6112",450000],["3613",370000],["3722",350000],["2321",300000],["3319",210000],["3639",120000],["3745",100000],["5512",80000],["5213",50000],["6402",44000],["6399",38640],["6114",32500],["2292",24000],["3314",20000],["3322",20000],["4359",20000],["6310",5000]],"purpose_expenditure_total_czk":7874140},"actual":{"economic_expenditure":[["5171",3749331.9],["6121",1329417.05],["5169",599056.5],["5023",403200],["5011",260055],["5154",134518.25],["5192",102705.74],["5137",82311],["5139",79101],["5031",64497],["5032",59692],["5364",43547],["5155",39305.8],["5365",38640],["5021",33119],["5168",31215.55],["5151",26832],["5323",24000],["5163",17812.4],["5194",12353],["5321",12000],["5162",11210.46],["6130",10460],["5175",10199],["5173",8848],["5156",5001],["5179",4881],["5229",4000],["5161",2216.8],["5038",1095]],"economic_expenditure_total_czk":7200621.45,"economic_financing":[["8115",3489174.66]],"economic_financing_total_czk":3489174.66,"economic_revenue":[["1211",1270879.67],["1121",682030.67],["1111",459424.38],["4122",360000],["1511",189289],["1345",184343],["2132",139300],["1113",90010.8],["2324",78494.35],["4112",71800],["1112",44428.44],["1122",38640],["4111",32500],["2111",26534],["1386",24839.33],["1387",9736.86],["2131",3160],["1341",3000],["1361",1360],["2149",1139],["2112",350],["1381",187.29]],"economic_revenue_total_czk":3711446.79,"purpose_expenditure":[["2212",3773719.12],["3631",518959.62],["6171",518284.5],["3612",488813.58],["6112",445763],["3722",346618.96],["2321",287994.53],["3613",253360.84],["3319",143131.62],["3639",115368],["3745",91979.25],["6402",43547],["5512",40330.6],["6399",38640],["2292",24000],["6114",20419],["3314",19580.43],["3322",14520],["4359",12000],["6310",3591.4]],"purpose_expenditure_total_czk":7200621.45}},"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."}}}}