{"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:00568767","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00568767","name":"OBEC VLČKOVÁ","short_name":"VLČKOVÁ","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585963},"amounts":{"revenue_approved":9130000,"revenue_adjusted":10145080,"revenue_actual":10647378.26,"expense_approved":9636000,"expense_adjusted":8413100,"expense_actual":8163759.68,"tax_revenue":9180648.44,"nontax_revenue":183758.82,"capital_revenue":132250,"transfer_revenue":1150721,"current_expense":6244942.89,"capital_expense":1918816.79,"budget_balance":2483618.58,"cash_current":5605623.95,"cash_previous":2832135.01},"ratios":{"revenue_execution":1.04951151,"expense_execution":0.97036285,"balance_to_revenue":0.23326105,"cash_to_expense":0.68664735,"cash_yoy":0.97929263,"capital_expense_share":0.23504082,"transfer_revenue_share":0.10807553},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00568767/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00568767"},"seo":{"slug":"vlckova","path":"/cz/municipalities/vlckova/"},"population":{"value":425,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9130000,"expenditure_czk":9636000,"financing_czk":506000,"balance_czk":-506000},{"stage":"revised","revenue_czk":10145080,"expenditure_czk":8413100,"financing_czk":-1731980,"balance_czk":1731980},{"stage":"actual","revenue_czk":10647378.26,"expenditure_czk":8163759.68,"financing_czk":-2483618.58,"balance_czk":2483618.58}],"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":[["5341",1830000],["5169",1517000],["6123",1400000],["6121",1250000],["5023",950000],["5171",749000],["5011",520000],["5031",220000],["5032",220000],["5154",210000],["5139",161000],["5021",130000],["5163",71000],["5153",70000],["5222",61000],["5162",50000],["5323",50000],["5901",50000],["5364",27000],["5194",20000],["5492",20000],["5038",10000],["5136",10000],["5156",10000],["5167",10000],["5175",10000],["5329",10000]],"economic_expenditure_total_czk":9636000,"economic_financing":[["8115",506000]],"economic_financing_total_czk":506000,"economic_revenue":[["1211",3500000],["1121",1900000],["1111",1200000],["4131",1050000],["1511",440000],["1345",340000],["1113",260000],["1112",100000],["4112",98900],["2324",95000],["1382",40000],["3111",37000],["4111",31000],["1342",10000],["2131",10000],["1341",9000],["2133",7000],["2141",1100],["1361",1000]],"economic_revenue_total_czk":9130000,"purpose_expenditure":[["6330",1830000],["5512",1500000],["2219",1250000],["6112",1236000],["3639",1200000],["6171",1082000],["3722",500000],["2212",206000],["3631",180000],["3723",150000],["3399",85000],["6320",60000],["2292",50000],["5212",50000],["3326",35000],["3392",30000],["3721",30000],["6402",27000],["1019",25000],["3314",25000],["3419",25000],["3745",20000],["2341",10000],["3319",10000],["3744",10000],["6310",10000]],"purpose_expenditure_total_czk":9636000},"revised":{"economic_expenditure":[["6123",1690000],["5169",1271400],["5011",1020000],["5023",950000],["5341",500000],["5031",405000],["5171",393700],["5139",384700],["5032",252000],["5137",234200],["5154",230000],["6121",229000],["5021",102800],["5222",92000],["5153",75000],["5163",73200],["5156",52000],["5162",52000],["5323",50000],["5901",50000],["5362",45000],["5168",41000],["5136",39000],["5364",27000],["5339",20000],["5492",20000],["5175",18000],["5221",16000],["5167",12000],["5365",10500],["5194",10000],["5329",10000],["5173",8300],["5179",6000],["5038",5000],["5161",5000],["5223",5000],["5321",3600],["5134",2700],["5811",2000]],"economic_expenditure_total_czk":8413100,"economic_financing":[["8115",-1731980]],"economic_financing_total_czk":-1731980,"economic_revenue":[["1211",3557000],["1121",2181000],["1111",1483000],["4216",600000],["1511",464000],["1345",395000],["4222",300000],["1113",288000],["1112",142000],["2324",132000],["3111",132000],["4112",98900],["1386",79000],["4131",70000],["4111",32500],["1387",31000],["4116",30400],["4121",26000],["2132",21000],["1342",17000],["1335",16400],["2131",15000],["2119",11500],["1341",9000],["2133",7000],["1361",3500],["2111",1900],["1381",700],["2141",280]],"economic_revenue_total_czk":10145080,"purpose_expenditure":[["5512",1884300],["6171",1713100],["6112",1328200],["3639",1002200],["3722",531000],["6330",500000],["3314",243000],["3723",185000],["3631",143000],["3399",74000],["3745",70000],["2321",69000],["2212",65000],["3349",64700],["6320",56000],["2292",50000],["5212",50000],["6399",45000],["1019",38000],["2219",35000],["6114",32500],["3721",30000],["3326",29000],["3419",29000],["6402",27000],["3111",20000],["3724",20000],["4359",13000],["1014",11000],["6310",11000],["2341",10000],["3744",10000],["6173",7100],["3319",5000],["3392",5000],["4379",5000],["3632",2000]],"purpose_expenditure_total_czk":8413100},"actual":{"economic_expenditure":[["6123",1689765],["5169",1212042.09],["5011",1019700],["5023",938737],["5341",450456],["5031",405008],["5171",382763.55],["5139",375170.27],["5032",244988],["5137",232854.08],["5154",230464.56],["6121",229051.79],["5222",92000],["5021",81150],["5153",74146.54],["5163",70142],["5156",51904],["5162",51390.8],["5362",45433],["5323",41500],["5168",41110.92],["5136",39307],["5364",27228.6],["5339",20000],["5221",16225],["5492",15500],["5175",15326],["5365",10500],["5329",10000],["5167",9872.48],["5194",9133],["5179",5745],["5161",5119],["5223",5000],["5038",4612],["5321",3600],["5134",2698],["5811",2300],["5173",1816]],"economic_expenditure_total_czk":8163759.68,"economic_financing":[["8115",-2483618.58]],"economic_financing_total_czk":-2483618.58,"economic_revenue":[["1211",4069927.19],["1121",2181435.79],["1111",1482543.56],["4216",600000],["1511",463943.92],["1345",394858],["4222",300000],["1113",288131.57],["1112",142149.9],["3111",132250],["2324",131827.27],["4112",98900],["1386",79465.25],["4131",63000],["4111",32500],["1387",31146.13],["4116",30321],["4121",26000],["2132",20600],["1342",17430],["1335",16389.6],["2131",15478],["2119",11511],["1341",8900],["1361",3710],["2133",2200],["2111",1864],["1381",617.53],["2141",278.55]],"economic_revenue_total_czk":10647378.26,"purpose_expenditure":[["5512",1879246.86],["6171",1697344.35],["6112",1318121],["3639",1001822],["3722",474848.24],["6330",450456],["3314",242077.49],["3723",184845.99],["3631",143363.27],["3745",70180],["2321",68878.04],["3399",67091],["3349",64948],["2212",61105],["6320",51523],["6399",45433],["2292",41500],["1019",38000],["2219",34848],["3419",28629.38],["3326",28608.92],["6402",27228.6],["3721",21602.86],["3111",20000],["3724",19481.88],["6114",14968],["4359",13000],["6310",11251],["1014",11000],["3744",7900],["6173",7100],["3392",5057.8],["3319",5000],["4379",5000],["3632",2300]],"purpose_expenditure_total_czk":8163759.68}},"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."}}}}