{"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:00572233","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00572233","name":"Obec Vlkanov","short_name":"Vlkanov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":566250},"amounts":{"revenue_approved":8074000,"revenue_adjusted":13636048,"revenue_actual":12740003.63,"expense_approved":4640200,"expense_adjusted":12415290,"expense_actual":11351073.5,"tax_revenue":4567279.57,"nontax_revenue":1384046.06,"capital_revenue":4013520,"transfer_revenue":2775158,"current_expense":7787454.42,"capital_expense":3563619.08,"budget_balance":1388930.13,"cash_current":2968881.98,"cash_previous":4442524.85},"ratios":{"revenue_execution":0.93428856,"expense_execution":0.91428178,"balance_to_revenue":0.10902117,"cash_to_expense":0.26155077,"cash_yoy":-0.33171292,"capital_expense_share":0.31394556,"transfer_revenue_share":0.21783024},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00572233/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00572233"},"seo":{"slug":"vlkanov","path":"/cz/municipalities/vlkanov/"},"population":{"value":117,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8074000,"expenditure_czk":4640200,"financing_czk":-3433800,"balance_czk":3433800},{"stage":"revised","revenue_czk":13636048,"expenditure_czk":12415290,"financing_czk":-1220758,"balance_czk":1220758},{"stage":"actual","revenue_czk":12740003.63,"expenditure_czk":11351073.5,"financing_czk":-1388930.13,"balance_czk":1388930.13}],"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",1563400],["5163",530000],["5023",420000],["5139",333500],["5011",320000],["5362",305000],["5154",188000],["5021",160000],["5166",140000],["5365",129000],["5137",108000],["5031",80000],["6123",70200],["5032",55000],["5364",40000],["5168",30000],["5156",25000],["5162",25000],["5175",21000],["5138",20000],["5164",15500],["5173",12000],["5321",10000],["5194",9000],["5323",8000],["5222",7000],["5171",4000],["5329",3300],["5167",3000],["5038",2000],["5136",2000],["5161",1300]],"economic_expenditure_total_czk":4640200,"economic_financing":[["8115",-2785800],["8124",-648000]],"economic_financing_total_czk":-3433800,"economic_revenue":[["3111",3000000],["2111",1897000],["1211",1107500],["1121",600000],["1111",400000],["1122",250000],["1341",200000],["1511",200000],["1113",100000],["2131",85400],["2132",75600],["1345",70000],["1112",40000],["1386",15000],["2112",13000],["1381",10000],["1387",7000],["2119",1000],["2141",1000],["2329",1000],["1361",500]],"economic_revenue_total_czk":8074000,"purpose_expenditure":[["6171",820000],["6310",485000],["6112",470000],["1032",420000],["6399",405000],["3639",350000],["2321",250000],["1031",240000],["3745",210200],["1036",190000],["2310",150000],["3722",140000],["3723",130000],["2341",70000],["3399",50000],["3631",50000],["6320",45000],["3721",40000],["5512",40000],["6402",40000],["3612",15000],["3421",12000],["3341",10000],["2221",8000]],"purpose_expenditure_total_czk":4640200},"revised":{"economic_expenditure":[["5169",3109700],["6121",2193000],["5365",1917590],["6130",1265000],["5362",805000],["5163",530000],["6123",438200],["5023",420000],["5139",393500],["5011",360000],["5154",188000],["5021",171000],["5166",140000],["5137",108000],["5031",80000],["5032",55000],["5364",40000],["5168",30000],["5156",25000],["5162",25000],["5175",24200],["5138",20000],["5164",15500],["5173",12000],["5321",10000],["5194",9000],["5323",8000],["5222",7000],["5171",4000],["5329",3300],["5167",3000],["5038",2000],["5136",2000],["5161",1300]],"economic_expenditure_total_czk":12415290,"economic_financing":[["8124",-648000],["8115",-572758]],"economic_financing_total_czk":-1220758,"economic_revenue":[["3111",4200000],["4213",2173773],["2111",1897000],["1122",1738590],["1211",1207500],["1121",600000],["1111",400000],["4116",295385],["1341",200000],["1511",200000],["4222",200000],["1113",100000],["2131",85400],["2132",75600],["4112",71800],["1345",70000],["1112",40000],["4111",32500],["1386",15000],["2112",13000],["1381",10000],["1387",7000],["2119",1000],["2141",1000],["2329",1000],["1361",500]],"economic_revenue_total_czk":13636048,"purpose_expenditure":[["6399",2693590],["2219",2631000],["3639",1615000],["6171",860000],["2212",730000],["6310",485000],["6112",470000],["3745",445200],["5512",443000],["2310",430000],["2321",280000],["1031",240000],["1036",230000],["1032",220000],["3631",170000],["3722",170000],["3399",50000],["3723",50000],["6320",45000],["3721",40000],["6402",40000],["6114",32500],["3612",15000],["3421",12000],["3341",10000],["2221",8000]],"purpose_expenditure_total_czk":12415290},"actual":{"economic_expenditure":[["5169",2865728.86],["6121",1878223.64],["5365",1849113],["6130",1265627],["5362",859638.89],["5023",420987],["5011",369774],["6122",349990],["5163",338644.1],["5154",203869.85],["5166",145690],["5021",143093],["5137",92609.4],["5031",89706],["5139",86731.08],["6123",69778.44],["5168",59764.27],["5032",59341],["5364",47681],["5171",34899.75],["5162",20233.68],["5222",17477.14],["5175",16736],["5156",16390],["5194",13818],["5138",12879.28],["5323",6222],["5164",4792],["5142",4261.12],["5329",2860],["5173",2502],["5038",1498],["5161",385],["5136",129]],"economic_expenditure_total_czk":11351073.5,"economic_financing":[["8124",-2862573],["8115",1473642.87]],"economic_financing_total_czk":-1388930.13,"economic_revenue":[["3111",4013520],["4213",2173773],["1122",1738590],["1211",1208506.03],["2111",1182171.05],["1121",646494.61],["1111",445956.39],["4116",297085],["1511",282765.85],["4222",200000],["1113",85500],["2131",76776],["1345",74425],["4112",71800],["2132",64415],["1112",42149.9],["4111",32500],["1386",23552.21],["2141",20568.68],["2329",20472.33],["2112",15840],["1387",9232.06],["1356",6612],["1341",2350],["2310",2000],["2324",1803],["1361",950],["1381",191.49],["1382",4.03]],"economic_revenue_total_czk":12740003.63,"purpose_expenditure":[["6399",2680487.89],["2219",2152195.16],["3639",1460427.9],["6171",848003.87],["2212",724757.33],["6112",454398],["5512",423680.19],["3745",413903.97],["2310",320065.75],["6310",296229.1],["2321",280223.76],["1036",230903.69],["3722",186457.02],["3636",168045],["1032",153762.32],["3631",151645.94],["1031",124658],["3399",71793.13],["3723",50926],["6402",47681],["6320",41656],["3721",27509.96],["6114",18868],["3612",12700.52],["2221",6222],["3421",3872]],"purpose_expenditure_total_czk":11351073.5}},"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."}}}}