{"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:00574058","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00574058","name":"Obec Vlčtejn","short_name":"Vlčtejn","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":540706},"amounts":{"revenue_approved":2760000,"revenue_adjusted":2760000,"revenue_actual":3340214.78,"expense_approved":2760000,"expense_adjusted":2760000,"expense_actual":1981183.32,"tax_revenue":2494144.71,"nontax_revenue":366542.12,"capital_revenue":0,"transfer_revenue":479527.95,"current_expense":1406268.37,"capital_expense":574914.95,"budget_balance":1359031.46,"cash_current":11431940.97,"cash_previous":10072909.51},"ratios":{"revenue_execution":1.21022275,"expense_execution":0.71782004,"balance_to_revenue":0.40686948,"cash_to_expense":5.77025904,"cash_yoy":0.13491945,"capital_expense_share":0.29018766,"transfer_revenue_share":0.14356201},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00574058/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00574058"},"seo":{"slug":"vlctejn","path":"/cz/municipalities/vlctejn/"},"population":{"value":93,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2760000,"expenditure_czk":2760000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2760000,"expenditure_czk":2760000,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":3340214.78,"expenditure_czk":1981183.32,"financing_czk":-1359031.46,"balance_czk":1359031.46}],"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",970000],["5023",571000],["5171",362000],["5169",340000],["5154",100000],["5021",77000],["5175",62000],["5153",50000],["5364",44000],["5032",35000],["5139",35000],["5137",20000],["5172",20000],["5136",13000],["5162",9000],["5173",9000],["5329",8000],["5222",7000],["5909",7000],["5223",6000],["5321",6000],["5151",3000],["5038",2000],["5156",2000],["5163",2000]],"economic_expenditure_total_czk":2760000,"economic_revenue":[["1211",970000],["1121",550000],["1111",320000],["1511",250000],["4112",225000],["2141",150000],["1345",100000],["1113",75000],["4111",48000],["2111",30000],["1112",22000],["1381",10000],["2139",5000],["1341",2000],["2112",2000],["2119",1000]],"economic_revenue_total_czk":2760000,"purpose_expenditure":[["6171",1121000],["6112",608000],["2212",250000],["2310",220000],["3722",150000],["3723",100000],["3633",75000],["3429",74000],["3631",50000],["6402",44000],["6114",30000],["6118",20000],["3745",10000],["2292",6000],["6310",2000]],"purpose_expenditure_total_czk":2760000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",950000],["5023",571000],["5169",397000],["5171",344000],["5154",100000],["5021",77000],["5153",50000],["5175",48000],["5364",44000],["5032",35000],["5139",35000],["5137",20000],["5172",20000],["5136",12000],["5162",9000],["5329",8000],["5909",7000],["5222",6500],["5223",6000],["5321",6000],["5151",3000],["5163",3000],["5173",3000],["5038",2000],["5156",2000],["6349",1000],["5323",500]],"economic_expenditure_total_czk":2760000,"economic_revenue":[["1211",1123200],["1121",550000],["1111",320000],["1511",250000],["2141",150000],["1345",100000],["1113",75000],["4112",71800],["4111",48000],["2111",30000],["1112",22000],["1381",10000],["2139",5000],["1341",2000],["2112",2000],["2119",1000]],"economic_revenue_total_czk":2760000,"purpose_expenditure":[["6171",1100500],["6112",608000],["2310",220000],["2212",197000],["3722",150000],["3723",117000],["3631",85000],["3633",75000],["3429",73000],["6402",44000],["2219",35000],["6114",30000],["3745",15000],["2292",6500],["6310",3000],["3639",1000]],"purpose_expenditure_total_czk":2760000,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",571996.04],["5023",426060],["5169",355490.39],["5021",184352],["5137",70557],["5171",70213.9],["5175",48126],["5364",43775],["5032",33492],["5153",30065.27],["5172",26284.34],["5154",19283.76],["5329",12852],["5139",12571.8],["5136",11707.76],["5179",8000],["5194",6682],["5323",6426],["5031",5488],["5222",4806],["5162",4620],["5151",4344],["5362",4165],["5321",3000],["5163",2723],["5038",2493],["5173",2309],["5029",2259],["6130",2250],["5161",2126.8],["5156",1995.35],["6349",668.91]],"economic_expenditure_total_czk":1981183.32,"economic_financing":[["8118",-10500000],["8117",9500000],["8115",-359031.46]],"economic_financing_total_czk":-1359031.46,"economic_revenue":[["1211",999745.72],["1121",533688.82],["4213",375227.95],["1511",367080.35],["1111",363397.37],["2141",239950.92],["1345",95421],["2111",88692.2],["4112",71800],["1113",70679.54],["1112",34815.17],["4111",32500],["2131",26089],["1386",19433.21],["2139",11150],["1387",7622.55],["1341",1620],["2112",660],["1361",300],["1381",165.75],["1334",156.4],["1382",18.83]],"economic_revenue_total_czk":3340214.78,"purpose_expenditure":[["6171",1032101.94],["6112",458231],["3722",137364.51],["3723",114673.92],["3631",76069.04],["3429",46961],["6402",43775],["2219",35000],["3745",14963],["6114",12226],["2292",6426],["6310",2723],["3639",668.91]],"purpose_expenditure_total_czk":1981183.32}},"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."}}}}