{"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:00580139","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580139","name":"Obec Vlkanov","short_name":"Vlkanov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569739},"amounts":{"revenue_approved":2649982,"revenue_adjusted":3642744,"revenue_actual":4383572.3,"expense_approved":7020166,"expense_adjusted":7021217,"expense_actual":3282916.46,"tax_revenue":1526438.54,"nontax_revenue":1624371.76,"capital_revenue":0,"transfer_revenue":1232762,"current_expense":3175226.46,"capital_expense":107690,"budget_balance":1100655.84,"cash_current":18255379.79,"cash_previous":16798777.18},"ratios":{"revenue_execution":1.20337095,"expense_execution":0.46757086,"balance_to_revenue":0.2510865,"cash_to_expense":5.56072017,"cash_yoy":0.08670885,"capital_expense_share":0.03280315,"transfer_revenue_share":0.28122315},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580139/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580139"},"seo":{"slug":"vlkanov-00580139","path":"/cz/municipalities/vlkanov-00580139/"},"population":{"value":44,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2649982,"expenditure_czk":7020166,"financing_czk":4370184,"balance_czk":-4370184},{"stage":"revised","revenue_czk":3642744,"expenditure_czk":7021217,"financing_czk":3378473,"balance_czk":-3378473},{"stage":"actual","revenue_czk":4383572.3,"expenditure_czk":3282916.46,"financing_czk":-1100655.84,"balance_czk":1100655.84}],"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",2300000],["5169",1995950],["5171",645000],["5139",493500],["5021",325700],["5023",325200],["5362",213898],["5137",195000],["5365",191000],["5154",60000],["5903",50000],["5492",36000],["5175",31500],["5153",30900],["5032",29268],["5163",26100],["5194",20000],["5168",18500],["5162",10000],["6130",5000],["5029",4000],["5156",4000],["5172",3000],["5019",2000],["5166",2000],["5173",1000],["5039",700],["5229",500],["5329",250],["5161",200]],"economic_expenditure_total_czk":7020166,"economic_financing":[["8115",4370184]],"economic_financing_total_czk":4370184,"economic_revenue":[["2111",1015232],["1211",532000],["1121",239000],["1122",190000],["1111",183000],["4122",150000],["1511",111600],["4112",71800],["1113",44000],["2131",32556],["1345",22000],["4111",18200],["2324",17424],["1112",11000],["1386",6000],["1387",3000],["1381",2200],["1341",670],["1361",300]],"economic_revenue_total_czk":2649982,"purpose_expenditure":[["3412",2335000],["1032",2077898],["3745",524000],["6399",390000],["6112",354468],["6171",288800],["2219",250000],["3639",132350],["3399",107000],["1037",100000],["3631",81000],["1036",70700],["2310",66000],["3722",50000],["5213",50000],["3723",40000],["5512",33500],["2321",20000],["6114",18200],["3726",15000],["3721",6000],["3314",4500],["3319",3000],["6310",2000],["3633",750]],"purpose_expenditure_total_czk":7020166},"revised":{"economic_expenditure":[["6121",2306190],["5169",2172220],["5139",500200],["5023",325200],["5021",323267],["5171",315000],["5362",309723],["5365",218980],["5137",187800],["5903",50000],["5154",47500],["5138",38720],["5492",36000],["5175",30984],["5032",29268],["5153",27400],["5163",26100],["5168",22500],["5194",20000],["5162",10000],["6130",5000],["5164",4500],["5156",4000],["5321",4000],["5019",2000],["5166",2000],["5172",1000],["5039",700],["5229",510],["5329",255],["5161",200]],"economic_expenditure_total_czk":7021217,"economic_financing":[["8115",3378473]],"economic_financing_total_czk":3378473,"economic_revenue":[["2111",1015232],["4116",941290],["1211",532000],["1121",239000],["1122",190000],["1111",183000],["4122",155000],["1511",111600],["4112",71800],["1113",44000],["2131",32556],["4111",32500],["4216",32172],["1345",22000],["2324",17424],["1112",11000],["1386",6000],["1387",3000],["1381",2200],["1341",670],["1361",300]],"economic_revenue_total_czk":3642744,"purpose_expenditure":[["3412",2335000],["1032",2077898],["6399",390000],["2219",380000],["6112",354468],["6171",288800],["3745",274000],["3639",252350],["2310",136000],["3399",107000],["3631",81000],["1036",70700],["3722",50000],["5213",50000],["3723",40000],["5512",33500],["1037",30000],["3726",25000],["2321",20000],["6114",9251],["3721",6000],["3314",4500],["3319",3000],["6310",2000],["3633",750]],"purpose_expenditure_total_czk":7021217},"actual":{"economic_expenditure":[["5169",1701253.1],["5023",312000],["5362",233655],["5021",226560],["5365",217980],["5139",201089.9],["6121",107690],["5171",39205.46],["5138",38720],["5032",28080],["5492",28000],["5154",27224.69],["5168",22408.68],["5153",22200],["5163",21699],["5175",17066],["5194",13237],["5162",9994.63],["5137",5188],["5164",4500],["5321",4000],["5229",510],["5156",400],["5329",255]],"economic_expenditure_total_czk":3282916.46,"economic_financing":[["8118",-13000000],["8117",7280000],["8115",4619344.16]],"economic_financing_total_czk":-1100655.84,"economic_revenue":[["2111",1562688.21],["4116",941290],["1211",545791.62],["1121",291966.91],["1122",217980],["1111",198355.52],["4122",155000],["1511",142976.13],["4112",71800],["1113",38613.66],["1334",37143],["2131",36452],["4111",32500],["4216",32172],["2324",25231.55],["1112",19035.64],["1345",19001],["1386",10636.49],["1387",4169.35],["1341",580],["1361",100],["1381",86.53],["1382",1.89],["1335",0.8]],"economic_revenue_total_czk":4383572.3,"purpose_expenditure":[["1032",1524624.62],["6112",340080],["6399",315927],["6171",223854.1],["3639",182793.98],["2219",149315.46],["3412",127010],["3745",83757],["2310",77890],["1036",70668.84],["3399",63819],["3722",46522.51],["3726",23867.25],["3723",23119.72],["3631",15950],["6114",9251],["5512",2013.98],["6310",1702],["3633",750]],"purpose_expenditure_total_czk":3282916.46}},"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."}}}}