{"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:00580767","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580767","name":"OBEC VILANTICE","short_name":"VILANTICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":574597},"amounts":{"revenue_approved":4298250,"revenue_adjusted":5114240,"revenue_actual":5619296.75,"expense_approved":5098600,"expense_adjusted":4769090,"expense_actual":3242622.62,"tax_revenue":5006745.69,"nontax_revenue":508251.06,"capital_revenue":0,"transfer_revenue":104300,"current_expense":3160452.62,"capital_expense":82170,"budget_balance":2376674.13,"cash_current":14529498.66,"cash_previous":12152824.53},"ratios":{"revenue_execution":1.098755,"expense_execution":0.67992481,"balance_to_revenue":0.42294868,"cash_to_expense":4.48078619,"cash_yoy":0.19556558,"capital_expense_share":0.0253406,"transfer_revenue_share":0.01856104},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580767/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580767"},"seo":{"slug":"vilantice","path":"/cz/municipalities/vilantice/"},"population":{"value":199,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4298250,"expenditure_czk":5098600,"financing_czk":800350,"balance_czk":-800350},{"stage":"revised","revenue_czk":5114240,"expenditure_czk":4769090,"financing_czk":-345150,"balance_czk":345150},{"stage":"actual","revenue_czk":5619296.75,"expenditure_czk":3242622.62,"financing_czk":-2376674.13,"balance_czk":2376674.13}],"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":[["6121",1270000],["5023",811600],["5169",723000],["5171",460000],["5492",362000],["5031",162000],["5021",147500],["5154",128000],["5339",121500],["5139",116100],["5365",100000],["5137",80000],["5032",73100],["5163",71000],["5194",55000],["5168",52300],["6122",50000],["5153",42000],["5164",40500],["5172",30000],["5364",25000],["5329",23700],["5321",22300],["5156",22000],["5173",18000],["5175",17500],["5162",16000],["5136",11000],["5221",7000],["5223",7000],["5222",5500],["5167",5000],["5903",5000],["5133",4500],["5179",4000],["5132",3000],["5161",2100],["5134",2000],["5166",2000],["5038",400]],"economic_expenditure_total_czk":5098600,"economic_financing":[["8115",800350]],"economic_financing_total_czk":800350,"economic_revenue":[["1211",1500000],["1121",800000],["1111",540000],["1511",490000],["2132",210000],["2131",171700],["1113",132000],["1122",100000],["1345",80000],["4112",71800],["2324",60000],["2111",45500],["1112",35000],["1386",20000],["1381",10000],["2139",10000],["3111",10000],["1387",8000],["2112",2000],["1361",1500],["2133",500],["2310",200],["2141",50]],"economic_revenue_total_czk":4298250,"purpose_expenditure":[["6112",1046700],["6171",866500],["2212",610000],["2219",500000],["3639",360700],["3745",218400],["3725",151000],["2321",141000],["3722",112000],["5512",102300],["2310",100000],["3113",100000],["6399",100000],["3399",97000],["3632",88400],["3631",85000],["6320",67500],["3613",59000],["3322",50000],["6114",33000],["3612",30000],["6402",25000],["3341",23000],["2341",21000],["3421",21000],["3721",20000],["3314",16600],["1039",10000],["4350",10000],["4359",7000],["3319",6000],["4351",5000],["4357",5000],["5213",5000],["6310",3500],["4379",2000]],"purpose_expenditure_total_czk":5098600},"revised":{"economic_expenditure":[["5169",830230],["5023",811600],["6121",637830],["5365",388700],["5171",339180],["5492",315800],["5031",162000],["5154",145780],["5021",122600],["5139",121650],["5339",121500],["5032",73100],["5194",73000],["5163",71730],["5137",67130],["5153",53510],["5168",52300],["6122",51920],["5164",40830],["5364",31000],["6119",30250],["5172",30000],["5329",23700],["5321",22300],["5166",20150],["5173",18000],["5175",17800],["5162",16830],["5156",15200],["5136",14400],["5223",12500],["5221",7000],["5222",5500],["5179",5130],["5903",5000],["5134",4800],["5132",3420],["5161",2680],["5133",2640],["5038",400]],"economic_expenditure_total_czk":4769090,"economic_financing":[["8115",-345150]],"economic_financing_total_czk":-345150,"economic_revenue":[["1211",1750000],["1121",830000],["1111",650000],["1511",495000],["1122",388500],["2132",233000],["2131",165130],["1113",135720],["1345",80000],["4112",71800],["2324",67930],["1112",62530],["2111",58400],["1386",37350],["4111",32500],["1387",14650],["2139",10000],["2321",10000],["3111",10000],["2322",7130],["2112",2000],["1361",1500],["2133",500],["1381",320],["2310",200],["2141",50],["1382",30]],"economic_revenue_total_czk":5114240,"purpose_expenditure":[["6112",1046700],["6171",648810],["2219",500000],["6399",388500],["3639",378060],["3745",236350],["3722",123770],["3725",122660],["3900",120000],["5512",102300],["2310",100000],["3113",100000],["2321",91000],["3613",89930],["3399",89380],["3632",88740],["3631",85510],["2212",74300],["6320",68230],["3322",53000],["3612",50630],["6114",33000],["6402",31000],["3341",23000],["3314",20510],["3721",20000],["2341",14710],["4359",12500],["1039",10000],["3421",10000],["4350",10000],["3319",6000],["4351",5000],["4357",5000],["5213",5000],["6310",3500],["4379",2000]],"purpose_expenditure_total_czk":4769090},"actual":{"economic_expenditure":[["5023",808250],["5169",734992.72],["5365",388700],["5031",161167],["5154",141870.62],["5171",129904.73],["5492",111800],["5021",107412],["5032",72739],["5163",69676],["5153",53497.21],["5139",53275.1],["6122",51920],["5194",44511.65],["5164",36269.79],["5168",36172.95],["5364",30994],["6119",30250],["5329",23405],["5339",21000],["5321",20500],["5162",16825.26],["5173",14959],["5175",13794.6],["5156",12828],["5223",12500],["5137",12109.49],["5136",9385],["5221",7000],["5179",5130],["5134",4799.13],["5222",2000],["5132",1419.37],["5161",1165],["5038",400]],"economic_expenditure_total_czk":3242622.62,"economic_financing":[["8115",-2376674.13]],"economic_financing_total_czk":-2376674.13,"economic_revenue":[["1211",1919110.9],["1121",1025404.03],["1111",691594.61],["1511",645797.16],["1122",388500],["2132",229710],["2131",137229.3],["1113",135718.64],["1345",79929],["4112",71800],["1112",66875.63],["2324",64921.4],["2111",56456],["1386",37345.86],["4111",32500],["1387",14644.45],["2321",10000],["2322",7128],["2139",2254],["1361",1490],["2112",350],["1381",312.09],["2133",200],["1382",23.32],["2141",2.36]],"economic_revenue_total_czk":5619296.75,"purpose_expenditure":[["6112",1042156],["6171",414311.99],["6399",388500],["3745",228628],["3639",158176],["3722",122621.17],["3900",108000],["3725",98389.62],["3613",89850.36],["3631",73203],["6320",68230],["3399",66203.45],["3632",58112.57],["5512",54100],["3612",49251],["3322",36195],["6402",30994],["2321",24139.5],["6114",22381],["3113",20000],["3314",18306],["3721",17491.66],["2341",13704],["4359",12500],["3341",10906],["1039",9934.4],["3421",2891.9],["4379",2000],["6310",1446]],"purpose_expenditure_total_czk":3242622.62}},"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."}}}}