{"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:00599182","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599182","name":"Obec Vlčatín","short_name":"Vlčatín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":591912},"amounts":{"revenue_approved":3925900,"revenue_adjusted":6266200,"revenue_actual":5934065.02,"expense_approved":3952420,"expense_adjusted":5082720,"expense_actual":3267065.31,"tax_revenue":3367452.22,"nontax_revenue":2134424.8,"capital_revenue":4900,"transfer_revenue":427288,"current_expense":2368346.73,"capital_expense":898718.58,"budget_balance":2666999.71,"cash_current":8503470.25,"cash_previous":5836470.54},"ratios":{"revenue_execution":0.94699579,"expense_execution":0.64277893,"balance_to_revenue":0.44943891,"cash_to_expense":2.60278551,"cash_yoy":0.4569542,"capital_expense_share":0.27508436,"transfer_revenue_share":0.07200595},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599182/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599182"},"seo":{"slug":"vlcatin","path":"/cz/municipalities/vlcatin/"},"population":{"value":147,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3925900,"expenditure_czk":3952420,"financing_czk":26520,"balance_czk":-26520},{"stage":"revised","revenue_czk":6266200,"expenditure_czk":5082720,"financing_czk":-1183480,"balance_czk":1183480},{"stage":"actual","revenue_czk":5934065.02,"expenditure_czk":3267065.31,"financing_czk":-2666999.71,"balance_czk":2666999.71}],"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",1500000],["5169",915820],["5023",450000],["5139",395000],["5154",157000],["5021",148800],["5137",100000],["5032",50000],["5163",45000],["5223",35000],["5365",35000],["5321",30000],["5339",30000],["5229",26800],["5194",20000],["5329",11000],["5151",3000]],"economic_expenditure_total_czk":3952420,"economic_financing":[["8115",26520]],"economic_financing_total_czk":26520,"economic_revenue":[["1211",1500000],["1121",700000],["1111",500000],["1511",300000],["4116",150000],["4122",127000],["1113",120000],["1345",110000],["2111",88000],["4111",80000],["4112",71800],["1112",40000],["4129",40000],["2131",30000],["1122",20000],["1342",10000],["1381",10000],["1386",10000],["1387",10000],["1334",5000],["1341",2000],["2141",1100],["1361",1000]],"economic_revenue_total_czk":3925900,"purpose_expenditure":[["3639",1500000],["2321",500000],["6112",500000],["1032",400000],["6171",250000],["3722",150000],["3399",100000],["3631",90000],["3392",50000],["3723",50000],["3745",50000],["3330",35000],["5512",35000],["6399",35000],["3113",30000],["6320",30000],["6117",25000],["2212",20000],["4319",20000],["3412",15000],["2219",10000],["2221",10000],["6310",10000],["2310",5000],["3314",5000],["3421",5000],["6402",5000],["6409",3800],["3429",3000],["3749",3000],["3319",2000],["3900",2000],["4349",2000],["3341",1620]],"purpose_expenditure_total_czk":3952420},"revised":{"economic_expenditure":[["6121",1483500],["5169",1317620],["5023",450000],["5139",437500],["5171",414000],["5137",214000],["5154",162000],["5021",158900],["6122",100000],["5032",50000],["5163",45000],["5223",35000],["5365",35000],["5229",31800],["5321",30000],["5339",30000],["5194",28000],["5162",11500],["5329",11000],["5019",8500],["5173",7600],["5136",7000],["5156",3500],["5039",3000],["5151",3000],["5168",3000],["5175",1600],["5161",700]],"economic_expenditure_total_czk":5082720,"economic_financing":[["8115",-1183480]],"economic_financing_total_czk":-1183480,"economic_revenue":[["2343",1975000],["1211",1473300],["1121",780000],["1111",540000],["1511",330000],["4116",240000],["4122",127000],["1113",120000],["2111",113000],["1345",110000],["2141",86100],["4111",80000],["4112",71800],["1112",51000],["4129",40000],["1386",30000],["2131",25100],["1122",20000],["1387",14000],["1334",10000],["1342",10000],["1381",10000],["3111",4900],["1361",3000],["1341",2000]],"economic_revenue_total_czk":6266200,"purpose_expenditure":[["3639",1800000],["6171",537300],["2321",500000],["6112",500000],["3399",412000],["1032",400000],["3722",241000],["3392",92500],["3631",90000],["2219",80000],["3723",50000],["3745",50000],["3330",35000],["5512",35000],["6399",35000],["6114",32500],["3113",30000],["6320",30000],["3412",25000],["2212",20000],["4319",20000],["3314",15000],["2221",10000],["6310",10000],["2310",5000],["3421",5000],["6402",5000],["6409",3800],["3429",3000],["3749",3000],["3319",2000],["3900",2000],["4349",2000],["3341",1620]],"purpose_expenditure_total_czk":5082720},"actual":{"economic_expenditure":[["6121",810912.58],["5169",736691.86],["5023",442808],["5171",300849.81],["5139",193985.14],["5137",164724],["5021",144810],["5154",104863.01],["6122",87806],["5032",39858],["5223",30000],["5321",30000],["5339",30000],["5163",28983.4],["5194",26165.8],["5229",21932],["5365",17010],["5162",11365.72],["5019",8466],["5329",7920],["5173",7392],["5136",6810],["5156",3223],["5168",2969.99],["5039",2863],["5151",2406],["5175",1591],["5161",659]],"economic_expenditure_total_czk":3267065.31,"economic_financing":[["8117",12000000],["8118",-12000000],["8115",-2666999.71]],"economic_financing_total_czk":-2666999.71,"economic_revenue":[["2343",1973838.64],["1211",1447103.31],["1121",775325.92],["1111",520191.28],["1511",293259.55],["4116",237560],["1113",102434.27],["1345",102050],["4122",85428],["2141",83864.16],["4112",71800],["2111",58192],["1112",50528.3],["4111",32500],["1386",28244.01],["2131",18530],["1122",17010],["1387",11070.33],["1334",8673.7],["1342",7400],["3111",4900],["1361",2200],["1341",1740],["1381",221.55]],"economic_revenue_total_czk":5934065.02,"purpose_expenditure":[["3639",1175466.42],["6112",482666],["3399",373421.25],["6171",288343.69],["1032",261942.15],["3722",202496.08],["3392",77552.55],["2219",69460.06],["3631",48219.75],["3745",40313.4],["3723",33796.96],["5512",30949.85],["3113",30000],["3330",30000],["6114",22368.73],["6320",21836],["6399",17010],["4319",14000],["3314",11610],["2321",10531.84],["6310",7147.4],["2310",4320],["3412",3808.18],["3421",3025],["3429",3000],["3749",2160],["3341",1620]],"purpose_expenditure_total_czk":3267065.31}},"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."}}}}