{"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:00636045","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636045","name":"Obec Vlčice","short_name":"Vlčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Jeseník","municipality_code":541346},"amounts":{"revenue_approved":13687480,"revenue_adjusted":22201777.41,"revenue_actual":22401205.86,"expense_approved":21687480,"expense_adjusted":32109154.5,"expense_actual":25549225.34,"tax_revenue":12076473.25,"nontax_revenue":3009894.2,"capital_revenue":225900,"transfer_revenue":7088938.41,"current_expense":15301054.28,"capital_expense":10248171.06,"budget_balance":-3148019.48,"cash_current":8951780.35,"cash_previous":12239278.83},"ratios":{"revenue_execution":1.00898254,"expense_execution":0.7956991,"balance_to_revenue":-0.14052902,"cash_to_expense":0.35037385,"cash_yoy":-0.2686023,"capital_expense_share":0.40111475,"transfer_revenue_share":0.31645343},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636045/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636045"},"seo":{"slug":"vlcice-00636045","path":"/cz/municipalities/vlcice-00636045/"},"population":{"value":451,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13687480,"expenditure_czk":21687480,"financing_czk":8000000,"balance_czk":-8000000},{"stage":"revised","revenue_czk":22201777.41,"expenditure_czk":32109154.5,"financing_czk":9907377.09,"balance_czk":-9907377.09},{"stage":"actual","revenue_czk":22401205.86,"expenditure_czk":25549225.34,"financing_czk":3148019.48,"balance_czk":-3148019.48}],"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":[["5171",3221300],["5169",2574600],["5011",2199000],["6121",2050000],["6123",2050000],["5901",1487151],["5023",1200000],["5139",1167500],["5154",1090000],["5137",828000],["5031",710000],["6130",500000],["5156",418000],["5331",350000],["5032",335480],["5021",265000],["5365",200000],["6122",200000],["5163",120000],["5323",90000],["5194",80000],["5903",50000],["5175",40500],["5167",40000],["5329",40000],["5029",38000],["5162",37500],["5362",35000],["5364",34849],["5134",30000],["5173",30000],["5229",30000],["5321",30000],["5019",25000],["5172",20000],["5038",15000],["5136",12000],["5132",10000],["5161",10000],["5039",5000],["5179",5000],["5221",5000],["5222",5000],["5164",3600]],"economic_expenditure_total_czk":21687480,"economic_financing":[["8115",8000000]],"economic_financing_total_czk":8000000,"economic_revenue":[["1211",4600000],["1121",2400000],["1111",1600000],["2111",1226000],["2132",820000],["1511",650000],["1345",456000],["1113",370000],["2141",300000],["1122",250000],["2131",250000],["3111",150000],["4112",135500],["4116",132480],["2329",115000],["1112",100000],["1386",41000],["1381",40000],["1387",20000],["1341",12000],["2133",10000],["2119",5000],["1361",2500],["1334",2000]],"economic_revenue_total_czk":13687480,"purpose_expenditure":[["6171",7321600],["2212",4000000],["5512",2479300],["6112",1640000],["6409",1422151],["3612",870000],["3631",705000],["3745",544480],["3722",455000],["2310",385000],["3111",350000],["5213",324000],["6399",200000],["3319",195000],["3429",150600],["2321",125000],["3421",100000],["2292",90000],["3721",90000],["3726",70000],["3639",50000],["3632",47000],["3314",26500],["6115",20000],["6117",14849],["3326",10000],["5272",2000]],"purpose_expenditure_total_czk":21687480},"revised":{"economic_expenditure":[["6121",7399813.95],["5169",3980483],["5171",3536256],["5011",2662759],["6123",2060300],["5139",1603956.1],["5154",1406760],["5137",1390400.9],["5023",1214000],["5493",920000],["5031",862032],["6122",806000],["6341",466720],["5156",398000],["5032",370593],["5331",350000],["5336",323311.5],["5365",311000],["5901",291814.05],["5492",243000],["5021",242300],["5163",190000],["6130",160000],["5329",106200],["5362",104800],["5194",90000],["5323",90000],["5903",50000],["5175",42500],["5167",42000],["5029",40000],["5321",40000],["5229",38000],["5364",37755],["5162",37500],["5134",30000],["5173",30000],["5019",25000],["5172",20000],["5038",15000],["5161",13500],["5136",12000],["5222",12000],["5132",10000],["5363",10000],["5039",5000],["5179",5000],["5221",5000],["5138",3800],["5164",3600],["5168",1000]],"economic_expenditure_total_czk":32109154.5,"economic_financing":[["8117",12000000],["8118",-12000000],["8115",9907377.09]],"economic_financing_total_czk":9907377.09,"economic_revenue":[["1211",5073000],["4216",2822370.95],["1121",2400000],["1111",1752029],["4116",1683870.96],["2111",1501500],["4113",920000],["1511",915000],["2132",820000],["4122",748386.5],["1345",490000],["1113",370000],["1122",310590],["2141",300000],["4129",300000],["2131",250000],["4213",213210],["4222",200000],["2321",184130],["4112",168600],["3111",150000],["1112",145000],["2329",115000],["3113",112000],["1386",97500],["1381",40000],["1387",38000],["4111",32500],["1341",12720],["2310",12000],["2133",10000],["2119",5000],["2112",3800],["1361",3400],["1334",2000],["1335",170]],"economic_revenue_total_czk":22201777.41,"purpose_expenditure":[["6171",10438463],["5512",8587457],["2212",2139833],["2142",1661510],["6112",1653000],["3745",962174],["5299",920000],["3612",870000],["3631",705000],["3111",673311.5],["3421",628236.95],["3722",495000],["2310",386000],["3429",351600],["5213",324000],["6399",311000],["6409",226814.05],["3319",195000],["2321",125000],["2292",90000],["3721",90000],["3726",70000],["3639",50000],["3632",47000],["6114",32500],["3314",26500],["6115",22906],["6117",14849],["3326",10000],["5272",2000]],"purpose_expenditure_total_czk":32109154.5},"actual":{"economic_expenditure":[["6121",6864396.18],["5169",3421542.4],["5011",2651774],["6123",2010231.3],["5171",1833028.93],["5023",1158745],["5493",920000],["5031",859533],["6122",764063.58],["5139",719844.48],["5154",706889.53],["5137",558121.54],["6341",463720],["5331",350000],["5336",323311.5],["5365",310590],["5032",247823],["5492",242810],["5156",206894.26],["5163",172319.45],["6130",145760],["5329",92253],["5323",89908.2],["5362",88543],["5194",84888.31],["5021",53755],["5364",37754.4],["5321",30000],["5162",22863.14],["5229",16000],["5167",14103.7],["5222",12000],["5038",11735],["5136",10594],["5363",10000],["5175",8016.43],["5134",5686],["5161",5514.01],["5029",4296],["5138",3800],["5164",3600],["5221",3171],["5179",3164],["5019",2698],["5132",1724],["5039",913],["5168",847]],"economic_expenditure_total_czk":25549225.34,"economic_financing":[["8117",12000000],["8118",-6000000],["8115",-2712501.52],["8901",-139479]],"economic_financing_total_czk":3148019.48,"economic_revenue":[["1211",5016087.62],["4216",2822370.95],["1121",2685654.08],["1111",1825523.17],["4116",1683870.96],["2111",1427032],["1511",1008037.09],["4113",920000],["2132",845725.2],["4122",748386.5],["1345",545670],["2131",361207],["1113",354983.69],["1122",310590],["4129",300000],["4213",213210],["4222",200000],["2321",184130],["1112",175057.88],["4112",168600],["3111",125900],["2141",101250],["3113",100000],["1386",97848.69],["2329",66750],["1387",38348.82],["4111",32500],["1341",12720],["2310",12000],["2133",6000],["2112",3800],["1361",3470],["2119",2000],["1334",1660.2],["1381",780.01],["1335",42]],"economic_revenue_total_czk":22401205.86,"purpose_expenditure":[["6171",8286174.13],["5512",8242202.32],["6112",1371394],["2212",1275763.5],["2142",1157263.83],["5299",920000],["3745",782388.34],["3111",673311.5],["3421",585134.95],["3722",413253.65],["3612",397896.05],["6399",310590],["3429",265397.2],["3631",247772.99],["2310",218009.3],["3319",123732.31],["2292",89908.2],["3726",65979.75],["3314",23574],["6115",22906],["3632",21593.82],["6114",18358],["2321",17132.02],["6117",14848.4],["3721",4641.08]],"purpose_expenditure_total_czk":25549225.34}},"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."}}}}