{"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:00666572","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00666572","name":"Obec Vlčetínec","short_name":"Vlčetínec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":598640},"amounts":{"revenue_approved":1690050,"revenue_adjusted":2184182,"revenue_actual":2097720.04,"expense_approved":2163300,"expense_adjusted":2657432,"expense_actual":1742762.57,"tax_revenue":1813649.96,"nontax_revenue":81870.08,"capital_revenue":0,"transfer_revenue":202200,"current_expense":1699202.57,"capital_expense":43560,"budget_balance":354957.47,"cash_current":5784517.97,"cash_previous":5429560.5},"ratios":{"revenue_execution":0.96041449,"expense_execution":0.65580702,"balance_to_revenue":0.16921108,"cash_to_expense":3.31916583,"cash_yoy":0.06537499,"capital_expense_share":0.0249948,"transfer_revenue_share":0.09639036},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00666572/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00666572"},"seo":{"slug":"vlcetinec","path":"/cz/municipalities/vlcetinec/"},"population":{"value":52,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1690050,"expenditure_czk":2163300,"financing_czk":473250,"balance_czk":-473250},{"stage":"revised","revenue_czk":2184182,"expenditure_czk":2657432,"financing_czk":473250,"balance_czk":-473250},{"stage":"actual","revenue_czk":2097720.04,"expenditure_czk":1742762.57,"financing_czk":-354957.47,"balance_czk":354957.47}],"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",1015000],["5169",331300],["5023",197000],["5154",118000],["6121",100000],["5139",98500],["5137",98000],["5168",50000],["5163",25000],["5032",23000],["5365",15000],["5175",14000],["5162",13000],["5021",12500],["5194",10000],["5364",10000],["5173",9500],["5019",7000],["5329",6000],["5167",3000],["5039",2500],["5321",2000],["5136",1000],["5161",1000],["5903",1000]],"economic_expenditure_total_czk":2163300,"economic_financing":[["8115",473250]],"economic_financing_total_czk":473250,"economic_revenue":[["1211",600000],["1121",320000],["1511",230000],["1111",200000],["2111",137000],["4112",71800],["1113",50000],["1122",15000],["1345",14000],["1112",13000],["2132",12000],["2131",10500],["1386",7000],["1381",5000],["1387",3000],["1341",1150],["2141",500],["1361",100]],"economic_revenue_total_czk":1690050,"purpose_expenditure":[["2212",800000],["3639",300000],["6171",250000],["6112",220000],["1032",150000],["3326",150000],["5512",100000],["3722",45000],["3399",25000],["3723",20000],["3745",20000],["6320",20000],["3631",15000],["6399",15000],["6402",10000],["2219",5000],["6310",5000],["3721",3600],["1070",3000],["2310",2000],["2321",2000],["3341",1700],["5213",1000]],"purpose_expenditure_total_czk":2163300},"revised":{"economic_expenditure":[["5171",796500],["5169",475922],["5023",245000],["5139",187732],["5154",183000],["5137",162000],["5132",136000],["6121",100000],["5365",82000],["5168",50000],["6122",44000],["5364",26632],["5021",25950],["5163",25000],["5032",23000],["5194",23000],["5175",22480],["5162",13000],["5173",10716],["5019",8000],["5329",6000],["5167",3000],["5039",2500],["5321",2000],["5136",1000],["5161",1000],["5164",1000],["5903",1000]],"economic_expenditure_total_czk":2657432,"economic_financing":[["8115",473250]],"economic_financing_total_czk":473250,"economic_revenue":[["1211",798232],["1121",320000],["1511",260000],["1111",232500],["2111",164000],["1122",81000],["4122",79000],["4112",71800],["1113",50000],["4111",32500],["1112",23000],["4222",18900],["1345",14000],["2132",12000],["2131",10500],["1386",7000],["1381",5000],["1387",3000],["1341",1150],["2141",500],["1361",100]],"economic_revenue_total_czk":2184182,"purpose_expenditure":[["2212",543500],["3639",364000],["6171",312000],["5512",303000],["6112",268000],["1070",177000],["1032",150000],["3326",150000],["6399",81000],["3722",80000],["3745",44000],["3399",39000],["6114",32500],["6402",26632],["3631",25000],["3723",20000],["6320",20000],["2219",5000],["6310",5000],["3721",3600],["2310",2000],["2321",2000],["3341",1700],["3319",1500],["5213",1000]],"purpose_expenditure_total_czk":2657432},"actual":{"economic_expenditure":[["5169",347626.5],["5023",244717],["5171",224378.19],["5154",176152.08],["5137",155913.45],["5139",147196.26],["5132",135686],["5365",81430],["6122",43560],["5364",26622.41],["5021",23450],["5163",23031.8],["5032",22163],["5194",22098],["5168",21201.98],["5175",18260],["5162",8834.9],["5019",7531],["5329",5762],["5173",3262],["5039",1806],["5164",1000],["5321",1000],["5161",80]],"economic_expenditure_total_czk":1742762.57,"economic_financing":[["8115",-354957.47]],"economic_financing_total_czk":-354957.47,"economic_revenue":[["1211",691409.73],["1121",370490.78],["1511",313772.41],["1111",248980.94],["1122",80430],["4122",79000],["4112",71800],["1113",48970.78],["2111",44648],["4111",32500],["1112",24149.58],["2132",21750],["4222",18900],["1345",15300],["2131",15010],["1386",13497.82],["1387",5290.3],["1341",1200],["2141",462.08],["1381",107.62],["1361",50]],"economic_revenue_total_czk":2097720.04,"purpose_expenditure":[["6112",266880],["5512",265692.05],["6171",247231.45],["1070",168844.36],["3639",168442.75],["3326",129700],["1032",115871],["6399",80430],["3722",72480.92],["2212",53666],["3745",41735.87],["3399",35948],["6402",26622.41],["3631",23822.96],["6320",18621],["6114",16878],["6310",4410.8],["2219",3175],["3319",1500],["3341",810]],"purpose_expenditure_total_czk":1742762.57}},"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."}}}}