{"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:00667251","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00667251","name":"Obec Vlčeves","short_name":"Vlčeves","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":563447},"amounts":{"revenue_approved":5498100,"revenue_adjusted":5527719,"revenue_actual":4473468.02,"expense_approved":5498100,"expense_adjusted":3933100,"expense_actual":3608495.38,"tax_revenue":3300009.05,"nontax_revenue":896039.97,"capital_revenue":0,"transfer_revenue":277419,"current_expense":3089263.84,"capital_expense":519231.54,"budget_balance":864972.64,"cash_current":15315130.32,"cash_previous":14450157.68},"ratios":{"revenue_execution":0.8092792,"expense_execution":0.91746851,"balance_to_revenue":0.19335617,"cash_to_expense":4.24418732,"cash_yoy":0.05985905,"capital_expense_share":0.14389142,"transfer_revenue_share":0.0620143},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00667251/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00667251"},"seo":{"slug":"vlceves","path":"/cz/municipalities/vlceves/"},"population":{"value":102,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5498100,"expenditure_czk":5498100,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5527719,"expenditure_czk":3933100,"financing_czk":-1594619,"balance_czk":1594619},{"stage":"actual","revenue_czk":4473468.02,"expenditure_czk":3608495.38,"financing_czk":-864972.64,"balance_czk":864972.64}],"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":[["5169",1544100],["6121",1175000],["5171",1150000],["5023",468000],["5139",277000],["5021",155500],["5154",140000],["5365",129360],["5362",92440],["5364",78200],["5156",60000],["5137",50000],["5032",39000],["5168",31000],["5194",30000],["5163",24500],["5175",21500],["5329",10000],["5903",10000],["5162",8000],["5222",3600],["5161",500],["5038",400]],"economic_expenditure_total_czk":5498100,"economic_revenue":[["2111",1485000],["1211",1250000],["1511",604240],["1121",600000],["1111",430000],["2141",330000],["4222",150000],["1122",129360],["1113",100000],["4116",100000],["1345",73600],["4112",71800],["2131",40000],["1112",35000],["4111",32000],["1386",25000],["1387",25000],["2324",10000],["2310",3000],["2132",2400],["1341",1700]],"economic_revenue_total_czk":5498100,"purpose_expenditure":[["2212",1000000],["6112",515000],["1032",500000],["6171",500000],["1031",400000],["2310",350000],["3745",350000],["2341",320000],["2321",310000],["3722",300000],["6399",221800],["3412",205000],["3631",160000],["3399",90000],["6402",78200],["3725",50000],["3326",40000],["6114",30000],["6320",22000],["3341",20000],["3639",20000],["5213",10000],["2221",3600],["6310",2500]],"purpose_expenditure_total_czk":5498100,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1285800],["6121",550000],["5023",470000],["5139",361000],["5021",197000],["5154",182100],["5362",182040],["5171",175800],["5365",129360],["5364",78200],["5156",50000],["5032",46200],["5175",44800],["5163",39500],["5168",34000],["5137",32100],["5194",15500],["5492",15000],["5164",10500],["5329",10000],["5903",10000],["5162",8000],["5222",3600],["5173",1200],["5161",500],["5179",500],["5038",400]],"economic_expenditure_total_czk":3933100,"economic_financing":[["8118",-4900000],["8117",3000000],["8115",305381]],"economic_financing_total_czk":-1594619,"economic_revenue":[["2111",1370000],["1211",1250000],["1511",655000],["1121",643000],["2141",442000],["1111",436000],["4116",173119],["1122",129360],["1113",100000],["1345",73600],["4112",71800],["1112",42000],["4111",32500],["2324",28000],["1386",25000],["2131",25000],["1387",23740],["2310",3000],["2132",2400],["1341",1850],["1381",250],["1382",100]],"economic_revenue_total_czk":5527719,"purpose_expenditure":[["6171",852000],["6112",521000],["1031",480000],["3745",438800],["6399",309800],["3722",300000],["2212",200000],["3631",160000],["3399",152000],["2310",136000],["6402",78200],["2341",50000],["3412",50000],["1036",37000],["3725",30500],["1032",30000],["6114",26700],["6320",22000],["2321",21400],["3341",20000],["5213",10000],["2221",3600],["6310",2500],["3639",1600]],"purpose_expenditure_total_czk":3933100},"actual":{"economic_expenditure":[["5169",1156119.23],["6121",519231.54],["5023",469200],["5139",327632.79],["5362",181431],["5021",180574],["5154",163651.37],["5365",129360],["5171",119427.8],["5364",78200],["5156",44888.72],["5032",42403],["5175",37886.46],["5163",35898.6],["5168",32486.01],["5137",31294],["5492",15000],["5194",14028.86],["5164",10333],["5162",7005],["5329",7000],["5222",3360],["5173",1184],["5179",500],["5038",400]],"economic_expenditure_total_czk":3608495.38,"economic_financing":[["8118",-4900000],["8117",3000000],["8115",1035027.36]],"economic_financing_total_czk":-864972.64,"economic_revenue":[["1211",1204780.31],["1511",654783.19],["1121",642897.22],["2141",440050],["1111",435879.55],["2111",399796.25],["4116",173119],["1122",129360],["1113",85163.97],["4112",71800],["1345",70533.3],["1112",41943.7],["4111",32500],["2324",27044.72],["2131",24859],["1386",23407.78],["1387",9182.64],["2132",2400],["2310",1890],["1341",1850],["1381",201.32],["1382",26.07]],"economic_revenue_total_czk":4473468.02,"purpose_expenditure":[["6171",845080.87],["6112",518433],["1031",477002],["3745",426759],["6399",309191],["3722",264174.8],["2212",187736],["3399",140401.38],["3631",118116.68],["2310",89814.71],["6402",78200],["1036",36208],["3725",30166.74],["1032",27782],["6114",24666.5],["6320",20253],["3412",3872],["2321",3642.1],["2221",3360],["6310",2035.6],["3639",1600]],"purpose_expenditure_total_czk":3608495.38}},"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."}}}}