{"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:00671878","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00671878","name":"Obec Vlastibořice","short_name":"Vlastibořice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564516},"amounts":{"revenue_approved":8948000,"revenue_adjusted":10902208,"revenue_actual":11267042.51,"expense_approved":13416000,"expense_adjusted":15304708,"expense_actual":10327302.81,"tax_revenue":8164864.49,"nontax_revenue":2180270.02,"capital_revenue":652000,"transfer_revenue":269908,"current_expense":7289611.65,"capital_expense":3037691.16,"budget_balance":939739.7,"cash_current":6717934.43,"cash_previous":5778194.73},"ratios":{"revenue_execution":1.03346428,"expense_execution":0.67477947,"balance_to_revenue":0.08340607,"cash_to_expense":0.65050232,"cash_yoy":0.16263552,"capital_expense_share":0.29414177,"transfer_revenue_share":0.02395553},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00671878/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00671878"},"seo":{"slug":"vlastiborice","path":"/cz/municipalities/vlastiborice/"},"population":{"value":354,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8948000,"expenditure_czk":13416000,"financing_czk":4468000,"balance_czk":-4468000},{"stage":"revised","revenue_czk":10902208,"expenditure_czk":15304708,"financing_czk":4402500,"balance_czk":-4402500},{"stage":"actual","revenue_czk":11267042.51,"expenditure_czk":10327302.81,"financing_czk":-939739.7,"balance_czk":939739.7}],"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",4920000],["5169",1332000],["6901",1329700],["5011",1321000],["5023",805000],["5154",497000],["5031",485000],["5137",330000],["5139",311300],["6119",300000],["5365",260000],["5021",203000],["5032",189000],["5321",165000],["5151",124000],["5192",95000],["5168",92000],["5329",80000],["5499",75000],["5323",73000],["5163",72000],["5156",70000],["5194",60000],["5162",38000],["5173",32000],["5364",26000],["5136",24000],["5166",20000],["5229",20000],["5903",20000],["5132",12000],["5179",11000],["5161",8000],["5038",6000],["5909",5000],["5041",3000],["5167",2000]],"economic_expenditure_total_czk":13416000,"economic_financing":[["8115",4468000]],"economic_financing_total_czk":4468000,"economic_revenue":[["1211",3000000],["1121",1520000],["1111",930000],["1511",850000],["2132",821000],["2111",560500],["1345",308000],["1122",260000],["1113",231000],["2329",125000],["4112",87600],["1112",79000],["1386",35000],["4122",30000],["1381",20000],["2141",20000],["2321",20000],["1387",15000],["2112",15000],["1361",8700],["1341",8000],["2119",3200],["2131",1000]],"economic_revenue_total_czk":8948000,"purpose_expenditure":[["2212",4165000],["6409",1526700],["6171",1449000],["4351",1142000],["3639",1114000],["6112",1081000],["3722",390000],["3745",379000],["3635",300000],["3412",281000],["3725",270000],["6399",260000],["3612",255000],["3399",228000],["3631",145000],["3613",95000],["2292",73000],["5512",72000],["1031",60000],["3314",47300],["6402",26000],["5213",20000],["5311",20000],["6310",12000],["3632",5000]],"purpose_expenditure_total_czk":13416000},"revised":{"economic_expenditure":[["5171",3418047.58],["6121",2640000],["5169",1932900],["5011",1321000],["6901",879700],["5023",868000],["5154",525400],["5031",524000],["6119",365000],["5139",344300],["5365",291000],["5021",262400],["5137",261870.42],["5032",233000],["5321",147000],["6122",136490],["5151",134000],["5168",98500],["5192",95000],["5499",84000],["5163",82000],["5156",76000],["5323",73000],["5194",68000],["5329",65000],["5162",58000],["5229",45000],["5173",40000],["5175",33000],["5136",28600],["5364",26000],["5909",25000],["5362",22000],["5166",20000],["5903",20000],["5132",13000],["5179",11000],["5222",10000],["5161",8000],["5038",6000],["5339",5000],["5164",3500],["5041",3000],["5167",2000]],"economic_expenditure_total_czk":15304708,"economic_financing":[["8115",4402500]],"economic_financing_total_czk":4402500,"economic_revenue":[["1211",3000000],["1121",1520000],["2111",1150000],["1111",1050000],["1511",850000],["2132",841000],["3113",650000],["1345",383000],["1122",291000],["1113",231000],["2324",210000],["2329",125000],["1112",91362],["4213",89992],["4112",87600],["2141",70000],["1386",62000],["4111",32500],["2321",30000],["4222",30000],["4113",29816],["1381",20000],["1387",20000],["2112",15000],["1361",8700],["1341",8000],["2119",3200],["3119",2000],["2131",1000],["1382",38]],"economic_revenue_total_czk":10902208,"purpose_expenditure":[["2212",4286547.58],["6171",1659000],["4351",1579000],["3639",1264000],["6112",1184000],["6409",1081700],["3412",681000],["3745",491490],["3399",461770.42],["3722",390000],["3635",365000],["1031",302400],["6399",291000],["3725",287000],["3612",255000],["3613",229000],["3631",145000],["5512",86000],["2292",73000],["5311",50000],["3314",47300],["6114",32500],["6402",26000],["5213",20000],["6310",12000],["3632",5000]],"purpose_expenditure_total_czk":15304708},"actual":{"economic_expenditure":[["6121",2620856.16],["5169",1528813.44],["5011",1138046],["5023",867734],["5171",839887.57],["5154",483274.72],["5031",460634],["5365",290850],["6119",283140],["5139",220609.55],["5021",211987],["5032",179636],["5321",142920],["6122",133695],["5151",128793],["5499",78200],["5137",77582.25],["5163",73285.34],["5323",72200],["5329",62850],["5168",61793.66],["5194",45723.59],["5162",44919.44],["5229",44036.79],["5156",36329],["5175",31977.7],["5173",27041],["5364",24642.4],["5136",22805],["5909",22247.2],["5362",21250],["5166",11639],["5222",10000],["5179",9495],["5339",5000],["5038",4795],["5132",3349],["5164",3025],["5161",2240]],"economic_expenditure_total_czk":10327302.81,"economic_financing":[["8115",-939739.7]],"economic_financing_total_czk":-939739.7,"economic_revenue":[["1211",3205245.91],["1121",1712932.97],["1111",1169340.65],["1511",970660.73],["2111",853914.76],["2132",841742],["3113",650000],["1345",379638],["1122",290850],["1113",226688.48],["2324",203289.93],["2329",145576],["1112",111709.58],["4213",89992],["4112",87600],["2141",76629.33],["1386",62388.87],["2119",39528],["4111",32500],["4222",30000],["4113",29816],["1387",24463.09],["2321",10000],["2112",8840],["1341",6700],["1361",3690],["3119",2000],["2131",750],["1381",519.1],["1382",37.11]],"economic_revenue_total_czk":11267042.51,"purpose_expenditure":[["2212",2459559.64],["6171",1252850.31],["4351",1219335.93],["6112",1166590.7],["3639",897205.97],["3412",591515.7],["3722",372083.96],["6399",290850],["3725",283167.49],["3635",283140],["3745",275970.83],["1031",239881.65],["3399",236021.11],["6409",196431.79],["3612",133463.1],["3631",93287.8],["5512",77635],["2292",72200],["5311",45377.31],["3613",44245.82],["3314",37480],["6402",24642.4],["6114",24285.5],["6310",6660.8],["3632",3420]],"purpose_expenditure_total_czk":10327302.81}},"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."}}}}