{"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:00842664","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00842664","name":"Obec Vlachovice","short_name":"Vlachovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":587869},"amounts":{"revenue_approved":5061400,"revenue_adjusted":9441467.64,"revenue_actual":9307262.02,"expense_approved":4639096,"expense_adjusted":12358827.1,"expense_actual":12128592.68,"tax_revenue":3846508.38,"nontax_revenue":1586246,"capital_revenue":0,"transfer_revenue":3874507.64,"current_expense":6111517.82,"capital_expense":6017074.86,"budget_balance":-2821330.66,"cash_current":3479645.58,"cash_previous":4779710.24},"ratios":{"revenue_execution":0.98578551,"expense_execution":0.98137085,"balance_to_revenue":-0.30313218,"cash_to_expense":0.28689607,"cash_yoy":-0.27199654,"capital_expense_share":0.4961066,"transfer_revenue_share":0.41628866},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00842664/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00842664"},"seo":{"slug":"vlachovice-00842664","path":"/cz/municipalities/vlachovice-00842664/"},"population":{"value":129,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5061400,"expenditure_czk":4639096,"financing_czk":-422304,"balance_czk":422304},{"stage":"revised","revenue_czk":9441467.64,"expenditure_czk":12358827.1,"financing_czk":2917359.46,"balance_czk":-2917359.46},{"stage":"actual","revenue_czk":9307262.02,"expenditure_czk":12128592.68,"financing_czk":2821330.66,"balance_czk":-2821330.66}],"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",1058000],["5171",830000],["5901",553696],["5023",410000],["5011",370000],["5137",215000],["6121",170000],["5141",160000],["5139",134000],["5021",120000],["5154",118000],["5031",80000],["5032",75000],["5163",59000],["5329",57000],["6130",50000],["5222",30000],["5156",28000],["5175",25000],["5153",20000],["5173",20000],["5162",15000],["5321",15000],["5903",15000],["5194",10000],["5161",1000],["5362",400]],"economic_expenditure_total_czk":4639096,"economic_financing":[["8124",-407304],["8115",-15000]],"economic_financing_total_czk":-422304,"economic_revenue":[["1211",1300000],["2111",755000],["1121",650000],["2132",440000],["1111",436000],["1342",420000],["1511",400000],["4222",150000],["1345",95000],["2324",95000],["1113",94100],["4112",71800],["2131",36000],["1112",33100],["4111",32000],["2139",29300],["1386",12000],["1381",6000],["1387",5000],["1361",1000],["2141",100]],"economic_revenue_total_czk":5061400,"purpose_expenditure":[["6171",866000],["2212",788000],["6409",553696],["2321",481000],["6112",450000],["2310",277000],["1032",170000],["3722",140000],["3412",138000],["2142",125000],["3631",103000],["3639",98600],["3725",90000],["3723",70000],["6320",40000],["6114",32000],["2221",30000],["3421",30000],["3635",30000],["3745",25000],["3419",23800],["3399",20000],["5512",18000],["3632",15000],["5213",15000],["6310",10000]],"purpose_expenditure_total_czk":4639096},"revised":{"economic_expenditure":[["6121",5681644.71],["5171",2600953.39],["5169",1428886],["5023",425300],["5011",410000],["6122",272100],["5365",251790],["5021",159810],["5154",142400],["5139",114746],["5137",103200],["5031",97500],["5032",75400],["6119",54500],["5163",54000],["6130",51100],["5222",50000],["5141",45000],["5153",45000],["5192",41900],["5168",38100],["5151",36400],["5175",32975],["5156",27000],["5173",23415],["5329",15104],["5903",15000],["5162",13800],["5136",13300],["5321",10428],["5221",10000],["5194",6045],["5492",5000],["5362",2600],["5134",2300],["5363",2000],["5161",130]],"economic_expenditure_total_czk":12358827.1,"economic_financing":[["8123",2000000],["8115",1396093.46],["8124",-478734]],"economic_financing_total_czk":2917359.46,"economic_revenue":[["4216",3492954.25],["1211",1245030],["2111",1008120],["1121",665810],["1342",566082.5],["2132",476800],["1111",466400],["1511",413000],["1122",251790],["4222",155000],["4116",122253.39],["2324",100500],["1113",94100],["1345",92117.5],["2131",74370],["4112",71800],["1112",43420],["4111",32500],["2139",29300],["1386",24300],["1387",9510],["2119",5000],["1361",1000],["1381",200],["2141",100],["1382",10]],"economic_revenue_total_czk":9441467.64,"purpose_expenditure":[["2310",5876909.1],["2212",2219200],["6171",1026300],["2321",1017500],["6112",465300],["3745",317100],["6399",251790],["1032",170000],["3722",150000],["2142",125000],["3639",123600],["3723",100000],["3631",83000],["3635",54500],["3725",53000],["3612",40000],["6320",40000],["3412",38000],["6114",32500],["2221",30000],["3421",30000],["3399",25000],["5512",21800],["5213",15000],["3419",12900],["3632",10428],["3543",10000],["4359",10000],["6310",10000]],"purpose_expenditure_total_czk":12358827.1},"actual":{"economic_expenditure":[["6121",5646624.86],["5171",2557569.1],["5169",1408745.43],["5023",425262],["5011",409981],["6122",264900],["5365",251790],["5021",139775],["5154",123368.1],["5139",99837.39],["5031",97420],["5137",92035],["5032",73640],["6119",54450],["6130",51100],["5222",50000],["5153",43082.58],["5141",42827],["5192",41227],["5168",37053.64],["5151",36366],["5163",34767.8],["5175",24916],["5156",23930.6],["5173",23380],["5329",15104],["5162",13691.18],["5136",13293],["5321",10428],["5221",10000],["5492",5000],["5134",2255],["5363",2000],["5362",1598],["5194",1045],["5161",130]],"economic_expenditure_total_czk":12128592.68,"economic_financing":[["8123",2000000],["8115",1300064.66],["8124",-478734]],"economic_financing_total_czk":2821330.66,"economic_revenue":[["4216",3492954.25],["1211",1245017.19],["2111",936634.5],["1121",665802.68],["1342",546251],["1111",466363.54],["2132",456733.28],["1511",412933],["1122",251790],["4222",155000],["4116",122253.39],["1345",92117.5],["1113",88073.01],["2324",84175],["2131",74360.8],["4112",71800],["1112",43412.69],["4111",32500],["2139",29272],["1386",24253.75],["1387",9508.06],["2119",5000],["1361",780],["1381",198.73],["2141",70.42],["1382",7.23]],"economic_revenue_total_czk":9307262.02,"purpose_expenditure":[["2310",5859883.89],["2212",2217453.36],["6171",1015904.03],["2321",1010516.83],["6112",463550],["3745",304206.99],["6399",251790],["1032",168299.51],["3722",149404.72],["3639",115626.46],["2142",110817],["3723",92645.51],["3635",54450],["3725",52831.75],["3412",37940.98],["3612",36201],["6114",28578],["3631",25407.45],["3399",24967],["6320",22941],["5512",20586.4],["3419",12900],["3421",12108],["3632",10428],["3543",10000],["4359",10000],["6310",8226.8],["2221",928]],"purpose_expenditure_total_czk":12128592.68}},"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."}}}}