{"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:00232971","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232971","name":"Obec Vracovice","short_name":"Vracovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530913},"amounts":{"revenue_approved":8958700,"revenue_adjusted":11559490,"revenue_actual":11512105.28,"expense_approved":14373840,"expense_adjusted":15713890,"expense_actual":14038884.56,"tax_revenue":9250002.46,"nontax_revenue":753167.96,"capital_revenue":80000,"transfer_revenue":1428934.86,"current_expense":7820567.08,"capital_expense":6218317.48,"budget_balance":-2526779.28,"cash_current":16987928.84,"cash_previous":17134708.12},"ratios":{"revenue_execution":0.99590079,"expense_execution":0.89340606,"balance_to_revenue":-0.2194889,"cash_to_expense":1.21006258,"cash_yoy":-0.0085662,"capital_expense_share":0.4429353,"transfer_revenue_share":0.12412455},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232971/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232971"},"seo":{"slug":"vracovice","path":"/cz/municipalities/vracovice/"},"population":{"value":408,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8958700,"expenditure_czk":14373840,"financing_czk":5415140,"balance_czk":-5415140},{"stage":"revised","revenue_czk":11559490,"expenditure_czk":15713890,"financing_czk":4154400,"balance_czk":-4154400},{"stage":"actual","revenue_czk":11512105.28,"expenditure_czk":14038884.56,"financing_czk":2526779.28,"balance_czk":-2526779.28}],"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",2960000],["6121",2450000],["5023",1500000],["5139",1460000],["5169",1320000],["6122",1050000],["5021",725000],["5154",720000],["6130",500000],["5011",300000],["5365",250000],["5032",240000],["5321",200000],["5329",167840],["5137",160000],["5031",100000],["5172",50000],["5156",40000],["5162",25000],["5163",25000],["5167",25000],["5175",25000],["5222",17000],["5159",10000],["5173",10000],["5179",10000],["5223",10000],["5229",10000],["5019",5000],["5192",5000],["5038",3000],["5161",1000]],"economic_expenditure_total_czk":14373840,"economic_financing":[["8115",5415140]],"economic_financing_total_czk":5415140,"economic_revenue":[["1211",3700000],["1121",1820000],["1111",1300000],["1511",640000],["1113",310000],["1345",300000],["2111",300000],["1122",180000],["2324",121000],["4112",95000],["1112",85000],["1381",48000],["2131",38000],["2132",12000],["1341",3600],["1342",3000],["1361",1800],["2141",1300]],"economic_revenue_total_czk":8958700,"purpose_expenditure":[["6171",1746000],["6112",1700000],["3631",1650000],["2212",1600000],["5512",1250000],["3419",740000],["3421",723000],["3412",700000],["2310",655000],["2141",600000],["3722",600000],["3639",555000],["3326",360000],["3745",320000],["2321",250000],["6399",180000],["3632",140000],["2292",112840],["3111",105000],["3113",100000],["2369",70000],["1031",50000],["3319",45000],["3399",40000],["4359",20000],["6310",15000],["3721",12000],["3543",10000],["3635",10000],["5213",10000],["1070",5000]],"purpose_expenditure_total_czk":14373840},"revised":{"economic_expenditure":[["6121",5235220],["5171",2392880],["5169",1769920],["5023",1500000],["6122",1117910],["5154",606520],["5021",509350],["5139",374350],["5137",349900],["5011",300000],["5031",266750],["5365",250000],["5032",240000],["5329",167840],["5321",157000],["5904",58710],["5163",51510],["5172",50000],["5175",45640],["6130",42120],["5156",40000],["5162",26390],["5167",25000],["5179",25000],["5222",25000],["5194",15130],["5173",10240],["5159",10000],["5223",10000],["5229",10000],["5903",10000],["5192",6000],["5019",5000],["5492",5000],["5038",3000],["5161",1060],["5362",800],["5039",550],["5363",100]],"economic_expenditure_total_czk":15713890,"economic_financing":[["8123",2500000],["8115",1774400],["8124",-120000]],"economic_financing_total_czk":4154400,"economic_revenue":[["1211",3906300],["1121",2091440],["1111",1410730],["1511",785790],["4222",617160],["2111",494530],["4216",450000],["1113",310000],["1345",305000],["4122",202500],["2324",191590],["1122",180000],["1112",136330],["4112",96100],["3113",80000],["1386",76200],["1334",45570],["4116",44700],["2131",42140],["1387",29870],["2119",20000],["4111",18480],["2132",12000],["1341",5200],["1342",3000],["1361",2950],["2141",1300],["1381",610]],"economic_revenue_total_czk":11559490,"purpose_expenditure":[["3612",5002900],["6112",1866850],["2212",1732120],["6171",1711440],["5512",1094730],["3722",875620],["2310",566020],["3419",487300],["3745",478640],["2321",300000],["3631",181520],["6399",180000],["2141",171250],["2292",112840],["3326",100800],["3639",98720],["3113",90000],["1031",80950],["3412",80490],["3632",76920],["3111",73000],["2369",70000],["3319",57500],["3399",57180],["3421",56600],["6114",18500],["4359",15000],["6310",15000],["3721",12000],["3543",10000],["3635",10000],["5213",10000],["1014",5000],["1070",5000],["3311",5000],["4379",3000],["2341",2000]],"purpose_expenditure_total_czk":15713890},"actual":{"economic_expenditure":[["6121",5235000.78],["5171",2090940.16],["5169",1682324.19],["5023",1182488],["6122",941200.7],["5154",423260.61],["5021",374509],["5137",311727],["5011",297338],["5139",267209.41],["5031",234406],["5365",232308],["5329",166036],["5032",153532],["5321",147000],["5904",58709],["5163",46674.8],["6130",42116],["5175",30257],["5162",26380.8],["5156",19652],["5194",15125],["5179",15007.11],["5222",13000],["5223",10000],["5192",6000],["5492",5000],["5173",4795],["5167",1900],["5038",1646],["5019",1602],["5362",800],["5039",543],["5161",323],["5363",74]],"economic_expenditure_total_czk":14038884.56,"economic_financing":[["8123",2500000],["8115",146779.28],["8124",-120000]],"economic_financing_total_czk":2526779.28,"economic_revenue":[["1211",3906290.25],["1121",2091432.91],["1111",1410726.2],["1511",785787.38],["4222",617157],["2111",493665],["4216",450000],["1345",302474],["1113",276443.19],["4122",202500],["2324",190578.13],["1122",178080],["1112",136325.49],["4112",96100],["3113",80000],["1386",76199.06],["1334",45562.5],["4116",44700],["2131",42135],["1387",29863.88],["2119",19500],["4111",18477.86],["2132",6000],["1341",5200],["1342",2960],["1361",2050],["2141",1289.83],["1381",607.6]],"economic_revenue_total_czk":11512105.28,"purpose_expenditure":[["3612",5002842],["2212",1685567.69],["6112",1476081],["6171",1370547.65],["5512",885972.27],["3722",857528.68],["3745",451025.48],["3419",420491.37],["2310",349672.4],["2321",258577],["6399",178080],["3631",149241.88],["2292",112840],["2141",102336.24],["3639",96912],["3113",90000],["3412",79599.78],["3632",73377],["3111",63000],["1031",56256],["2369",54228],["3326",48396.06],["3421",48387],["3399",34425],["3319",25316],["6114",18477.86],["4359",15000],["3721",11301.4],["6310",10228.8],["1014",5000],["3635",4000],["4379",3000],["2341",1176]],"purpose_expenditure_total_czk":14038884.56}},"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."}}}}