{"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:00233994","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233994","name":"Obec Vráž","short_name":"Vráž","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531944},"amounts":{"revenue_approved":26995500,"revenue_adjusted":31646255.33,"revenue_actual":31338428.34,"expense_approved":34269000,"expense_adjusted":35628010.2,"expense_actual":18661338.99,"tax_revenue":26636861.73,"nontax_revenue":1750630.53,"capital_revenue":19600,"transfer_revenue":2931336.08,"current_expense":16633580.94,"capital_expense":2027758.05,"budget_balance":12677089.35,"cash_current":43545008.37,"cash_previous":30867919.02},"ratios":{"revenue_execution":0.99027288,"expense_execution":0.5237828,"balance_to_revenue":0.40452218,"cash_to_expense":2.33343429,"cash_yoy":0.41068818,"capital_expense_share":0.10866091,"transfer_revenue_share":0.09353807},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233994/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233994"},"seo":{"slug":"vraz","path":"/cz/municipalities/vraz/"},"population":{"value":1256,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26995500,"expenditure_czk":34269000,"financing_czk":7273500,"balance_czk":-7273500},{"stage":"revised","revenue_czk":31646255.33,"expenditure_czk":35628010.2,"financing_czk":3981754.87,"balance_czk":-3981754.87},{"stage":"actual","revenue_czk":31338428.34,"expenditure_czk":18661338.99,"financing_czk":-12677089.35,"balance_czk":12677089.35}],"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":[["6121",10150000],["5171",7628000],["5169",6305130],["5011",1800000],["5023",1700000],["5331",1400000],["5154",900000],["5031",700000],["5139",673000],["5362",574000],["5032",450000],["5153",300000],["5151",260000],["5213",200000],["5321",130000],["5163",120000],["5229",117000],["5172",100000],["6130",100000],["5192",90000],["5166",75000],["5021",67000],["5499",64200],["5903",50000],["5156",46000],["5194",43000],["5137",40000],["5168",40000],["5167",30000],["5336",30000],["5162",25170],["5136",13000],["5173",10500],["5175",10000],["5221",10000],["5161",9000],["5038",5000],["5132",3000],["5222",1000]],"economic_expenditure_total_czk":34269000,"economic_financing":[["8115",7273500]],"economic_financing_total_czk":7273500,"economic_revenue":[["1211",11900000],["1121",6100000],["1111",4300000],["1113",770000],["1511",700000],["1122",550000],["1345",500000],["2111",497000],["2132",421000],["4112",300000],["2324",240000],["2142",170000],["1112",125000],["3111",120000],["1386",100000],["1381",50000],["1387",50000],["1341",30000],["1361",24000],["2141",20000],["1342",12000],["2229",5000],["2112",3000],["2131",3000],["2321",2000],["1334",1000],["1335",1000],["1343",1000],["1346",500]],"economic_revenue_total_czk":26995500,"purpose_expenditure":[["2212",11000000],["6171",7275000],["3113",4930000],["6112",2200000],["3631",1460000],["3723",1100000],["2321",1000000],["3722",950000],["3399",615000],["3745",600000],["3412",550000],["6399",550000],["3635",500000],["3632",430000],["2310",240000],["2221",200000],["3326",200000],["5512",80000],["5213",53000],["3341",50000],["3419",50000],["3639",50000],["3721",50000],["1014",40000],["3314",40000],["3543",40000],["3421",10000],["2219",5000],["3741",1000]],"purpose_expenditure_total_czk":34269000},"revised":{"economic_expenditure":[["6121",11440400],["5169",5935210],["5171",5469819],["5011",1800000],["5023",1692900],["5331",1687685],["5139",896893],["5154",848000],["5365",807240],["5336",777475.2],["5031",725000],["5137",424920],["5032",423500],["6122",301600],["5153",280000],["5166",271200],["5151",260200],["5213",200000],["5163",166700],["5192",153000],["5321",130000],["5229",117000],["6130",100000],["5172",88000],["5021",86550],["5499",79300],["5168",61220],["5194",54153],["5162",50870],["5903",50000],["5175",48071],["5156",38100],["5362",31500],["5167",28480],["5149",14650],["5173",13704],["5136",13000],["5164",12300],["5132",11700],["5221",10000],["5161",9670],["5038",9000],["5339",5000],["5222",4000]],"economic_expenditure_total_czk":35628010.2,"economic_financing":[["8115",3981754.87]],"economic_financing_total_czk":3981754.87,"economic_revenue":[["1211",11900000],["1121",6335434],["1111",4364181],["4216",1250590.95],["1511",1210878],["4116",978224.13],["1113",837203],["1122",807240],["2132",702877.25],["2111",646380],["1345",459500],["1112",412920],["2324",337244],["4112",293300],["4113",239002],["1386",230812],["2142",170000],["4213",146134],["1387",90462],["2119",68860],["1341",30000],["4111",24085],["1361",24000],["2141",20000],["3111",19600],["1342",12000],["2229",11380],["2112",8242],["2131",6756],["1334",2625],["2321",2000],["1381",1825],["1335",1000],["1343",1000],["1346",500]],"economic_revenue_total_czk":31646255.33,"purpose_expenditure":[["2212",10700000],["6171",7242902],["3113",5677475.2],["6112",2200000],["3631",1460000],["3723",1100000],["2321",1000000],["3722",950000],["3399",834343],["6399",814740],["3745",654801],["3412",550000],["3635",500000],["3632",430000],["2310",240000],["2219",205000],["2221",200000],["3326",200000],["3639",150000],["5512",80000],["5213",53000],["1070",50000],["3341",50000],["3419",50000],["3721",50000],["1014",40000],["3314",40000],["3543",40000],["6114",24085],["2411",22664],["3421",10000],["4350",5000],["3741",2000],["4379",2000]],"purpose_expenditure_total_czk":35628010.2},"actual":{"economic_expenditure":[["5169",3495931.53],["5171",3173031.93],["6121",1726614.55],["5011",1722801],["5331",1687685],["5023",1545634],["5365",807240],["5336",777475.2],["5031",657126],["5137",424382.37],["5154",366870],["5139",311105.89],["6122",301143.5],["5032",293010],["5166",196494.84],["5192",144134.59],["5213",143434],["5163",141674.4],["5321",108000],["5021",82345],["5499",79290],["5229",79000],["5153",61686],["5168",61218.74],["5194",49876],["5151",43031],["5175",41831.33],["5156",26273],["5162",25698.52],["5149",14647],["5173",13573.6],["5164",11841],["5136",9830],["5132",8639],["5038",6973],["5167",5727],["5339",5000],["5362",5000],["5222",4000],["5161",2070]],"economic_expenditure_total_czk":18661338.99,"economic_financing":[["8115",-12677089.35]],"economic_financing_total_czk":-12677089.35,"economic_revenue":[["1211",11828595.95],["1121",6335433.16],["1111",4364180.02],["4216",1250590.95],["1511",1210877.19],["4116",978224.13],["1113",837202.5],["1122",807240],["2132",702377],["2111",621402.03],["1345",459476],["1112",412919.21],["2324",337243.5],["4112",293300],["4113",239002],["1386",230811.63],["4213",146134],["1387",90461.69],["2119",68860],["1341",26775],["4111",24085],["1361",20450],["3111",19600],["2229",8750],["1342",7990],["2131",6756],["2112",5242],["1334",2625],["1381",1824.38]],"economic_revenue_total_czk":31338428.34,"purpose_expenditure":[["3113",5445636.89],["6171",3899508.46],["6112",1951240.05],["2212",1243138.26],["3723",1083613.57],["3722",942163.56],["3399",833840.76],["6399",807240],["3745",654693.34],["3631",611048.84],["2321",225788.05],["2219",151250],["2221",143434],["3639",141993.87],["5512",80000],["3635",60480],["3632",55755],["3419",50000],["3721",45469.38],["1070",44940.05],["3341",33965.91],["3314",32525],["2310",30545],["1014",25320],["6114",24085],["2411",22664],["3543",12000],["4350",5000],["3741",2000],["4379",2000]],"purpose_expenditure_total_czk":18661338.99}},"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."}}}}