{"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:00250783","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250783","name":"Obec Vacov","short_name":"Vacov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":550621},"amounts":{"revenue_approved":50696785,"revenue_adjusted":58659917.99,"revenue_actual":57750155.3,"expense_approved":66974896,"expense_adjusted":86383376.4,"expense_actual":62598802.02,"tax_revenue":40700477.59,"nontax_revenue":9786113.12,"capital_revenue":34166,"transfer_revenue":7229398.59,"current_expense":38579125.13,"capital_expense":24019676.89,"budget_balance":-4848646.72,"cash_current":45080962.73,"cash_previous":49938022.45},"ratios":{"revenue_execution":0.9844909,"expense_execution":0.7246626,"balance_to_revenue":-0.08395902,"cash_to_expense":0.72015696,"cash_yoy":-0.09726176,"capital_expense_share":0.38370825,"transfer_revenue_share":0.12518405},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250783/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250783"},"seo":{"slug":"vacov","path":"/cz/municipalities/vacov/"},"population":{"value":1446,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":50696785,"expenditure_czk":66974896,"financing_czk":16278111,"balance_czk":-16278111},{"stage":"revised","revenue_czk":58659917.99,"expenditure_czk":86383376.4,"financing_czk":27723458.41,"balance_czk":-27723458.41},{"stage":"actual","revenue_czk":57750155.3,"expenditure_czk":62598802.02,"financing_czk":4848646.72,"balance_czk":-4848646.72}],"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",23418000],["5171",8594000],["5169",7377000],["5011",4925000],["5331",3000000],["5154",2679000],["5365",2302000],["5023",1650000],["5901",1474396],["5031",1469000],["5139",1145000],["5137",1015000],["6130",1000000],["5362",990043.89],["5021",832000],["5032",596000],["5151",422000],["5175",394000],["5499",373500],["5222",356000],["5156",334000],["5163",295000],["5159",280000],["6123",250000],["5168",233000],["5164",226000],["5364",124956.11],["5492",120000],["5173",106000],["5166",100000],["5903",100000],["5194",95000],["5136",75000],["5162",65000],["5223",62000],["5155",60000],["5811",50000],["6122",50000],["5167",41000],["5134",36000],["5179",36000],["5132",32000],["5041",30000],["5161",29000],["5038",28000],["5138",20000],["5321",20000],["5172",15000],["5221",15000],["5192",10000],["5909",9000],["5019",8000],["5133",5000],["5039",3000]],"economic_expenditure_total_czk":66974896,"economic_financing":[["8123",9167000],["8115",8333333],["8124",-1222222]],"economic_financing_total_czk":16278111,"economic_revenue":[["1211",16400000],["1121",8350000],["1111",6100000],["2111",3806750],["1511",2800000],["1122",2300000],["2133",1910000],["2132",1697525],["1345",1450000],["1113",1050000],["3111",900000],["2141",700000],["2324",547880],["4112",504000],["1112",500000],["4122",360000],["1342",250000],["1386",200000],["4116",185130],["4111",180000],["2131",166000],["1361",100000],["1387",100000],["2321",40000],["2112",30000],["2119",23500],["1341",22000],["1335",14000],["1334",5000],["4121",5000]],"economic_revenue_total_czk":50696785,"purpose_expenditure":[["3612",13378000],["2321",6650000],["6171",5177000],["2212",4700000],["3639",4354000],["6399",3275043.89],["3113",3110000],["3722",2770000],["3613",2300000],["6112",2051000],["3633",1925000],["6409",1513396],["2142",1370000],["2310",1250000],["3729",1136000],["3399",1100000],["2411",885500],["1032",852000],["3429",825000],["3392",815000],["3631",800000],["5512",745000],["3745",680000],["3314",660000],["3519",600000],["3636",600000],["3723",538000],["3319",357000],["3632",330000],["3326",300000],["6320",250000],["2219",200000],["3725",200000],["6114",180000],["4351",167000],["3341",150000],["6402",124956.11],["3349",110000],["2221",100000],["5213",100000],["2341",80000],["3721",70000],["1036",55000],["6310",45000],["3330",30000],["3421",20000],["3322",10000],["3525",10000],["6221",10000],["3900",6000],["1014",5000],["4344",5000]],"purpose_expenditure_total_czk":66974896},"revised":{"economic_expenditure":[["6121",35494301],["5171",9904600],["5169",8061370.56],["5011",5643000],["5137",3507381],["5331",3000000],["5154",2752000],["5365",2587520],["5139",1717597.44],["5031",1666000],["5023",1651000],["6130",1000000],["5362",990043.89],["5336",976068],["5021",760000],["6122",744000],["5032",670000],["5151",464000],["5175",429000],["5163",395000],["5499",371500],["5222",371000],["5156",350000],["6123",330000],["5159",280000],["5164",237000],["5168",213000],["5622",150000],["5364",131631.51],["5492",129000],["5123",122000],["5173",111000],["5166",100000],["5903",100000],["5172",97000],["5194",79000],["5136",75000],["5162",75000],["5155",70300],["5223",62000],["5132",52000],["5811",50000],["5138",48000],["5167",48000],["5134",36000],["5179",36000],["5192",31400],["5041",30000],["5161",30000],["5038",28000],["5909",24000],["5042",21000],["5321",20000],["5191",15000],["5221",15000],["5339",9000],["5019",8000],["5133",5000],["5176",3200],["5039",3000],["5213",2000],["5363",1000],["5904",463]],"economic_expenditure_total_czk":86383376.4,"economic_financing":[["8115",62723458.41],["8118",-35000000]],"economic_financing_total_czk":27723458.41,"economic_revenue":[["1211",16400000],["1121",8750000],["1111",6100000],["2111",4015750],["1511",2800000],["1122",2585520],["4116",2472881.64],["4216",2286085.95],["2133",1910000],["2132",1772525],["1345",1450000],["1113",1150000],["2141",1053669],["4122",1009331],["3111",900000],["2324",828880],["4222",691000],["4112",570100],["1112",500000],["1386",320000],["1342",290000],["4111",195000],["2131",166000],["1387",130000],["1361",125000],["2321",62000],["1335",34000],["2112",30000],["2119",23500],["1341",22000],["2229",6675.4],["1334",5000],["4121",5000]],"economic_revenue_total_czk":58659917.99,"purpose_expenditure":[["3612",13378000],["2212",10260000],["6171",8574000],["3613",7300000],["2321",6790000],["3113",6186068],["3639",5050000],["6399",3560563.89],["3722",2770000],["6112",2121000],["3633",1925000],["2142",1490000],["3631",1440000],["3399",1370000],["2310",1250000],["3729",1136000],["3429",1025000],["1032",1002000],["2411",946500],["5512",945000],["3392",875000],["3314",735050],["3745",680000],["3319",662000],["3519",620000],["3636",600000],["3723",538000],["3326",500000],["6320",340000],["3632",330000],["3725",250000],["2219",200000],["6114",188000],["4351",167000],["3341",150000],["3635",133563],["6402",131631.51],["3349",110000],["2221",100000],["5213",100000],["2341",80000],["3721",70000],["1036",55000],["6310",55000],["6409",44000],["3330",30000],["3900",21000],["3421",20000],["3412",18000],["1014",15000],["3322",10000],["3525",10000],["6221",10000],["4350",6000],["4344",5000],["3233",3000],["4349",2000]],"purpose_expenditure_total_czk":86383376.4},"actual":{"economic_expenditure":[["6121",23115030.73],["5171",7060890.21],["5169",6579068.81],["5011",5007221.3],["5331",3000000],["5365",2585520],["5154",2331542.87],["5137",1762240.63],["5023",1649491],["5031",1478781],["5139",1277459.67],["5336",976068],["6122",737311.16],["5021",649653],["5032",597196],["5163",376576.82],["5151",352365],["5499",342385],["5222",287670],["5175",265411.24],["5156",248230],["5159",229460.39],["5164",195351.8],["5362",-175989.42],["5168",170103.01],["6130",167335],["5622",150000],["5364",131631.51],["5492",129000],["5123",115933.26],["5173",98409],["5172",79840.58],["5162",69213.39],["5155",68710.2],["5136",65172],["5223",62000],["5194",52092.53],["5166",39565.79],["5167",35103],["5192",27720],["5179",25147.83],["5132",24721.08],["5138",21098.07],["5038",20848],["5042",16038],["5161",15873],["5909",15680.61],["5221",15000],["5191",14806],["5041",14477.95],["5339",9000],["5321",4500],["5019",3166],["5176",3146],["5213",2000],["5039",1072],["5363",1000],["5904",463]],"economic_expenditure_total_czk":62598802.02,"economic_financing":[["8118",-6888080000],["8117",6853080000],["8115",39857059.72],["8901",-8413]],"economic_financing_total_czk":4848646.72,"economic_revenue":[["1211",16332946.96],["1121",8745607.93],["1111",6053146.51],["2111",3993368.19],["1511",2875478.72],["1122",2585520],["4116",2472881.64],["4216",2286085.95],["2133",1908842.76],["2132",1788776.53],["1345",1449253],["1113",1155903.73],["4122",1009331],["2141",925823.09],["2324",899342.97],["4222",691000],["4112",570100],["1112",570046.98],["1386",318631.62],["1342",308353],["4111",195000],["2131",181779],["1387",124878.72],["1361",120590],["2321",45000],["3111",33166],["1335",31611.2],["2112",23556],["1341",19800],["2229",9364.58],["2119",7260],["1334",6174.72],["4121",5000],["1381",2534.5],["2310",2000],["2329",1000],["3113",1000]],"economic_revenue_total_czk":57750155.3,"purpose_expenditure":[["2212",7625531.51],["6171",7258213.17],["3613",7062143.9],["3612",6522699.77],["2321",6385833.08],["3113",4992349.56],["3639",3335833.28],["3722",2594288.21],["6399",2407410.58],["6112",2112236],["3631",1206245.52],["3399",1191950.55],["3729",883387.61],["3429",854251.54],["2411",843027.94],["3392",728918.26],["3314",640175.98],["1032",629780.39],["5512",613424.01],["3745",574347.07],["2142",506486.38],["3319",487827.71],["3723",405476.54],["3326",357274.93],["2310",335394.54],["6320",327217],["3519",293045.68],["3725",233687.01],["6114",158559.51],["4351",157716],["2219",140553.6],["3635",133563],["6402",131631.51],["3349",78257.58],["2221",74472.38],["1036",54309.64],["6310",49359.82],["6409",33693.12],["3330",30000],["3721",24389.37],["3341",23430.44],["3900",16670],["3421",15878.33],["2341",14560],["3525",10000],["3632",9926],["3412",7951],["4350",6000],["6221",5746],["4344",5000],["1014",3677],["3233",3000],["4349",2000]],"purpose_expenditure_total_czk":62598802.02}},"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."}}}}