{"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:00264644","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264644","name":"Obec Vražkov","short_name":"Vražkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565881},"amounts":{"revenue_approved":17148100,"revenue_adjusted":18208308.6,"revenue_actual":11179355.68,"expense_approved":26700000,"expense_adjusted":32545806.6,"expense_actual":16096356.19,"tax_revenue":10053034.45,"nontax_revenue":612552.63,"capital_revenue":8960,"transfer_revenue":504808.6,"current_expense":8477546.94,"capital_expense":7618809.25,"budget_balance":-4917000.51,"cash_current":14507855.7,"cash_previous":14624712.21},"ratios":{"revenue_execution":0.61397002,"expense_execution":0.49457543,"balance_to_revenue":-0.43982861,"cash_to_expense":0.90131304,"cash_yoy":-0.00799035,"capital_expense_share":0.47332509,"transfer_revenue_share":0.04515543},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264644/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264644"},"seo":{"slug":"vrazkov","path":"/cz/municipalities/vrazkov/"},"population":{"value":445,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17148100,"expenditure_czk":26700000,"financing_czk":9551900,"balance_czk":-9551900},{"stage":"revised","revenue_czk":18208308.6,"expenditure_czk":32545806.6,"financing_czk":14337498,"balance_czk":-14337498},{"stage":"actual","revenue_czk":11179355.68,"expenditure_czk":16096356.19,"financing_czk":4917000.51,"balance_czk":-4917000.51}],"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",18004000],["5011",1593000],["5169",1198000],["5023",964000],["5171",810000],["5031",543000],["5331",530000],["6122",521000],["5153",400000],["5139",266000],["5154",262000],["6130",250000],["5032",229000],["5222",205000],["5137",106000],["5021",92000],["5365",91000],["5163",90000],["5156",80000],["5151",68000],["5168",60000],["5175",51000],["5166",50000],["5134",30000],["5162",30000],["5321",30000],["5173",25000],["5499",20000],["5903",20000],["5194",13000],["5213",13000],["5167",10000],["5136",9000],["5329",8000],["5179",5000],["5492",5000],["5161",4000],["5229",4000],["5339",3000],["5132",2000],["5133",2000],["5221",2000],["5131",1000],["5164",1000]],"economic_expenditure_total_czk":26700000,"economic_financing":[["8115",9551900]],"economic_financing_total_czk":9551900,"economic_revenue":[["4216",7125000],["1211",4200000],["1121",2191000],["1111",1572000],["1511",700000],["1113",277000],["2324",180000],["1345",165000],["2141",150000],["1112",131000],["4112",104100],["1122",85000],["2111",52000],["1386",50000],["2132",48000],["1387",30000],["1381",20000],["2131",20000],["4116",18000],["1334",10000],["1341",10000],["1361",8000],["2112",2000]],"economic_revenue_total_czk":17148100,"purpose_expenditure":[["3111",11730000],["6171",3543000],["3399",2418000],["3745",1920000],["3631",1608000],["2212",1310000],["6112",1239000],["3412",605000],["3722",519000],["2223",448000],["3723",400000],["3639",253000],["3419",100000],["5512",100000],["6399",85000],["6320",75000],["6409",62000],["2341",61000],["3421",41000],["1039",30000],["3341",30000],["3113",23000],["3613",22000],["5213",20000],["6310",15000],["3512",13000],["2221",10000],["3314",10000],["2219",5000],["3726",5000]],"purpose_expenditure_total_czk":26700000},"revised":{"economic_expenditure":[["6121",22584000],["5011",1677498],["5169",1245000],["5023",1064000],["5171",830000],["5031",587409],["5331",553595],["6130",538000],["6122",521000],["5153",400000],["5139",300000],["5336",287724.6],["5154",262000],["5032",236580],["5222",205000],["5021",130000],["5365",122000],["5137",121000],["5163",100000],["5156",80000],["5151",68000],["6119",68000],["5168",60000],["5175",55000],["5166",50000],["5134",48000],["5364",36000],["5019",34000],["5173",32000],["5141",30000],["5162",30000],["5321",30000],["5499",20000],["5903",20000],["5194",19000],["5213",14000],["5131",13500],["5167",10000],["5901",9500],["5136",9000],["5329",8000],["5039",6000],["5179",5000],["5492",5000],["5161",4000],["5229",4000],["5221",3000],["5339",3000],["5132",2000],["5133",2000],["5164",1000],["5192",1000],["5362",1000]],"economic_expenditure_total_czk":32545806.6,"economic_financing":[["8115",9537498],["8123",4800000]],"economic_financing_total_czk":14337498,"economic_revenue":[["4216",7125000],["1211",4300000],["1121",2191000],["1111",1572000],["1511",962000],["4116",368208.6],["1113",300000],["2324",225000],["2141",200000],["1345",192000],["1112",131000],["1122",116000],["2111",104500],["4112",104100],["2132",89000],["1386",81000],["1387",33000],["4111",32500],["1381",20000],["2131",20000],["1341",12000],["1334",10000],["1361",9000],["3111",9000],["2112",2000]],"economic_revenue_total_czk":18208308.6,"purpose_expenditure":[["3111",12041319.6],["3613",4927000],["6171",3543000],["3399",2418000],["3745",2034487],["3631",1608000],["6112",1368000],["2212",1310000],["3412",605000],["3722",519000],["2223",448000],["3723",413000],["3639",255000],["5512",156000],["6399",116000],["3419",104000],["3421",84500],["6320",80000],["3635",68000],["6409",62000],["2341",61000],["2219",52000],["6402",36000],["6114",34500],["1039",30000],["3341",30000],["3113",29000],["1014",22000],["5213",20000],["6310",16000],["3512",14000],["3726",11000],["2221",10000],["3314",10000],["3721",10000]],"purpose_expenditure_total_czk":32545806.6},"actual":{"economic_expenditure":[["6121",6975591.06],["5011",1571787],["5169",1217155.58],["5171",1163886.38],["5023",1063945],["5031",569102],["5331",553595],["5139",303727.2],["6130",300427],["5336",287724.6],["6122",273991.19],["5032",228313],["5153",168142.47],["5154",159949.85],["5137",141428.2],["5021",121708],["5365",115290],["5163",97535.4],["6119",68000],["5222",58211.88],["5499",57276],["5019",54206],["5156",53695],["5175",51824.9],["5168",51653.22],["5123",50698.13],["5134",44870],["5166",37392],["5364",35819],["5173",31691],["5141",29232],["5162",28872.44],["5194",27006],["5179",16976],["5321",15000],["5213",13150],["5151",12871],["5039",12031],["5329",6630],["5136",5998],["5492",5000],["5229",3672.69],["5362",2516],["5221",2500],["5339",2235],["5161",1532],["5192",1000],["6123",800],["5132",697],["5164",1]],"economic_expenditure_total_czk":16096356.19,"economic_financing":[["8123",4800000],["8115",117000.51]],"economic_financing_total_czk":4917000.51,"economic_revenue":[["1211",4299363.02],["1121",2302885.02],["1111",1565825.65],["1511",978177.62],["4116",368208.6],["1113",304305.64],["2324",223456.44],["2141",199581.64],["1345",194616],["1112",150090.86],["1122",115290],["4112",104100],["2132",86753],["1386",83897.67],["2111",83683.55],["1387",32882.02],["4111",32500],["2131",19078],["1341",11350],["3111",8960],["1361",8640],["1334",5048.7],["1381",662.25]],"economic_revenue_total_czk":11179355.68,"purpose_expenditure":[["3613",4921610.44],["6171",3414309.09],["3745",1880862.11],["6112",1363196],["2212",978424.82],["3111",967469.6],["3722",488742.41],["3723",401287.98],["2223",375637.24],["3399",355608.86],["3631",135723.49],["5512",124706.88],["6399",115290],["6320",78513],["3421",76453.4],["3412",72413.77],["3635",68000],["2219",45974],["6402",35819],["1039",30000],["6114",28336],["3113",24392],["1014",21400],["3639",16484],["6310",15681.4],["6409",13903.69],["3512",13150],["3314",8233],["3341",6832],["3721",6281.7],["3726",5738.31],["3419",3341],["2221",2541]],"purpose_expenditure_total_czk":16096356.19}},"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."}}}}