{"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:00508365","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508365","name":"Obec Václavice","short_name":"Václavice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":532061},"amounts":{"revenue_approved":16230895.59,"revenue_adjusted":18227357.23,"revenue_actual":18227366.03,"expense_approved":17386864,"expense_adjusted":10722052.15,"expense_actual":10722052.15,"tax_revenue":13322768.47,"nontax_revenue":2359186.56,"capital_revenue":2379550,"transfer_revenue":165861,"current_expense":8241764.71,"capital_expense":2480287.44,"budget_balance":7505313.88,"cash_current":19807483.31,"cash_previous":16302169.43},"ratios":{"revenue_execution":1.00000048,"expense_execution":1,"balance_to_revenue":0.41176075,"cash_to_expense":1.84735935,"cash_yoy":0.21502131,"capital_expense_share":0.23132581,"transfer_revenue_share":0.00909956},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508365/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508365"},"seo":{"slug":"vaclavice","path":"/cz/municipalities/vaclavice/"},"population":{"value":646,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16230895.59,"expenditure_czk":17386864,"financing_czk":1155968.41,"balance_czk":-1155968.41},{"stage":"revised","revenue_czk":18227357.23,"expenditure_czk":10722052.15,"financing_czk":-7505305.08,"balance_czk":7505305.08},{"stage":"actual","revenue_czk":18227366.03,"expenditure_czk":10722052.15,"financing_czk":-7505313.88,"balance_czk":7505313.88}],"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",6450000],["5169",2570000],["5171",1690000],["5023",1100000],["5154",896000],["5329",676600],["5321",651960],["5031",420000],["6119",400000],["5021",391000],["6130",320000],["5011",260000],["5139",253000],["5032",225500],["5137",225000],["5172",200000],["5362",142950],["5222",120000],["5229",70000],["5162",50000],["5175",46000],["5042",40000],["5163",40000],["5168",40000],["5156",20000],["5166",20000],["5903",20000],["5194",12000],["6111",10000],["5038",7000],["5132",5000],["5167",5000],["5366",3854],["5136",2000],["5161",2000],["5173",2000]],"economic_expenditure_total_czk":17386864,"economic_financing":[["8115",1155968.41]],"economic_financing_total_czk":1155968.41,"economic_revenue":[["1211",5600000],["1121",2800000],["1111",2000000],["4216",850263.75],["2111",801000],["1511",800000],["1345",700000],["2226",573681.84],["2132",525000],["1113",400000],["2141",300000],["2324",180000],["1112",150000],["4112",149000],["1122",142950],["2131",68000],["1386",60000],["1387",30000],["1334",20000],["1381",20000],["3111",20000],["4111",20000],["2119",15000],["2321",5000],["1361",1000]],"economic_revenue_total_czk":16230895.59,"purpose_expenditure":[["3745",2641500],["3613",2458000],["6112",1540000],["2212",1480000],["2321",1396000],["3722",1110000],["6171",1015000],["5512",900000],["2310",820000],["1031",676600],["3632",639000],["3631",570000],["3635",400000],["3111",360000],["2292",291960],["3399",274000],["3612",205000],["2219",170000],["3314",170000],["6399",142950],["3419",55000],["6114",25000],["5213",20000],["3721",15000],["6310",8000],["6402",3854]],"purpose_expenditure_total_czk":17386864},"revised":{"economic_expenditure":[["5169",2458948.77],["6121",2015602.44],["5023",1053253],["5154",856228.34],["5329",853560],["5321",569667],["6130",464685],["5171",413020.88],["5031",388242],["5021",268654],["5139",245489.73],["5011",225562],["5032",207671],["5362",142590],["5137",134633.46],["5222",99990],["5229",60000],["5042",48805.35],["5175",43424],["5172",41382],["5163",40748.4],["5162",33088.78],["5194",13883],["5156",13831],["5132",9386],["5038",6771],["5167",5880],["5366",3854],["5161",2757],["5136",444]],"economic_expenditure_total_czk":10722052.15,"economic_financing":[["8115",-7505305.08]],"economic_financing_total_czk":-7505305.08,"economic_revenue":[["1211",5738698.73],["1121",3076722.18],["3111",2379550],["1111",2089958.61],["2111",871836.5],["1511",783150.58],["1345",707310],["2226",576723.84],["2132",542030.71],["1113",406310.78],["2324",286656.93],["1112",200474.98],["4112",149900],["1122",142590],["1386",112074.14],["2131",71475.78],["1387",43927.83],["1334",20685.4],["4111",15961],["2119",6000],["2321",4454],["1381",865.24]],"economic_revenue_total_czk":18227357.23,"purpose_expenditure":[["3613",2338253.59],["6112",1478714],["2321",1188880.78],["3722",1172752.34],["6171",688136.46],["1031",676600],["5512",651275.13],["3745",455473],["3111",440000],["3399",358551.98],["2292",306627],["2310",217098.35],["3631",191557.75],["6399",142590],["3314",118066.38],["3612",96085.21],["3635",50000],["3419",49990],["2212",23375.8],["2219",21350],["3721",15986.52],["6114",15961],["3632",12498.46],["6310",8374.4],["6402",3854]],"purpose_expenditure_total_czk":10722052.15},"actual":{"economic_expenditure":[["5169",2458948.77],["6121",2015602.44],["5023",1053253],["5154",856228.34],["5329",853560],["5321",569667],["6130",464685],["5171",413020.88],["5031",388242],["5021",268654],["5139",245489.73],["5011",225562],["5032",207671],["5362",142590],["5137",134633.46],["5222",99990],["5229",60000],["5042",48805.35],["5175",43424],["5172",41382],["5163",40748.4],["5162",33088.78],["5194",13883],["5156",13831],["5132",9386],["5038",6771],["5167",5880],["5366",3854],["5161",2757],["5136",444]],"economic_expenditure_total_czk":10722052.15,"economic_financing":[["8118",-4000000],["8115",-3505313.88]],"economic_financing_total_czk":-7505313.88,"economic_revenue":[["1211",5738698.73],["1121",3076722.18],["3111",2379550],["1111",2089958.61],["2111",871845.3],["1511",783150.58],["1345",707310],["2226",576723.84],["2132",542030.71],["1113",406310.78],["2324",286656.93],["1112",200474.98],["4112",149900],["1122",142590],["1386",112074.14],["2131",71475.78],["1387",43927.83],["1334",20685.4],["4111",15961],["2119",6000],["2321",4454],["1381",865.24]],"economic_revenue_total_czk":18227366.03,"purpose_expenditure":[["3613",2338253.59],["6112",1478714],["2321",1188880.78],["3722",1172752.34],["6171",688136.46],["1031",676600],["5512",651275.13],["3745",455473],["3111",440000],["3399",358551.98],["2292",306627],["2310",217098.35],["3631",191557.75],["6399",142590],["3314",118066.38],["3612",96085.21],["3635",50000],["3419",49990],["2212",23375.8],["2219",21350],["3721",15986.52],["6114",15961],["3632",12498.46],["6310",8374.4],["6402",3854]],"purpose_expenditure_total_czk":10722052.15}},"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."}}}}