{"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:00637106","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00637106","name":"Obec Vracovice","short_name":"Vracovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Znojmo","municipality_code":550019},"amounts":{"revenue_approved":4629400,"revenue_adjusted":5072800,"revenue_actual":5922810.4,"expense_approved":5201050,"expense_adjusted":5989450,"expense_actual":5096235.54,"tax_revenue":4691813.58,"nontax_revenue":720146.82,"capital_revenue":4050,"transfer_revenue":506800,"current_expense":4515847.91,"capital_expense":580387.63,"budget_balance":826574.86,"cash_current":5769010.01,"cash_previous":4935247.15},"ratios":{"revenue_execution":1.16756237,"expense_execution":0.8508687,"balance_to_revenue":0.13955788,"cash_to_expense":1.13201401,"cash_yoy":0.16894045,"capital_expense_share":0.11388556,"transfer_revenue_share":0.08556749},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00637106/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00637106"},"seo":{"slug":"vracovice-00637106","path":"/cz/municipalities/vracovice-00637106/"},"population":{"value":188,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4629400,"expenditure_czk":5201050,"financing_czk":571650,"balance_czk":-571650},{"stage":"revised","revenue_czk":5072800,"expenditure_czk":5989450,"financing_czk":916650,"balance_czk":-916650},{"stage":"actual","revenue_czk":5922810.4,"expenditure_czk":5096235.54,"financing_czk":-826574.86,"balance_czk":826574.86}],"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":[["5011",990000],["6121",800000],["5023",490000],["5169",434300],["6119",400000],["5171",321000],["5139",285500],["5031",242000],["5154",215900],["5032",125000],["5168",117500],["5365",114000],["5137",80000],["5021",64000],["5213",60000],["5151",54000],["5321",48600],["5156",45000],["5163",39500],["5364",35200],["5166",30000],["5167",28000],["5172",27000],["5194",25000],["5909",23250],["5323",19400],["5329",18000],["5162",10000],["5173",10000],["5175",9000],["5179",8000],["5134",6000],["5132",5000],["5499",5000],["5038",4200],["5222",2200],["5362",2000],["5903",2000],["5133",1500],["5131",1000],["5136",1000],["5161",1000],["5164",1000]],"economic_expenditure_total_czk":5201050,"economic_financing":[["8115",571650]],"economic_financing_total_czk":571650,"economic_revenue":[["1211",1728000],["1121",804100],["1111",650000],["1511",408000],["2132",248300],["2131",169600],["1113",124000],["1345",115500],["1122",110000],["4112",71700],["2111",70600],["2324",60000],["1112",30000],["1386",18000],["1387",9000],["1381",8500],["1341",2300],["1361",1000],["2133",600],["2141",200]],"economic_revenue_total_czk":4629400,"purpose_expenditure":[["3745",951600],["6171",897850],["2219",657500],["3612",651800],["6112",581000],["3613",203000],["3631",200000],["3722",177000],["3723",177000],["3326",150000],["6399",110000],["3399",93600],["3639",84000],["3421",35500],["6402",35200],["5212",30000],["6320",29000],["2221",20000],["2229",20000],["2292",19400],["2144",16000],["4359",12600],["3721",11800],["3636",10000],["2310",8000],["6310",8000],["2212",5000],["5213",4000],["4379",2000],["5512",200]],"purpose_expenditure_total_czk":5201050},"revised":{"economic_expenditure":[["5171",1040300],["5011",986500],["6121",691700],["5169",644100],["5023",490000],["5139",335500],["5154",254600],["5031",243100],["5021",191900],["5168",162500],["5032",125200],["5365",122300],["5166",85500],["5151",76200],["5137",66000],["5213",60000],["5321",48600],["5163",39600],["5364",35200],["5194",34900],["5156",33000],["5167",27500],["6119",27000],["5909",19750],["5323",19400],["5329",18000],["5134",14000],["5173",14000],["6342",14000],["5175",13800],["5162",11800],["5179",8000],["5132",6000],["5499",5000],["5038",4200],["5123",3700],["5161",3000],["5222",2200],["5138",2100],["5362",2000],["5903",2000],["5133",1500],["5131",1000],["5136",1000],["5164",1000],["5153",800]],"economic_expenditure_total_czk":5989450,"economic_financing":[["8115",916650]],"economic_financing_total_czk":916650,"economic_revenue":[["1211",1728000],["1121",804100],["1111",650000],["1511",408000],["4122",372000],["2132",248300],["2131",169600],["1113",124000],["1122",118300],["1345",115500],["4112",102300],["2111",70600],["2324",60000],["4111",32500],["1112",30000],["1386",18000],["1387",9000],["1381",8500],["1341",2300],["1361",1000],["2133",600],["2141",200]],"economic_revenue_total_czk":5072800,"purpose_expenditure":[["3745",981700],["6171",950350],["2219",826500],["3612",683700],["6112",583000],["3639",487600],["3631",208200],["3722",177000],["3723",177000],["3326",150000],["6399",118300],["2212",107100],["3399",95300],["3636",70500],["3632",57400],["2221",41600],["3421",35500],["6402",35200],["6114",32500],["5512",30200],["6320",29000],["2144",21500],["2229",20000],["2292",19400],["4359",12600],["3721",11800],["2310",8000],["5213",8000],["6310",8000],["4379",2000],["3613",500]],"purpose_expenditure_total_czk":5989450},"actual":{"economic_expenditure":[["5171",984789.83],["5011",949942],["6121",540355.93],["5023",487500],["5169",418967.28],["5139",290762.22],["5154",253468.56],["5031",232261],["5032",120736],["5365",118380],["5021",112579],["5168",75946.55],["5151",72016],["5213",60000],["5321",42600],["5163",35757.8],["5364",35136],["5194",33900.5],["5137",32608.72],["5156",26767.68],["6119",26318.7],["5323",19400],["5166",19369],["5329",16400],["6342",13713],["5134",12413.75],["5162",10904.04],["5909",10823],["5175",9670.93],["5179",7935.78],["5173",5814],["5167",3990],["5038",3869],["5123",3633.5],["5222",2194],["5161",1611],["5132",1138.28],["5164",1000],["5138",825.49],["5133",737]],"economic_expenditure_total_czk":5096235.54,"economic_financing":[["8118",-10500000],["8117",6000000],["8115",3666237.14],["8901",7188]],"economic_financing_total_czk":-826574.86,"economic_revenue":[["1211",1854716.32],["1121",990922.29],["1511",693477.97],["1111",670983.52],["4122",372000],["2132",239635],["2131",169501],["2324",154275.18],["1113",131161.28],["1122",118230],["1345",112850],["4112",102300],["2111",68061],["1112",64628.09],["2149",52250],["1386",36089.38],["4111",32500],["2329",27325.2],["1387",14152.09],["2310",4764],["3111",4050],["2112",2950],["1341",2927],["1361",1350],["2133",750],["2119",500],["1381",302.1],["2141",135.44],["1382",23.54]],"economic_revenue_total_czk":5922810.4,"purpose_expenditure":[["3745",881483.94],["6171",845954.78],["2219",822891.59],["3612",645017.91],["6112",570086],["3639",344913.5],["3723",158251.6],["3722",153524.56],["6399",118230],["3326",99800],["3399",82786.21],["3631",58603.37],["2221",37745.78],["3632",35933],["6402",35136],["3421",31701],["5512",30194],["6320",28944],["2292",19400],["6114",16922],["2144",16113.87],["4359",12600],["2229",10657.68],["3636",9400],["2310",7000],["2212",6500],["3721",5759.6],["6310",4237.8],["5213",3963.35],["4379",2000],["3613",484]],"purpose_expenditure_total_czk":5096235.54}},"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."}}}}