{"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:00640018","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640018","name":"Obec Václavy","short_name":"Václavy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":565512},"amounts":{"revenue_approved":6400000,"revenue_adjusted":6452570,"revenue_actual":2080835.06,"expense_approved":7000000,"expense_adjusted":7052570,"expense_actual":2092509.37,"tax_revenue":1912980.45,"nontax_revenue":80054.61,"capital_revenue":870,"transfer_revenue":86930,"current_expense":1868533.87,"capital_expense":223975.5,"budget_balance":-11674.31,"cash_current":3485527.75,"cash_previous":3497202.06},"ratios":{"revenue_execution":0.32248159,"expense_execution":0.29670168,"balance_to_revenue":-0.0056104,"cash_to_expense":1.66571667,"cash_yoy":-0.00333819,"capital_expense_share":0.1070368,"transfer_revenue_share":0.0417765},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640018/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640018"},"seo":{"slug":"vaclavy","path":"/cz/municipalities/vaclavy/"},"population":{"value":61,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6400000,"expenditure_czk":7000000,"financing_czk":600000,"balance_czk":-600000},{"stage":"revised","revenue_czk":6452570,"expenditure_czk":7052570,"financing_czk":600000,"balance_czk":-600000},{"stage":"actual","revenue_czk":2080835.06,"expenditure_czk":2092509.37,"financing_czk":11674.31,"balance_czk":-11674.31}],"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":[["5169",5585000],["5023",450000],["5171",390000],["5154",125000],["5137",100000],["5175",47000],["5021",45000],["5139",45000],["5163",41000],["5032",40000],["5329",30000],["5166",28000],["5168",20000],["5162",15000],["5321",12000],["5173",10000],["5194",7000],["5156",5000],["5179",4000],["5038",1000]],"economic_expenditure_total_czk":7000000,"economic_financing":[["8115",600000]],"economic_financing_total_czk":600000,"economic_revenue":[["4113",4800000],["1211",710000],["1121",327000],["1111",220000],["1511",100000],["4112",70000],["1113",50000],["1345",30000],["2111",30000],["2324",30000],["2132",15000],["1112",11000],["1381",5000],["1341",1500],["2141",500]],"economic_revenue_total_czk":6400000,"purpose_expenditure":[["2321",5000000],["6171",703000],["6112",500000],["3722",180000],["3745",150000],["2310",140000],["2212",90000],["3319",60000],["3631",40000],["6320",35000],["3635",30000],["3721",20000],["6409",19000],["2221",15000],["5512",12000],["6310",6000]],"purpose_expenditure_total_czk":7000000},"revised":{"economic_expenditure":[["5169",5185441],["5023",423700],["5171",339700],["6121",296800],["5154",147000],["5021",132633],["5137",107026],["5139",78961],["5175",47490],["6122",41364],["5163",41000],["5032",40000],["5329",29300],["5166",28000],["5362",22239],["5168",20000],["5162",15000],["6130",13000],["5321",12000],["5173",10000],["5194",7502],["5156",5000],["5179",4700],["5189",2000],["5038",1000],["5019",814],["5365",800],["5161",100]],"economic_expenditure_total_czk":7052570,"economic_financing":[["8115",600000]],"economic_financing_total_czk":600000,"economic_revenue":[["4113",4800000],["1211",710000],["1121",327000],["1111",220000],["1511",100000],["4112",71800],["1113",50000],["4111",32500],["1345",30000],["2111",30000],["2324",30000],["1122",18270],["2132",15000],["1112",11000],["1381",5000],["1341",1500],["2141",500]],"economic_revenue_total_czk":6452570,"purpose_expenditure":[["2321",4816000],["6171",767470],["6112",473700],["3722",180000],["3745",178700],["2310",154000],["2212",105400],["2219",96800],["3319",60000],["3631",40000],["6320",34650],["6114",32500],["3635",30000],["3721",20000],["6409",19000],["2292",15000],["5512",12000],["3639",11000],["6310",6350]],"purpose_expenditure_total_czk":7052570},"actual":{"economic_expenditure":[["5169",478289.34],["5023",412028],["5171",333216.91],["6121",169944.5],["5154",141101.32],["5021",114558],["5137",106704.33],["5139",70654.88],["6122",41364],["5163",40309.4],["5032",33761],["5166",27252],["5329",22650],["5362",22239],["5168",12862.94],["5162",12767.85],["6130",12667],["5175",12632.9],["5321",12000],["5194",7000],["5179",4698],["5156",1704],["5019",814],["5365",800],["5038",400],["5161",90]],"economic_expenditure_total_czk":2092509.37,"economic_financing":[["8115",11674.31]],"economic_financing_total_czk":11674.31,"economic_revenue":[["1211",804623.96],["1121",430031.28],["1111",290218.15],["1511",231054.51],["4112",71800],["1113",56907.64],["2324",42453],["1345",30438],["1112",28044.17],["2111",27254],["1122",18270],["1386",15662.94],["4111",15130],["2132",10084],["1387",6141.42],["1341",1350],["3111",870],["2141",263.61],["1381",130.13],["1361",100],["1382",8.25]],"economic_revenue_total_czk":2080835.06,"purpose_expenditure":[["6171",747826.4],["6112",445789],["3722",166088.45],["3745",164281],["2310",147831.29],["2219",96800],["2212",95400],["2321",73144.5],["6320",33966],["3631",24431.52],["3319",15325.2],["6114",15130],["2292",14520],["6409",12828],["5512",12000],["3639",8667],["3721",8137.61],["6310",6343.4],["3635",4000]],"purpose_expenditure_total_czk":2092509.37}},"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."}}}}