{"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:00667935","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00667935","name":"Obec Vacovice","short_name":"Vacovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":536504},"amounts":{"revenue_approved":1295690,"revenue_adjusted":1951255,"revenue_actual":1942215.31,"expense_approved":1612988.54,"expense_adjusted":1667035.51,"expense_actual":1301720.62,"tax_revenue":1288584.92,"nontax_revenue":207030.39,"capital_revenue":87300,"transfer_revenue":359300,"current_expense":1301720.62,"capital_expense":0,"budget_balance":640494.69,"cash_current":1337845.08,"cash_previous":747350.79},"ratios":{"revenue_execution":0.99536724,"expense_execution":0.78085956,"balance_to_revenue":0.32977533,"cash_to_expense":1.02775132,"cash_yoy":0.79011663,"capital_expense_share":0,"transfer_revenue_share":0.18499494},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00667935/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00667935"},"seo":{"slug":"vacovice","path":"/cz/municipalities/vacovice/"},"population":{"value":50,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1295690,"expenditure_czk":1612988.54,"financing_czk":317298.54,"balance_czk":-317298.54},{"stage":"revised","revenue_czk":1951255,"expenditure_czk":1667035.51,"financing_czk":-284219.49,"balance_czk":284219.49},{"stage":"actual","revenue_czk":1942215.31,"expenditure_czk":1301720.62,"financing_czk":-640494.69,"balance_czk":640494.69}],"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":[["5171",317000],["5169",271400],["5021",265700],["5023",260000],["5139",122000],["5154",104000],["6119",70000],["5168",35000],["5163",33000],["5364",21304.54],["5032",20000],["5175",17000],["5162",15000],["5041",10000],["5194",8000],["5179",7684],["5132",6000],["5141",5000],["5173",5000],["5321",5000],["5365",5000],["5903",5000],["5156",2000],["5167",1500],["5161",500],["5329",500],["5038",400]],"economic_expenditure_total_czk":1612988.54,"economic_financing":[["8115",367298.94],["8124",-50000.4]],"economic_financing_total_czk":317298.54,"economic_revenue":[["1211",520000],["1121",250000],["1111",150000],["1511",100000],["4112",70000],["2111",59000],["2132",42000],["1345",40000],["1113",35000],["1112",8000],["2131",6190],["1122",5000],["2141",5000],["1381",2000],["1386",2000],["1341",1500]],"economic_revenue_total_czk":1295690,"purpose_expenditure":[["2310",355000],["6171",293700],["6112",280000],["3745",131000],["3722",110000],["3635",70000],["3399",65606],["3613",52000],["5512",45400],["3723",34900],["6320",30000],["3631",24000],["6402",21304.54],["1032",20000],["3729",20000],["2212",15000],["3612",11000],["3639",9578],["6310",8000],["3341",5000],["5213",5000],["6399",5000],["2321",1000],["3699",500]],"purpose_expenditure_total_czk":1612988.54},"revised":{"economic_expenditure":[["5169",352216.4],["5021",275024],["5023",260000],["5139",133243],["5154",108200],["5171",77124],["6119",70000],["5137",64551],["5222",62900],["5163",45221],["5194",36150],["5168",35000],["5364",21304.54],["5032",20000],["5175",18384],["5162",15000],["5041",10000],["5179",8734],["5365",8240],["5156",8001],["5173",7189],["5132",6000],["5141",5000],["5321",5000],["5903",5000],["5172",3000],["5167",2500],["5151",1200],["5329",1000],["5909",868.57],["5161",585],["5038",400]],"economic_expenditure_total_czk":1667035.51,"economic_financing":[["8115",-234219.09],["8124",-50000.4]],"economic_financing_total_czk":-284219.49,"economic_revenue":[["1211",554000],["1121",296000],["4122",245000],["1111",202000],["1511",111000],["3111",87300],["4112",71800],["2111",69300],["2321",57272],["2132",42001],["1345",40000],["1113",39150],["4111",32500],["2212",25000],["1112",19200],["2141",11902],["1386",10800],["4129",10000],["1122",8190],["2131",6190],["1334",5000],["1387",4150],["1381",2000],["1341",1500]],"economic_revenue_total_czk":1951255,"purpose_expenditure":[["6171",351210],["6112",280000],["3745",163456],["2310",142520],["5512",113891],["3722",110000],["3399",80606],["3635",70000],["3726",62900],["3613",52000],["3723",37600],["6320",30000],["3631",24000],["6114",22911.4],["6402",21304.54],["1032",20000],["3729",20000],["2212",15000],["3612",11000],["3639",9578],["6399",8190],["6310",8000],["3341",5000],["5213",5000],["2321",1000],["3699",1000],["6409",868.57]],"purpose_expenditure_total_czk":1667035.51},"actual":{"economic_expenditure":[["5169",297914.57],["5023",249939],["5021",224578],["5154",85278.59],["5171",63502.92],["5222",62888.05],["5137",61942],["5139",53455.9],["5194",32077.1],["5163",31389.16],["5168",30249.8],["5364",21304.54],["5032",15934],["5162",13776.88],["5175",12019.8],["5179",8734],["5365",8240],["5156",7998],["5173",7188],["5141",4811.24],["5172",2880],["5321",2000],["5151",1134.07],["5167",1000],["5329",1000],["5038",400],["5161",85]],"economic_expenditure_total_czk":1301720.62,"economic_financing":[["8115",-590494.29],["8124",-50000.4]],"economic_financing_total_czk":-640494.69,"economic_revenue":[["1211",554206.91],["1121",296715.88],["4122",245000],["1111",202058.62],["1511",111220.02],["3111",87300],["4112",71800],["2111",65610.5],["2321",57272],["2132",41056],["1113",39220.19],["1345",37200],["4111",32500],["2212",25000],["1112",19340.9],["2141",11901.89],["1386",10810.09],["4129",10000],["1122",8190],["2131",6190],["1387",4236.86],["1334",4099.2],["1341",1200],["1381",86.25]],"economic_revenue_total_czk":1942215.31,"purpose_expenditure":[["6171",310462.9],["6112",265873],["2310",141854.29],["3745",117257.1],["3722",97300.58],["5512",89965.77],["3726",62888.05],["3399",59003.4],["3723",32527.24],["6114",22911.4],["6402",21304.54],["3631",19639.36],["6320",16206],["6399",8190],["6310",7773.4],["3639",7765.98],["3729",6687.91],["2212",5850],["3341",3472.7],["3613",1587],["3612",1200],["2321",1000],["3699",1000]],"purpose_expenditure_total_czk":1301720.62}},"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."}}}}