{"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:00265705","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265705","name":"Město Vroutek","short_name":"Vroutek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566934},"amounts":{"revenue_approved":57855000,"revenue_adjusted":96933530,"revenue_actual":82561048.61,"expense_approved":78065000,"expense_adjusted":95533100,"expense_actual":80829356.1,"tax_revenue":52380878.48,"nontax_revenue":6119482.76,"capital_revenue":87400,"transfer_revenue":23973287.37,"current_expense":62301645.08,"capital_expense":18527711.02,"budget_balance":1731692.51,"cash_current":39618585.24,"cash_previous":37721113.78},"ratios":{"revenue_execution":0.85172848,"expense_execution":0.84608744,"balance_to_revenue":0.02097469,"cash_to_expense":0.49015094,"cash_yoy":0.05030264,"capital_expense_share":0.22922007,"transfer_revenue_share":0.29037043},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265705/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265705"},"seo":{"slug":"vroutek","path":"/cz/municipalities/vroutek/"},"population":{"value":1864,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":57855000,"expenditure_czk":78065000,"financing_czk":20210000,"balance_czk":-20210000},{"stage":"revised","revenue_czk":96933530,"expenditure_czk":95533100,"financing_czk":-1400430,"balance_czk":1400430},{"stage":"actual","revenue_czk":82561048.61,"expenditure_czk":80829356.1,"financing_czk":-1731692.51,"balance_czk":1731692.51}],"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",18420000],["5011",10759700],["6122",10000000],["5331",7546980],["5171",6877000],["5169",4975120],["5031",2978700],["5023",2314400],["5365",2010000],["5154",1712000],["5032",1184000],["5153",1076000],["5137",1049000],["5139",1018000],["5021",865000],["5222",810000],["5151",703000],["5156",545000],["5499",540000],["6123",500000],["5163",394000],["5362",325650],["5168",257000],["6130",250000],["5155",161000],["5166",146000],["5329",69000],["5136",67000],["5132",62500],["5167",50000],["5903",50000],["5321",46000],["5038",41400],["5175",39000],["5041",38000],["5162",38000],["5194",34000],["5364",30000],["5164",21000],["5161",17300],["5179",11500],["5172",10000],["5131",6000],["5165",6000],["5138",5000],["5176",4000],["5173",1750]],"economic_expenditure_total_czk":78065000,"economic_financing":[["8115",20210000]],"economic_financing_total_czk":20210000,"economic_revenue":[["1211",18000000],["1121",8650000],["4213",7900000],["1111",5725000],["1511",3400000],["1333",2652000],["2111",2358300],["1122",1793000],["2132",1600000],["1345",1502600],["1113",1308000],["4216",860000],["2141",600000],["3111",418000],["1112",340000],["2131",211000],["1386",170000],["1356",100000],["1381",85000],["1387",80000],["1341",34300],["2139",34000],["1361",25000],["1349",4000],["1335",3000],["1343",1800]],"economic_revenue_total_czk":57855000,"purpose_expenditure":[["3113",10344000],["2219",9911000],["2117",9500000],["3745",9285000],["6171",7402000],["3631",6125000],["3612",3497000],["3722",2867000],["6112",2828000],["3639",2436000],["6399",2300000],["3613",1798000],["3632",1698000],["2310",1163000],["5512",846000],["4357",780000],["3399",710000],["2321",650000],["3419",480000],["3421",476000],["1012",427000],["3725",422000],["3319",393000],["3392",381000],["3322",305000],["3314",295000],["6320",285000],["3341",91000],["3723",85000],["1036",63000],["2112",54000],["5213",50000],["6402",30000],["1031",25000],["6310",25000],["4359",18000],["3713",10000],["1014",5000],["1032",5000]],"purpose_expenditure_total_czk":78065000},"revised":{"economic_expenditure":[["6121",21255000],["5336",13039100],["5011",10759700],["5169",10572120],["5331",8813980],["5171",6793000],["5031",2995700],["5023",2314400],["5365",2010000],["5154",1783000],["5137",1514000],["5139",1362000],["5153",1319000],["5032",1194000],["6122",970000],["6119",920000],["5021",910000],["5222",810000],["5151",710000],["5156",638000],["5166",571000],["6130",550000],["5163",544000],["5499",540000],["6123",500000],["5362",352650],["5909",323000],["5168",234000],["6111",200000],["5155",186000],["5175",125000],["5167",72000],["5329",69000],["5136",67000],["5132",65500],["5172",60000],["5038",51400],["5903",50000],["5321",46000],["5162",39000],["5041",38000],["5194",36000],["5364",30000],["5164",21000],["5161",18300],["5192",14000],["5179",11500],["5131",6000],["5133",6000],["5165",6000],["5138",5000],["5492",5000],["5176",4000],["5189",2000],["5173",1750]],"economic_expenditure_total_czk":95533100,"economic_financing":[["8115",-1400430]],"economic_financing_total_czk":-1400430,"economic_revenue":[["1211",20579580],["4122",12374500],["1121",11017580],["4213",7900000],["1111",7528770],["4216",5545440],["2324",5175400],["1511",4476000],["4116",4156240],["1333",3150000],["2111",2891140],["1345",1841600],["1122",1793000],["2132",1760000],["1113",1456310],["4222",1000000],["1112",718140],["2141",684000],["4112",431900],["3111",418000],["1386",400000],["4113",399980],["2131",341000],["2322",201030],["1387",155000],["1356",100000],["1381",85000],["4111",65000],["2460",48000],["2321",44000],["1334",42200],["2119",40620],["2139",35000],["1341",34300],["1361",25000],["2329",8000],["1349",4000],["1335",3000],["2112",2000],["1343",1800],["3112",1000]],"economic_revenue_total_czk":96933530,"purpose_expenditure":[["4357",12979100],["3745",10788000],["3113",10600000],["6171",9568000],["2117",9500000],["3631",7125000],["3722",4867000],["2219",4325000],["3612",3724000],["3639",3160000],["6112",2828000],["6399",2300000],["3613",2247000],["3632",1728000],["2321",1012000],["3421",882000],["5512",847000],["2310",784000],["3399",762000],["1012",727000],["3319",645000],["3419",480000],["6320",435000],["3392",431000],["3725",430000],["1032",308000],["3322",308000],["2212",305000],["3314",298000],["1031",295000],["1036",241000],["3341",107000],["3723",85000],["5311",75000],["6114",65000],["1014",55000],["2112",54000],["5213",50000],["6402",30000],["6310",25000],["4359",23000],["2333",20000],["3713",10000],["3611",5000]],"purpose_expenditure_total_czk":95533100},"actual":{"economic_expenditure":[["6121",16898578.48],["5336",13039000.8],["5011",11342391.01],["5331",8814215.2],["5169",7335035.54],["5171",4580532.88],["5031",2875772],["5023",2044209],["5154",1608594.72],["5153",1336237.32],["5139",1217669.8],["5032",1136266.99],["5137",1021335.65],["5365",925590],["5151",635243],["6119",614598.04],["5021",587894],["5166",506752.2],["6122",502286],["5222",498688],["5156",483980.16],["5163",386691.69],["5499",369238.4],["5909",322322],["5362",283148],["6111",185190.5],["5155",182451.14],["6130",177059],["5132",157840.83],["6123",149999],["5175",130284.21],["5167",66676.12],["5329",56100],["5162",55162.11],["5194",54245.9],["5172",47432],["5038",43574.02],["5136",43116],["5364",29166.06],["5168",20328],["5161",20309],["5192",14766.87],["5179",11261.46],["5165",5000],["5492",4534],["5176",3146],["5164",2937],["5189",2000],["5133",506]],"economic_expenditure_total_czk":80829356.1,"economic_financing":[["8115",-1897471.46],["8901",165778.95]],"economic_financing_total_czk":-1731692.51,"economic_revenue":[["1211",20579020.09],["4122",12374500],["1121",11017141.23],["1111",7528773.95],["4216",5545653.92],["1511",4476008.68],["4116",4156237.45],["1333",3150890.03],["2111",2919422.04],["1345",1842586.96],["2132",1600187.42],["1113",1456310.75],["4222",1000000],["1122",919590],["1112",718144.03],["2141",684000],["4112",431900],["1386",401402.33],["4113",399996],["2131",341741.83],["2322",201171],["2324",181891.47],["1387",157316.53],["3111",86500],["4111",65000],["2460",48000],["2139",44503],["2321",44000],["1334",43938.3],["2119",40175],["1341",39917],["1361",31230],["1356",11348.2],["2329",9566],["2112",4825],["1381",3206.78],["1343",2050],["1335",2003.62],["3112",900]],"economic_revenue_total_czk":82561048.61,"purpose_expenditure":[["4357",12968644.32],["3113",10110154.46],["6171",9541442.33],["3745",9503712.5],["2117",7550079],["3631",6908152.26],["3722",3500818.17],["2219",3321271.61],["3612",3250450.3],["6112",2492482],["3639",2269553.43],["3613",1205633.05],["6399",1173447],["3421",873039],["5512",694276.22],["3399",689331.12],["3319",633655.07],["2310",579259.95],["2321",534759.04],["3632",477154.62],["3392",414131.08],["3419",377253.9],["6320",293811],["1032",258461.55],["1012",248496],["3314",210175.25],["1031",208323.11],["3322",128944],["1036",121899.08],["3341",75699.86],["6114",53941.22],["1014",36199.57],["3725",34684.28],["6402",29166.06],["6310",20566.69],["4359",19754],["2333",16000],["3611",4534]],"purpose_expenditure_total_czk":80829356.1}},"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."}}}}