{"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:00285498","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00285498","name":"Město Vracov","short_name":"Vracov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Hodonín","municipality_code":586765},"amounts":{"revenue_approved":119833600,"revenue_adjusted":155370626.4,"revenue_actual":131250950.86,"expense_approved":185389500,"expense_adjusted":220926526.4,"expense_actual":121193861.35,"tax_revenue":106799940.97,"nontax_revenue":14534554.5,"capital_revenue":3526875,"transfer_revenue":6389580.39,"current_expense":69443064.52,"capital_expense":51750796.83,"budget_balance":10057089.51,"cash_current":266529678.13,"cash_previous":256472588.62},"ratios":{"revenue_execution":0.84476039,"expense_execution":0.54857089,"balance_to_revenue":0.07662489,"cash_to_expense":2.19920114,"cash_yoy":0.03921312,"capital_expense_share":0.4270084,"transfer_revenue_share":0.04868216},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00285498/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00285498"},"seo":{"slug":"vracov","path":"/cz/municipalities/vracov/"},"population":{"value":4512,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":119833600,"expenditure_czk":185389500,"financing_czk":65555900,"balance_czk":-65555900},{"stage":"revised","revenue_czk":155370626.4,"expenditure_czk":220926526.4,"financing_czk":65555900,"balance_czk":-65555900},{"stage":"actual","revenue_czk":131250950.86,"expenditure_czk":121193861.35,"financing_czk":-10057089.51,"balance_czk":10057089.51}],"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",90398000],["5331",22510000],["5011",15192300],["5171",13570000],["6123",10950000],["5169",8548100],["5365",3600000],["5031",3510000],["5139",2506000],["5192",2305000],["5023",1650000],["5362",1500000],["5229",1455000],["5032",1420000],["5154",1240000],["5153",980000],["5163",866000],["5137",658000],["6130",500000],["5168",350000],["5151",323000],["5136",311000],["5021",293000],["5019",200000],["5156",152000],["5166",150000],["5161",107000],["5175",47100],["5132",40000],["5162",32000],["5167",15000],["5903",10000],["5321",1000]],"economic_expenditure_total_czk":185389500,"economic_financing":[["8115",65555900]],"economic_financing_total_czk":65555900,"economic_revenue":[["1211",36000000],["3111",25000000],["1121",18000000],["1111",13000000],["2141",5000000],["1511",4100000],["1122",3600000],["1113",3000000],["1345",2500000],["2324",2150400],["4112",2140200],["2132",1150000],["1356",950000],["2111",950000],["1386",500000],["1112",400000],["1361",260000],["1334",250000],["1387",250000],["1381",200000],["1341",120000],["4111",96000],["2119",60000],["1343",50000],["3122",40000],["2112",30000],["2212",20000],["2142",17000]],"economic_revenue_total_czk":119833600,"purpose_expenditure":[["3613",76300000],["3639",27450000],["6171",19012800],["3631",11300000],["5512",10581000],["3113",6400000],["3722",6400000],["4351",6020000],["6399",5100000],["3392",4017700],["6112",2420000],["3412",2120000],["3111",1700000],["2212",1048000],["3231",960000],["3419",750000],["3341",737000],["3612",730000],["2321",530000],["2219",350000],["3314",200000],["3349",200000],["3725",200000],["3399",180000],["3421",175000],["3319",130000],["1031",120000],["5311",110000],["6114",96000],["6310",41000],["5213",10000],["6409",1000]],"purpose_expenditure_total_czk":185389500},"revised":{"economic_expenditure":[["6121",91189800.95],["5171",40842916.05],["5331",22859000],["5011",15335857.58],["6123",11474300],["5169",9813946.32],["5365",3600000],["5031",3410300],["5192",2452418.7],["5139",2395856.43],["5023",2026900],["5336",1875650],["5154",1857569.81],["6130",1653500],["5362",1514500],["5229",1505000],["5032",1438200],["5137",1068116.88],["5153",1028832],["5163",745798.19],["5151",373324.2],["5136",371275.8],["5168",327981.35],["5021",289000],["5321",246600],["5019",200000],["5172",191323.27],["5156",156500],["5166",150000],["5161",105600],["5175",76000],["5167",65508.32],["5132",64200],["6127",60000],["5038",52933],["5162",32000],["5164",18565],["6342",18200],["5364",16042.55],["5903",10000],["5173",6610],["5363",4500],["5041",1900]],"economic_expenditure_total_czk":220926526.4,"economic_financing":[["8115",65555900]],"economic_financing_total_czk":65555900,"economic_revenue":[["1211",46224600],["3111",25000000],["1121",24754200],["1111",17153400],["2141",7686900],["1511",5115300],["1122",3600000],["1113",3271500],["4122",2982400],["2324",2869900],["1345",2509850],["4112",2140200],["4116",1961572],["2132",1793180],["1356",1640000],["1112",1613500],["2111",1338800],["2119",1154420.57],["1386",901900],["1387",353500],["1361",260000],["1334",250000],["1381",200000],["2131",157273.83],["1341",120000],["4111",97500],["1343",80930],["2212",40000],["3122",40000],["2112",30000],["2142",19800],["2321",10000]],"economic_revenue_total_czk":155370626.4,"purpose_expenditure":[["3613",76300000],["3639",57022405.79],["6171",18946700],["3631",11300000],["5512",10709000],["3113",7476700],["3722",6400000],["4351",6270000],["6399",5100000],["3392",4490000],["6112",2755900],["3412",2190000],["3111",2173900],["2212",1941107.5],["2321",1752000],["3231",1194150],["3612",914047.05],["3341",847073.51],["3419",750000],["2219",624300],["6409",226600],["3349",216700],["3314",200000],["3725",200000],["3399",180000],["3319",176000],["3421",175000],["1031",120000],["5311",110000],["6114",96000],["6310",42900],["6402",16042.55],["5213",10000]],"purpose_expenditure_total_czk":220926526.4},"actual":{"economic_expenditure":[["6121",48904756.83],["5331",22858922.9],["5011",12567307],["5169",8901456.61],["5031",3318429],["5365",2670990],["5171",2415960.8],["5192",2395964.75],["5023",2026807],["5336",1875619.39],["6123",1614436],["5154",1572595.37],["5032",1326506],["5229",1261000],["6130",1153460],["5137",975589.07],["5153",964904.36],["5362",957565],["5139",956422.26],["5136",371155.02],["5168",325460.24],["5151",320405.8],["5021",266895],["5321",246600],["5172",191310.68],["5156",88826.8],["5019",82280],["5166",79739],["5161",75111.2],["5163",71243.04],["5167",60289.72],["6127",60000],["5175",53989],["5038",52909],["5132",38518],["5162",24820.13],["5164",18543.65],["6342",18144],["5364",16042.55],["5173",6563],["5363",4480.95],["5041",1842.23]],"economic_expenditure_total_czk":121193861.35,"economic_financing":[["8115",-10057089.51]],"economic_financing_total_czk":-10057089.51,"economic_revenue":[["1211",46224531.35],["1121",24754161.3],["1111",17153351.69],["2141",7686877.65],["1511",5115225.12],["3111",3493875],["1113",3271499.06],["1122",2670990],["2324",2613694.34],["1345",2509850],["4122",2190400],["4112",2140200],["4116",1961480.39],["1356",1639123.86],["1112",1613449.02],["2132",1504720.71],["2111",1338703.4],["2119",1154360.57],["1386",901861.02],["1387",353461.72],["1361",239021],["1334",157314.44],["2131",157188.83],["1341",108017],["4111",97500],["1343",80930],["3122",33000],["2212",30300],["2142",19800],["2112",18909],["2321",10000],["1381",7154.39]],"economic_revenue_total_czk":131250950.86,"purpose_expenditure":[["3613",42695321.96],["3639",20251841.96],["6171",14444281.23],["3113",6720929],["3722",5745398.25],["3631",5050302.12],["4351",4890898.07],["3392",4320284.69],["6399",3614068],["6112",2683144],["3111",2173890.4],["2212",1941049.22],["3412",1568242.14],["3231",1194136.99],["5512",904294.91],["3419",750000],["3341",487063.21],["3612",450023.64],["6409",226600],["3349",216657.67],["3314",176343.37],["3319",120439.91],["3399",107402.38],["1031",97099],["6114",94206.43],["3725",82280],["3421",50000],["6310",42854.33],["2219",42566.56],["5311",36199.36],["6402",16042.55]],"purpose_expenditure_total_czk":121193861.35}},"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."}}}}