{"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:00297372","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00297372","name":"Město Vratimov","short_name":"Vratimov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Ostrava-město","municipality_code":598879},"amounts":{"revenue_approved":210562297.05,"revenue_adjusted":224015425.47,"revenue_actual":228086625.92,"expense_approved":231225261.05,"expense_adjusted":244678389.47,"expense_actual":200261737.82,"tax_revenue":177764730.02,"nontax_revenue":27555058.16,"capital_revenue":3321343.11,"transfer_revenue":19445494.63,"current_expense":165241623.51,"capital_expense":35020114.31,"budget_balance":27824888.1,"cash_current":37376678.66,"cash_previous":18293085.19},"ratios":{"revenue_execution":1.01817375,"expense_execution":0.81846925,"balance_to_revenue":0.12199263,"cash_to_expense":0.18663914,"cash_yoy":1.0432135,"capital_expense_share":0.17487172,"transfer_revenue_share":0.08525487},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00297372/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00297372"},"seo":{"slug":"vratimov","path":"/cz/municipalities/vratimov/"},"population":{"value":7467,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":210562297.05,"expenditure_czk":231225261.05,"financing_czk":20662964,"balance_czk":-20662964},{"stage":"revised","revenue_czk":224015425.47,"expenditure_czk":244678389.47,"financing_czk":20662964,"balance_czk":-20662964},{"stage":"actual","revenue_czk":228086625.92,"expenditure_czk":200261737.82,"financing_czk":-27824888.1,"balance_czk":27824888.1}],"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",55993000],["5169",40526060],["5011",26510600],["5331",25691500],["5171",17067000],["5031",7324700],["5137",5165552.26],["5152",3915000],["5321",3654013],["5154",3604000],["5336",3415062],["5021",3408000],["5023",3324000],["5365",3030000],["5032",2819300],["5151",2798000],["5157",2298000],["5222",2225000],["5139",2114000],["5141",1540400],["6130",1510000],["5499",1382100],["5168",1365000],["5153",1168000],["5901",969241.79],["5163",818000],["5172",683000],["6122",660000],["5909",620000],["5162",587000],["5167",581000],["5362",440000],["5161",435000],["5166",360000],["5194",335000],["5156",317000],["5132",280000],["5212",280000],["5339",250000],["5329",221000],["5041",206000],["5138",195000],["5175",192000],["5221",170000],["5038",123500],["5173",120000],["5179",117000],["5492",100000],["5164",47000],["5223",42000],["5019",38000],["5136",35200],["5229",31500],["5323",28732],["5134",25000],["5213",20000],["5176",18000],["5133",14000],["5192",10000],["5039",7800]],"economic_expenditure_total_czk":231225261.05,"economic_financing":[["8115",20000000],["8905",10000000],["8124",-9337036]],"economic_financing_total_czk":20662964,"economic_revenue":[["1211",75000000],["1121",37000000],["1111",27750000],["1511",16916000],["2111",10815000],["2132",9110000],["1113",4800000],["1345",4600000],["4116",4395497.05],["4112",4233800],["4216",3690000],["1122",3000000],["4121",3000000],["1112",2000000],["2324",1600000],["1381",1400000],["1361",400000],["2141",300000],["1341",260000],["2460",100000],["1356",80000],["1343",40000],["2112",30000],["2139",17000],["2212",15000],["1344",10000]],"economic_revenue_total_czk":210562297.05,"purpose_expenditure":[["6171",47509552.26],["2212",30982000],["3745",16350000],["3111",15703000],["3392",15414800],["3612",12651780],["3113",11588000],["3722",10600000],["3412",8440500],["3314",7123062],["3613",5006780],["3631",4735000],["3421",4618000],["6112",4590300],["6409",4450741.79],["5512",3959000],["2292",3682745],["4351",3537200],["6399",3300000],["3639",3146000],["3632",2981000],["2321",1537400],["3399",1492300],["3313",1157300],["3349",1120300],["4349",941000],["3231",904500],["1032",900000],["2219",670000],["4357",580000],["6320",490000],["3635",424000],["5311",213000],["4319",105000],["6310",100000],["3319",60000],["4359",55000],["1014",50000],["3633",40000],["3341",12000],["3900",2000],["2310",1000],["5213",1000]],"purpose_expenditure_total_czk":231225261.05},"revised":{"economic_expenditure":[["6121",53097123.16],["5169",39417227.85],["5011",27569974],["5331",25691500],["5171",20459053.68],["5031",7406533],["5336",7314032.87],["5137",6248514.91],["5152",4362590],["5021",4074958],["6122",3871800.81],["5321",3654013],["5154",3421431],["5023",3351684],["5365",2857739],["5032",2807096],["5151",2431249.36],["5139",2408367.4],["5157",2288000],["5222",2249000],["6130",2191000],["5499",2018000],["5362",1557261],["5141",1540531],["5172",1396319],["5168",1378680],["5163",831689],["5909",818383],["5901",624111.4],["5162",577031],["5167",554700],["6351",488000],["5492",421000],["5161",419386],["5153",403584.76],["5166",356220],["5132",317551],["5194",315007],["5212",306000],["5364",283224],["5123",266091.12],["5156",258048],["6111",242800],["5329",229020],["5339",225000],["5221",210000],["5175",187497.15],["5138",172000],["5041",162424],["5173",157196],["5192",133250],["5038",114599],["5179",108000],["5122",89000],["6342",50000],["5164",46000],["5223",42000],["5136",33200],["5229",31500],["5019",30000],["5323",28732],["5213",20000],["5134",19000],["5366",13673],["5133",13453],["5176",5800],["5039",5626],["5029",4914]],"economic_expenditure_total_czk":244678389.47,"economic_financing":[["8115",20000000],["8905",10000000],["8124",-9337036]],"economic_financing_total_czk":20662964,"economic_revenue":[["1211",75000000],["1121",37000000],["1111",27750000],["1511",16916000],["2111",12981403],["2132",9312000],["4116",8519143.46],["1113",4800000],["1345",4645000],["4112",4233800],["3111",3317971.25],["1122",3000000],["4121",2892898],["4216",2518347.76],["1112",2000000],["2324",1938488],["1386",1450000],["4122",779100],["2322",711409],["2141",650000],["1387",565000],["1361",462000],["2329",322662],["4222",320000],["2229",314861],["4113",280000],["1341",260000],["2226",204319],["4111",182500],["1334",149500],["1343",130000],["1356",115000],["2460",100000],["2119",50843],["2342",39770],["2112",24797],["2321",23000],["2139",17000],["2212",15000],["2131",13397],["1344",10000],["1335",216]],"economic_revenue_total_czk":224015425.47,"purpose_expenditure":[["6171",48759497.26],["2212",30982000],["3111",16486216.2],["3392",16459534],["3113",16352446.74],["3745",16350000],["3612",12651780],["3722",10700000],["3412",8990500],["3314",6922898],["3421",5346407.39],["5512",5252381.79],["3613",5006780],["3631",4735000],["6409",4728840.4],["6112",4590300],["6399",4250000],["2292",3682745],["4351",3672200],["3639",3146000],["3632",2991630],["3231",1905394.54],["2321",1537400],["3399",1364600],["3313",1157300],["3349",1120300],["4349",948000],["1032",900000],["2219",670000],["4357",580000],["6320",493379],["3635",424000],["5299",320000],["6402",283224],["5311",213000],["6114",202525.15],["6310",112605],["4319",105000],["4359",66000],["3319",60000],["1014",50000],["2115",50000],["3633",40000],["3341",12000],["3233",2505],["3900",2000],["2310",1000],["5213",1000]],"purpose_expenditure_total_czk":244678389.47},"actual":{"economic_expenditure":[["5169",35137598.06],["6121",28237259.42],["5011",27209870],["5331",25691500],["5171",15375101.1],["5031",7349525],["5336",7314032.87],["5152",4286979.76],["6122",3811065.97],["5321",3654013],["5021",3484134],["5023",3351684],["5137",3011772.55],["5032",2791498],["5154",2703335.99],["5365",2602200],["5151",2343947.75],["5222",2234000],["6130",2191000],["5139",2145107.82],["5499",1992005],["5157",1977584.77],["5141",1354020.98],["5168",1078144.18],["5172",1041046.5],["5163",804954.01],["5362",662291.08],["5162",527906.92],["6351",488000],["5909",441044.13],["5167",380609.29],["5492",373000],["5166",308550],["5212",306000],["5364",283224],["5132",274415.65],["5194",273809.01],["5153",263695.14],["6111",242788.92],["5123",233884.08],["5329",229020],["5221",210000],["5161",193629.88],["5156",183173.61],["5339",183000],["5175",163871.89],["5173",145649],["5192",133130],["5041",124501.99],["5038",113553],["5179",59100],["6342",50000],["5138",36161],["5223",35000],["5229",29803.2],["5122",28874],["5323",28732],["5134",18810.3],["5213",16200],["5164",14819],["5366",13673],["5133",7394],["5136",6129],["5029",4914]],"economic_expenditure_total_czk":200261737.82,"economic_financing":[["8115",-19083593.47],["8124",-9341294.63],["8901",600000]],"economic_financing_total_czk":-27824888.1,"economic_revenue":[["1211",74297247.19],["1121",39801233.36],["1111",28072760.47],["1511",16908867.37],["2111",12126779.01],["2132",10268517.11],["4116",8301848.87],["1113",5258932.8],["1345",4718920.12],["4112",4233800],["3111",3317971.25],["4121",2829898],["1122",2602200],["1112",2593961.1],["2324",2573811.09],["4216",2518347.76],["1386",1449992.92],["4122",779100],["2322",710795],["2141",684204.74],["1387",568300.49],["1343",486591.26],["1361",474088],["2329",365767.26],["4222",320000],["2229",314861],["4113",280000],["1341",254844],["2226",204319],["4111",182500],["1334",149503.6],["1356",115659.37],["2460",103181],["2321",53000],["2119",50708.68],["2131",32897],["2112",25594],["2212",23000],["2139",16827.27],["1381",11411.17],["3113",3371.86],["2328",796],["1335",216.8]],"economic_revenue_total_czk":228086625.92,"purpose_expenditure":[["6171",43395659.26],["2212",21806783.86],["3113",16049952.65],["3745",14579742.18],["3111",13813620.69],["3722",10663829.77],["3392",10565052.95],["3412",8671175.54],["3612",7630186.77],["3314",6886369.49],["5512",4719210.18],["6112",4505829.76],["3421",4182944.07],["6409",3931939.28],["2292",3682745],["6399",3219321.08],["4351",3031685.57],["3631",2980989.02],["3639",2938553.15],["3613",2109018.74],["3231",1905394.54],["3399",1332033.56],["3313",1062958.05],["3349",978317.6],["2321",976155.9],["4349",943305.4],["2219",640140.97],["4357",527200],["6320",493379],["1032",334990],["3635",305925],["6402",283224],["5299",280000],["6114",202525.15],["5311",179961.6],["6310",112602.01],["4319",105000],["4359",63000],["3632",60014.3],["2115",50000],["3319",41000],["3341",9157.5],["1014",8133],["3233",2505],["2310",206.23]],"purpose_expenditure_total_czk":200261737.82}},"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."}}}}