{"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:00526061","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00526061","name":"Obec Vrutice","short_name":"Vrutice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565911},"amounts":{"revenue_approved":10449800,"revenue_adjusted":10449800,"revenue_actual":9424822.24,"expense_approved":19346589,"expense_adjusted":19346589,"expense_actual":11704341.93,"tax_revenue":7545797.13,"nontax_revenue":1510528.17,"capital_revenue":0,"transfer_revenue":368496.94,"current_expense":7704341.93,"capital_expense":4000000,"budget_balance":-2279519.69,"cash_current":6046458.66,"cash_previous":8621166.18},"ratios":{"revenue_execution":0.90191413,"expense_execution":0.6049822,"balance_to_revenue":-0.24186341,"cash_to_expense":0.51659963,"cash_yoy":-0.29864956,"capital_expense_share":0.34175352,"transfer_revenue_share":0.03909856},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00526061/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00526061"},"seo":{"slug":"vrutice","path":"/cz/municipalities/vrutice/"},"population":{"value":321,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10449800,"expenditure_czk":19346589,"financing_czk":8896789,"balance_czk":-8896789},{"stage":"revised","revenue_czk":10449800,"expenditure_czk":19346589,"financing_czk":8896789,"balance_czk":-8896789},{"stage":"actual","revenue_czk":9424822.24,"expenditure_czk":11704341.93,"financing_czk":2279519.69,"balance_czk":-2279519.69}],"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",11295000],["5169",2860700],["5023",1600000],["5011",550000],["5021",490000],["5031",410000],["5331",350000],["5154",255000],["5032",231000],["5139",163000],["5168",160000],["5362",145000],["5137",140000],["5141",100000],["5194",100000],["6122",100000],["5163",60000],["5166",60000],["5151",47000],["5162",42000],["5364",40000],["5321",35000],["5175",31500],["5156",21000],["5167",20000],["5901",20000],["5229",6789],["5038",5000],["5132",4000],["5161",2000],["5339",2000],["5136",600]],"economic_expenditure_total_czk":19346589,"economic_financing":[["8115",8896789]],"economic_financing_total_czk":8896789,"economic_revenue":[["1211",3500000],["1111",1500000],["1121",1500000],["2111",1226100],["1511",1000000],["2460",500000],["1345",250000],["1113",200000],["2132",170000],["4116",115000],["1112",100000],["1122",100000],["4112",79000],["2131",68700],["1386",50000],["4111",40000],["1387",20000],["2324",20000],["1341",6000],["1361",5000]],"economic_revenue_total_czk":10449800,"purpose_expenditure":[["2219",5030000],["3392",4027000],["6171",2438600],["6112",1950000],["2212",1010000],["3722",1000000],["2321",777000],["3631",770000],["3745",535000],["3613",530000],["3111",350000],["3399",300000],["6399",145000],["6310",120000],["3726",100000],["3612",75000],["6320",40000],["6402",40000],["6114",28500],["5212",20000],["5512",20000],["3314",19000],["3723",10000],["3632",5000],["6409",3289],["3639",2500],["3341",700]],"purpose_expenditure_total_czk":19346589},"revised":{"economic_expenditure":[["5171",11295000],["5169",2860700],["5023",1600000],["5011",550000],["5021",490000],["5031",410000],["5331",350000],["5154",255000],["5032",231000],["5139",163000],["5168",160000],["5362",145000],["5137",140000],["5141",100000],["5194",100000],["6122",100000],["5163",60000],["5166",60000],["5151",47000],["5162",42000],["5364",40000],["5321",35000],["5175",31500],["5156",21000],["5167",20000],["5901",20000],["5229",6789],["5038",5000],["5132",4000],["5161",2000],["5339",2000],["5136",600]],"economic_expenditure_total_czk":19346589,"economic_financing":[["8115",8896789]],"economic_financing_total_czk":8896789,"economic_revenue":[["1211",3500000],["1111",1500000],["1121",1500000],["2111",1229100],["1511",1000000],["2460",500000],["1345",250000],["1113",200000],["2132",170000],["4116",115000],["1112",100000],["1122",100000],["4112",76000],["2131",68700],["1386",50000],["4111",40000],["1387",20000],["2324",20000],["1341",6000],["1361",5000]],"economic_revenue_total_czk":10449800,"purpose_expenditure":[["2219",5030000],["3392",4027000],["6171",2438600],["6112",1950000],["2212",1010000],["3722",1000000],["2321",777000],["3631",770000],["3745",535000],["3613",530000],["3111",350000],["3399",300000],["6399",145000],["6310",120000],["3726",100000],["3612",75000],["6320",40000],["6402",40000],["6114",28500],["5212",20000],["5512",20000],["3314",19000],["3723",10000],["3632",5000],["6409",3289],["3639",2500],["3341",700]],"purpose_expenditure_total_czk":19346589},"actual":{"economic_expenditure":[["6121",4000000],["5169",2480816.66],["5023",1544631],["5171",934520.98],["5021",383876],["5331",350000],["5031",312526],["5154",270723.17],["5336",259996.94],["5011",252148],["5032",186695],["5168",163157.57],["5137",107430],["5139",106608.89],["5362",65534],["5194",48111],["5162",39817.27],["5151",34219],["5321",27600],["5364",26620],["5166",22000],["5163",17556.2],["5175",13556.7],["5156",11063],["5221",10000],["5229",7838.66],["5167",7586.9],["5141",7164.99],["5038",5479],["5329",3180],["5339",1620],["5132",1218],["5161",607],["5136",440]],"economic_expenditure_total_czk":11704341.93,"economic_financing":[["8115",2574707.52],["8124",-295187.83]],"economic_financing_total_czk":2279519.69,"economic_revenue":[["1211",3088613.28],["1121",1652955.37],["2111",1165033.48],["1111",1127887.69],["1511",1028331.38],["4116",259996.94],["1345",229201],["1113",218545.96],["2132",158086],["2460",113000],["1112",107756.5],["4112",76000],["1386",60223.98],["2131",58598],["4111",32500],["1387",23603.65],["2324",15608],["1341",5350],["1361",2840],["1381",484.93],["2141",202.69],["1382",3.39]],"economic_revenue_total_czk":9424822.24,"purpose_expenditure":[["2219",4000000],["6171",2039352.5],["6112",1864785],["3722",889104.39],["2321",662593.35],["3613",526689.37],["3111",350000],["3112",259996.94],["3631",247013.11],["3399",195826.28],["3745",147495],["3726",113150.73],["3392",107027.15],["2212",69020],["6399",63534],["3612",39025.26],["6402",26620],["6310",22750.19],["5512",20000],["6114",16812],["3314",16020],["3525",10000],["3632",5000],["6409",4861.66],["3639",2500],["3721",2483.28],["6320",1971],["3723",710.72]],"purpose_expenditure_total_czk":11704341.93}},"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."}}}}