{"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:00581950","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00581950","name":"Obec Vráto","short_name":"Vráto","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":535796},"amounts":{"revenue_approved":11813000,"revenue_adjusted":13150309.53,"revenue_actual":12617213.95,"expense_approved":11813000,"expense_adjusted":14722200.47,"expense_actual":11629379.73,"tax_revenue":11499196.56,"nontax_revenue":963517.39,"capital_revenue":0,"transfer_revenue":154500,"current_expense":10227446.93,"capital_expense":1401932.8,"budget_balance":987834.22,"cash_current":3766658.97,"cash_previous":2778824.75},"ratios":{"revenue_execution":0.95946137,"expense_execution":0.7899213,"balance_to_revenue":0.07829258,"cash_to_expense":0.32389165,"cash_yoy":0.35548633,"capital_expense_share":0.12055095,"transfer_revenue_share":0.01224518},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00581950/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00581950"},"seo":{"slug":"vrato","path":"/cz/municipalities/vrato/"},"population":{"value":502,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11813000,"expenditure_czk":11813000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13150309.53,"expenditure_czk":14722200.47,"financing_czk":1571890.94,"balance_czk":-1571890.94},{"stage":"actual","revenue_czk":12617213.95,"expenditure_czk":11629379.73,"financing_czk":-987834.22,"balance_czk":987834.22}],"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":[["5169",3635000],["5171",2502000],["6130",1300000],["5023",900000],["5213",640000],["5139",502500],["6121",460000],["5021",270000],["5154",215000],["6122",165000],["5011",150000],["5194",120000],["5137",105000],["5032",90000],["5365",85000],["5166",75000],["5175",72500],["5162",66000],["5492",65000],["5321",60000],["5168",50000],["5156",45000],["5163",44790],["5031",35000],["5364",32710],["5362",21000],["5229",20000],["5222",15000],["5136",14000],["5151",11000],["5172",10000],["5329",10000],["5167",9000],["5134",5000],["5903",5000],["5019",3000],["5161",2500],["5038",1000],["5039",1000]],"economic_expenditure_total_czk":11813000,"economic_revenue":[["1211",4250000],["1121",2200000],["1111",1600000],["1511",1500000],["1345",470000],["2132",380000],["1113",350000],["1112",150000],["1342",150000],["2324",125000],["4112",122000],["1122",85000],["2131",60000],["2111",59000],["1343",50000],["3111",50000],["1341",40000],["1386",40000],["2119",30000],["1381",20000],["1387",20000],["2321",20000],["1334",10000],["2133",10000],["2322",10000],["1361",5000],["2329",5000],["2141",2000]],"economic_revenue_total_czk":11813000,"purpose_expenditure":[["3639",2756500],["6171",1866500],["3745",1230000],["6112",977500],["2212",755000],["3329",662000],["3421",600000],["2292",440000],["3722",430000],["2321",350000],["3399",325000],["3631",300000],["2310",273000],["3723",240000],["3111",200000],["6399",85000],["2339",50000],["2341",50000],["5512",50000],["6402",32710],["3724",25000],["3721",20000],["4339",20000],["3419",15000],["1070",10000],["4329",10000],["4359",10000],["5311",10000],["6310",8790],["5273",6000],["5213",5000]],"purpose_expenditure_total_czk":11813000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",4442129.48],["5171",4112015.9],["6130",1300000],["5023",935161],["5213",640000],["5139",502688],["6121",460000],["5154",324904.57],["5021",319604],["5137",208604.76],["6122",165000],["5011",150000],["5194",143470.49],["5365",109620],["5032",104160],["5175",82702.5],["5162",80510.77],["5168",78402.4],["5163",78071.6],["5166",75000],["5321",67000],["5492",65000],["5156",45000],["5031",35315],["5364",32710],["5229",30000],["5136",29536],["5362",21000],["5222",15000],["5151",13000],["5167",10335],["5172",10000],["5329",10000],["5019",6760],["5134",5000],["5903",5000],["5161",3227],["5221",3000],["5039",2272],["5038",1000]],"economic_expenditure_total_czk":14722200.47,"economic_financing":[["8115",1571890.94]],"economic_financing_total_czk":1571890.94,"economic_revenue":[["1211",4250000],["1511",2289433.55],["1121",2242752.28],["1111",1600000],["1345",470000],["2321",395000],["2132",380000],["1113",350000],["1112",150000],["1342",150000],["2324",125000],["4112",122000],["1122",109620],["1386",81702.51],["2111",68312.89],["2131",60000],["1343",50000],["3111",50000],["1341",40000],["4111",32500],["1387",32027.25],["2119",30000],["1381",20000],["1334",16539.6],["2133",10000],["2322",10000],["1361",8400],["2329",5000],["2141",2000],["1382",21.45]],"economic_revenue_total_czk":13150309.53,"purpose_expenditure":[["3639",2913808.63],["6171",2055563.17],["2212",1848269.5],["3745",1579303],["6112",1026821],["3631",760696.14],["3329",668979],["3421",600000],["3399",492164.62],["3722",470932],["2292",440000],["2321",350000],["3723",326165.92],["2310",273000],["3111",200000],["2219",123613.33],["6399",109620],["3635",55000],["2339",50000],["2341",50000],["5512",50000],["3724",42200],["6402",32710],["3429",24100],["4359",24036],["6114",20492],["1070",20000],["3721",20000],["4339",20000],["2399",15000],["3419",15000],["5311",10483],["6310",10061.6],["4329",10000],["5273",6181.56],["5213",5000],["6409",3000]],"purpose_expenditure_total_czk":14722200.47},"actual":{"economic_expenditure":[["5169",3955644.38],["5171",2732401.8],["6130",1270880],["5023",935161],["5213",563867],["5154",324904.57],["5021",319604],["5139",252347.24],["5194",143470.49],["5011",142372],["5137",140990.76],["6121",131052.8],["5365",109620],["5032",96975],["5162",80510.77],["5168",78402.4],["5175",72050.55],["5321",62343],["5163",43071.6],["5031",35315],["5364",32710],["5229",20000],["5492",18000],["5136",17776],["5156",9683.37],["5151",8532],["5172",7357],["5167",7335],["5329",4680],["5019",3760],["5221",3000],["5134",2106],["5161",1582],["5039",1272],["5038",602]],"economic_expenditure_total_czk":11629379.73,"economic_financing":[["8115",-987834.22]],"economic_financing_total_czk":-987834.22,"economic_revenue":[["1211",4192959.4],["1511",2289433.55],["1121",2242752.28],["1111",1574277.49],["1345",436455],["2321",380000],["2132",373453],["1113",296632.68],["1112",146227.1],["4112",122000],["1122",109620],["1386",81702.51],["2324",70312.5],["2111",63312.89],["2131",53239],["1341",37002],["4111",32500],["1387",32027.25],["2119",23200],["1343",21000],["1334",16539.6],["1342",13480],["1361",8400],["1381",666.25],["1382",21.45]],"economic_revenue_total_czk":12617213.95,"purpose_expenditure":[["3639",2628438.58],["2212",1524175.45],["3745",1519142.8],["6171",1347847.42],["6112",1019321],["3631",689910.14],["3399",484124.35],["3722",470932],["2292",419867],["3723",326165.92],["2321",312607.1],["3111",144000],["2219",123613.33],["3421",122994.9],["6399",109620],["2310",73033.58],["3635",55000],["5512",45343],["3724",42200],["6402",32710],["3429",24100],["6114",20492],["1070",20000],["2399",15000],["3329",14979],["4359",14036],["5311",10483],["6310",10061.6],["5273",6181.56],["6409",3000]],"purpose_expenditure_total_czk":11629379.73}},"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."}}}}