{"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:00599930","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599930","name":"Obec Vratislávka","short_name":"Vratislávka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":597104},"amounts":{"revenue_approved":2494000,"revenue_adjusted":2959400,"revenue_actual":2735534.01,"expense_approved":2494000,"expense_adjusted":4207900,"expense_actual":3938115.47,"tax_revenue":2255552.25,"nontax_revenue":75681.76,"capital_revenue":0,"transfer_revenue":404300,"current_expense":3888138.47,"capital_expense":49977,"budget_balance":-1202581.46,"cash_current":2460378.26,"cash_previous":3662959.72},"ratios":{"revenue_execution":0.92435426,"expense_execution":0.93588618,"balance_to_revenue":-0.43961488,"cash_to_expense":0.62476031,"cash_yoy":-0.32830868,"capital_expense_share":0.01269059,"transfer_revenue_share":0.14779564},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599930/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599930"},"seo":{"slug":"vratislavka","path":"/cz/municipalities/vratislavka/"},"population":{"value":87,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2494000,"expenditure_czk":2494000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2959400,"expenditure_czk":4207900,"financing_czk":1248500,"balance_czk":-1248500},{"stage":"actual","revenue_czk":2735534.01,"expenditure_czk":3938115.47,"financing_czk":1202581.46,"balance_czk":-1202581.46}],"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",870000],["6121",810000],["5023",271000],["5139",83000],["5171",55000],["5154",53000],["5151",50000],["5212",50000],["5329",50000],["5364",38800],["5021",27000],["5321",26800],["5032",24900],["5137",20000],["5162",11000],["5323",10000],["5901",10000],["5194",5000],["5229",5000],["5365",5000],["5492",5000],["5175",2500],["5163",2000],["5173",2000],["5221",2000],["5362",2000],["5156",1000],["5161",1000],["5903",1000]],"economic_expenditure_total_czk":2494000,"economic_revenue":[["1211",932200],["1121",474700],["1111",339800],["1511",230000],["4116",160000],["1345",81000],["4112",71800],["1113",60100],["4111",31500],["1112",28500],["2119",26000],["2141",20000],["1386",10000],["1387",6000],["2324",6000],["1122",5000],["1381",5000],["2132",4000],["1361",1000],["2131",1000],["1341",400]],"economic_revenue_total_czk":2494000,"purpose_expenditure":[["2212",610000],["1032",600000],["6112",295900],["6171",270000],["3421",255000],["3639",95000],["3722",70000],["3723",40000],["6402",38800],["6114",31500],["3631",30000],["3636",30000],["2219",20000],["3745",18000],["5512",17300],["1031",10000],["2292",10000],["2310",10000],["3721",10000],["4379",9500],["3399",8000],["6399",7000],["3326",5000],["6310",2000],["5213",1000]],"purpose_expenditure_total_czk":2494000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",2056500],["5169",1334200],["5023",281000],["6121",92600],["5154",53000],["5329",51000],["5212",50000],["5365",46000],["5364",38800],["5321",27900],["5032",25400],["5492",25000],["5137",17500],["5139",17200],["5021",17000],["5151",15600],["5162",11000],["5901",11000],["5323",9200],["5194",7000],["5229",5000],["5175",2500],["5221",2500],["5163",2000],["5173",2000],["5362",2000],["6130",2000],["5156",1000],["5161",1000],["5903",1000]],"economic_expenditure_total_czk":4207900,"economic_financing":[["8115",1248500]],"economic_financing_total_czk":1248500,"economic_revenue":[["1211",932200],["1121",487000],["1111",339800],["4122",300000],["1511",282900],["4116",160000],["1345",81000],["4112",71800],["1113",64500],["2141",52600],["1122",46000],["4111",32500],["2119",32300],["1112",31800],["1386",20000],["1387",7100],["2324",6000],["1381",5000],["2132",4000],["1361",1000],["2131",1000],["1334",500],["1341",400]],"economic_revenue_total_czk":2959400,"purpose_expenditure":[["2212",1332200],["2321",763200],["1032",746300],["6171",403000],["6112",306400],["3639",95000],["3723",80000],["3722",69400],["3399",59000],["3421",49600],["6399",48000],["6402",38800],["6114",32500],["3631",30000],["3636",30000],["3721",20600],["2219",19800],["3745",18000],["5512",17300],["2310",11000],["4379",10600],["1031",10000],["2292",9200],["3326",5000],["6310",2000],["5213",1000]],"purpose_expenditure_total_czk":4207900},"actual":{"economic_expenditure":[["5171",1950515.3],["5169",1299539.68],["5023",280708],["5212",50000],["5154",49555.54],["6121",47977],["5365",45990],["5364",38759.92],["5329",28560],["5321",27510],["5032",25264],["5492",20000],["5139",12873],["5021",11037],["5162",9710.63],["5323",9100],["5194",7177],["5137",5972],["5229",4500],["5151",2800],["5221",2500],["6130",2000],["5163",1856.4],["5362",1240],["5175",1184],["5161",928],["5173",508],["5156",350]],"economic_expenditure_total_czk":3938115.47,"economic_financing":[["8115",1203449.46],["8901",-868]],"economic_financing_total_czk":1202581.46,"economic_revenue":[["1211",910379.89],["1121",486903.81],["1111",331132.44],["4122",300000],["1511",282852.21],["1345",76700],["4112",71800],["1113",64403.18],["2141",52532.76],["1122",45990],["4111",32500],["1112",31746.85],["2119",20669],["1386",17737.32],["1387",6953.2],["2132",1400],["2324",1080],["1334",303.9],["1341",300],["1381",144.95],["1382",4.5]],"economic_revenue_total_czk":2735534.01,"purpose_expenditure":[["2212",1331943.3],["1032",740695.75],["2321",670236],["6171",380454.95],["6112",305972],["3639",73575],["3722",69174.17],["3723",68334],["3399",58607.37],["6399",47230],["6402",38759.92],["3631",29949.33],["2219",19746],["5512",16910],["3636",12640],["6114",11896.29],["3745",11316],["2310",10920],["4379",10600],["3721",10553],["2292",9100],["1031",7645.99],["6310",1856.4]],"purpose_expenditure_total_czk":3938115.47}},"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."}}}}