{"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:00637122","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00637122","name":"Městys Vratěnín","short_name":"Vratěnín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Znojmo","municipality_code":595110},"amounts":{"revenue_approved":10860100,"revenue_adjusted":14631800,"revenue_actual":14249575.76,"expense_approved":13306600,"expense_adjusted":17188700,"expense_actual":14125460.03,"tax_revenue":9242882.34,"nontax_revenue":2470323.42,"capital_revenue":990320,"transfer_revenue":1546050,"current_expense":9146320.11,"capital_expense":4979139.92,"budget_balance":124115.73,"cash_current":7901750.6,"cash_previous":7776553.37},"ratios":{"revenue_execution":0.97387716,"expense_execution":0.82178757,"balance_to_revenue":0.00871014,"cash_to_expense":0.55939775,"cash_yoy":0.01609932,"capital_expense_share":0.352494,"transfer_revenue_share":0.10849797},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00637122/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00637122"},"seo":{"slug":"vratenin","path":"/cz/municipalities/vratenin/"},"population":{"value":272,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10860100,"expenditure_czk":13306600,"financing_czk":2446500,"balance_czk":-2446500},{"stage":"revised","revenue_czk":14631800,"expenditure_czk":17188700,"financing_czk":2556900,"balance_czk":-2556900},{"stage":"actual","revenue_czk":14249575.76,"expenditure_czk":14125460.03,"financing_czk":-124115.73,"balance_czk":124115.73}],"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",3600000],["5171",2234300],["5011",1780000],["5169",1002600],["5023",887600],["5031",605000],["5154",513800],["5139",478900],["5365",398000],["5032",238800],["5362",201000],["6122",183700],["5179",168000],["5499",150000],["5168",116800],["5156",104400],["5153",99000],["5021",82000],["5163",74000],["5329",42100],["5194",35000],["5162",31200],["5019",30000],["5137",29000],["5323",28100],["6341",25000],["5364",21800],["5321",21300],["5339",20000],["5167",13000],["5132",12200],["5369",10000],["5493",10000],["5901",10000],["5041",9100],["5222",8900],["5038",8000],["5164",6200],["5221",4400],["5903",4000],["5175",3900],["5161",2000],["5173",1800],["5165",1700]],"economic_expenditure_total_czk":13306600,"economic_financing":[["8117",3000000],["8118",-3000000],["8115",2446500]],"economic_financing_total_czk":2446500,"economic_revenue":[["1211",3156000],["1121",1620000],["1511",1300000],["1111",1258300],["2111",1010200],["2132",692100],["1122",380000],["1113",310000],["1345",200000],["4116",156400],["1112",100000],["2324",100000],["2131",93400],["3111",80000],["4112",71800],["2119",55000],["2141",50000],["1342",40000],["1386",40000],["4111",31500],["2133",29400],["1381",20000],["1387",20000],["1334",15000],["1341",14000],["2112",10000],["1361",5000],["1335",1000],["1343",1000]],"economic_revenue_total_czk":10860100,"purpose_expenditure":[["3612",4000000],["6112",1206200],["6171",1203700],["2321",957200],["3745",940900],["3639",792900],["1031",649700],["2212",643000],["6399",580000],["2310",544400],["3399",187200],["3722",180000],["3725",151000],["3631",133500],["3632",128500],["3322",121500],["3326",100000],["3613",84800],["5512",71300],["3726",70000],["3392",51000],["2143",50000],["3314",49000],["3412",49000],["6320",44000],["2219",40000],["3723",40000],["6114",31500],["2292",28100],["3721",28000],["6402",21800],["3113",20000],["4359",18300],["3319",18000],["3421",16000],["6310",15000],["1070",12000],["2341",10000],["5212",10000],["3341",5100],["5213",4000]],"purpose_expenditure_total_czk":13306600},"revised":{"economic_expenditure":[["6121",5763800],["5171",2424600],["5011",1735600],["5169",1311900],["5023",886600],["5365",803600],["5139",694900],["5031",606200],["5154",604700],["6122",370800],["5032",243800],["5362",204900],["5179",185100],["5499",152400],["5137",151000],["5166",132300],["5153",116100],["5168",115200],["5156",104400],["5163",78600],["5021",76600],["5329",42100],["5194",35000],["5162",30100],["5019",30000],["5323",28100],["5493",26600],["6341",25000],["5172",23600],["5364",21800],["5321",21300],["5339",20000],["5164",14200],["5123",12200],["5132",12200],["5138",10700],["5369",10000],["5901",10000],["5222",8900],["5038",8800],["5167",7600],["5041",7300],["5175",5700],["5221",4400],["5903",4000],["5161",2600],["5165",1700],["5173",1700]],"economic_expenditure_total_czk":17188700,"economic_financing":[["8117",3000000],["8118",-3000000],["8115",2556900]],"economic_financing_total_czk":2556900,"economic_revenue":[["1211",3105700],["1121",1642900],["1511",1300000],["1111",1116100],["2111",1066300],["3111",1005000],["4213",854500],["1122",785000],["2132",691000],["4222",616000],["2131",525400],["4116",482900],["4122",343000],["1113",217400],["1345",194400],["2324",112100],["1112",107200],["4112",71800],["1386",65000],["2141",63000],["2119",55000],["1343",45000],["4111",32500],["2133",29400],["3113",26100],["1387",25000],["1342",22800],["1341",14500],["2112",10000],["1361",5000],["1335",1000],["1381",500],["1334",200],["1382",100]],"economic_revenue_total_czk":14631800,"purpose_expenditure":[["3612",4996800],["2321",1613000],["2212",1287400],["6112",1206200],["6171",1203700],["3745",1182800],["3639",1132900],["6399",985000],["1031",975700],["2310",543400],["3322",210800],["3722",210000],["3725",206000],["3399",187200],["3631",140500],["3632",128500],["3326",110700],["3613",103800],["3412",74000],["5512",71300],["3726",70000],["3392",51000],["2143",50000],["3314",49000],["6320",44000],["2219",40000],["3723",40000],["6114",32500],["2292",28100],["3721",28000],["3341",23700],["3319",23100],["6402",21800],["3113",20000],["3421",19300],["4359",18300],["6310",15000],["1070",12000],["2341",10000],["5212",10000],["3633",9200],["5213",4000]],"purpose_expenditure_total_czk":17188700},"actual":{"economic_expenditure":[["6121",4889139.92],["5011",1706149],["5171",1219918.19],["5169",1164160.94],["5023",822507.72],["5365",803570],["5139",633724.9],["5031",580649],["5154",567342.07],["5032",226266],["5179",184767],["5137",146572.16],["5499",134191],["5166",132177.98],["5153",112857.24],["5156",95393.3],["5168",85953.97],["5021",74782.28],["5163",68601.04],["6122",65000],["5362",60784],["5329",42100],["5323",28100],["5493",26400],["5162",26163.71],["5194",25898.2],["6341",25000],["5172",23595],["5364",21677.89],["5339",20000],["5321",19800],["5164",14152],["5132",12098],["5138",10700],["5369",10000],["5222",8727.97],["5038",7018],["5123",6445],["5041",5828.55],["5221",4310],["5175",3990],["5167",3484],["5161",2298],["5165",1678],["5173",1488]],"economic_expenditure_total_czk":14125460.03,"economic_financing":[["8115",-3125197.23],["8117",3000000],["8901",1081.5]],"economic_financing_total_czk":-124115.73,"economic_revenue":[["1211",3072451.17],["1511",1937683.88],["1121",1642892.82],["1111",1116063.79],["2111",1035156.73],["3111",964220],["1122",784770],["2132",711772],["4222",616000],["2131",514027.39],["4116",482750],["4122",343000],["1113",217338.55],["1345",194355],["2324",111484.46],["1112",107125.48],["4112",71800],["2141",63117.84],["1386",59845.59],["1343",45000],["4111",32500],["2133",29350],["3113",26100],["1387",23461.69],["1342",22760],["1341",14500],["1361",3930],["2112",2995],["2119",2420],["1381",491.56],["1334",190],["1382",22.81]],"economic_revenue_total_czk":14249575.76,"purpose_expenditure":[["3612",3466292.36],["2321",1393963.99],["2212",1196712.64],["6112",1102559.24],["6171",1060288.57],["3639",966325.81],["3745",954579.62],["1031",892400.4],["6399",841854],["2310",542802],["3725",205313.7],["3722",197068.46],["3322",180084.96],["3399",154998.51],["3631",138096.78],["3326",110606],["3613",97727.98],["3632",74940.6],["3726",64396.2],["3392",50125.61],["3314",45096],["6320",43452],["2219",36865.13],["5512",31610],["3723",31294.36],["2292",28100],["6114",23462.98],["3319",22358.79],["6402",21677.89],["3721",21379.7],["3113",20000],["3421",19300],["4359",18300],["3341",16967],["3412",15606.71],["2143",14778],["6310",10547.04],["3633",9161],["2341",4235],["1070",131]],"purpose_expenditure_total_czk":14125460.03}},"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."}}}}