{"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:00249939","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249939","name":"Obec Orlík nad Vltavou","short_name":"Orlík nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":549681},"amounts":{"revenue_approved":13566438,"revenue_adjusted":15375622.1,"revenue_actual":15351812.19,"expense_approved":12976154,"expense_adjusted":25044462.94,"expense_actual":24941538.49,"tax_revenue":7936671.7,"nontax_revenue":3051890.29,"capital_revenue":0,"transfer_revenue":4363250.2,"current_expense":10825667.02,"capital_expense":14115871.47,"budget_balance":-9589726.3,"cash_current":486453.7,"cash_previous":6733426.57},"ratios":{"revenue_execution":0.99845145,"expense_execution":0.99589033,"balance_to_revenue":-0.62466412,"cash_to_expense":0.01950376,"cash_yoy":-0.9277554,"capital_expense_share":0.56595833,"transfer_revenue_share":0.28421727},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249939/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249939"},"seo":{"slug":"orlik-nad-vltavou","path":"/cz/municipalities/orlik-nad-vltavou/"},"population":{"value":299,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13566438,"expenditure_czk":12976154,"financing_czk":-590284,"balance_czk":590284},{"stage":"revised","revenue_czk":15375622.1,"expenditure_czk":25044462.94,"financing_czk":9668840.84,"balance_czk":-9668840.84},{"stage":"actual","revenue_czk":15351812.19,"expenditure_czk":24941538.49,"financing_czk":9589726.3,"balance_czk":-9589726.3}],"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",5126000],["5171",1382923],["5011",1330000],["5169",842500],["5023",650000],["5331",600000],["5031",483000],["5154",461000],["5155",400000],["5139",314000],["5032",182000],["5021",107000],["5499",101000],["5163",93000],["5156",90500],["5137",80000],["5141",78000],["5365",75930],["5362",72000],["5168",62000],["5042",60000],["5321",58400],["5329",40200],["5901",30000],["5194",27000],["5162",25000],["5364",24801],["5132",23000],["5167",20000],["5222",20000],["5041",16000],["5166",16000],["5164",15220],["5229",13000],["5161",10000],["5173",10000],["5175",10000],["5903",10000],["5038",6000],["5179",3180],["5223",3000],["5131",2000],["5151",1500],["5136",1000]],"economic_expenditure_total_czk":12976154,"economic_financing":[["8124",-500000],["8115",-90284]],"economic_financing_total_czk":-590284,"economic_revenue":[["4216",3308000],["1211",3100000],["2111",1595500],["1121",1550000],["1111",1050000],["2132",893000],["1511",580000],["1345",320000],["4116",273538],["1113",200000],["4112",195200],["2324",104700],["1112",100000],["1122",50000],["1361",50000],["1386",37000],["1381",35000],["4111",30000],["2131",26600],["1387",17900],["1342",15000],["2321",15000],["1346",10000],["1341",6400],["2119",2500],["2139",600],["1343",300],["2141",200]],"economic_revenue_total_czk":13566438,"purpose_expenditure":[["2310",4991000],["3612",1627000],["6171",1453380],["6112",902000],["3631",609000],["3113",600000],["3722",550000],["4339",400000],["3399",367923],["2321",319000],["3639",259650],["3745",232400],["2219",120000],["6399",120000],["6310",90000],["6320",81000],["3412",40000],["3636",40000],["6114",30000],["5512",28000],["6402",24801],["3341",23500],["3429",20000],["1032",19500],["5213",10000],["3419",8000],["3632",5000],["3330",3000],["3741",2000]],"purpose_expenditure_total_czk":12976154},"revised":{"economic_expenditure":[["6121",13946668.36],["5171",1783176.27],["5169",1609503.43],["5011",1559000],["5023",739000],["5155",687085.6],["5154",618876.55],["5331",600000],["5031",570100],["5336",563316],["5021",236710],["5139",231561.2],["5032",209800],["5164",170244],["5194",147000],["5362",123706],["5499",120600],["5042",115486.6],["6119",110000],["5163",100541.4],["5137",100391.1],["5156",98147],["5141",83421.54],["5365",83172],["6122",60000],["5168",55240.96],["5321",44400],["5329",42280],["5132",29590.43],["5162",25000],["5364",24801],["5222",20000],["5175",19157],["5041",16000],["5123",13800],["5166",13000],["5167",12500],["5161",10390],["5903",10000],["5038",6600],["5492",6100],["5363",5750],["5151",5253],["5901",4022.5],["5179",3180],["5223",3000],["5131",2000],["5229",2000],["5173",1891],["5136",1000]],"economic_expenditure_total_czk":25044462.94,"economic_financing":[["8115",6296840.84],["8123",3872000],["8124",-500000]],"economic_financing_total_czk":9668840.84,"economic_revenue":[["1211",3329143.34],["4216",3308000],["1121",1786463.36],["2111",1771831.63],["1111",1313299.05],["2132",923754],["1511",625646.01],["4116",560150.2],["1345",308250],["4122",300000],["1113",235781.5],["2324",170755],["4112",162600],["2141",121230],["1112",116375.46],["2131",69783],["1386",65065.94],["1122",62400],["1361",56500],["4111",32500],["1387",29900],["2321",10300],["1341",6400],["1342",3675],["2119",2500],["1346",1800],["2139",600],["1381",491.61],["1343",300],["1334",127]],"economic_revenue_total_czk":15375622.1,"purpose_expenditure":[["4339",7492804],["2310",6797032.21],["6171",2371820.41],["3612",2189741.7],["3113",1219259],["6112",1011900],["3639",698170.45],["3631",693368.04],["3722",658270.63],["2321",481705.26],["3745",190303],["6399",182421],["3429",175024],["2219",111444],["3635",110000],["6310",98311.94],["3314",92175.3],["6320",85651],["3399",79967],["3412",77800],["3632",74000],["5512",30500],["6114",30000],["3636",24993],["6402",24801],["3341",17500],["1032",10500],["5213",10000],["3330",3000],["3741",2000]],"purpose_expenditure_total_czk":25044462.94},"actual":{"economic_expenditure":[["6121",13946574.21],["5171",1782107.86],["5169",1597160.43],["5011",1558515.9],["5023",738250],["5155",687085.6],["5154",609971.35],["5331",600000],["5031",567964],["5336",563316],["5021",228516],["5139",212298.75],["5032",209571],["5164",168560.18],["5194",144950],["5362",121706],["5499",120294.1],["5042",115430.19],["6119",110000],["5163",100541.4],["5137",100359.6],["5156",96041.64],["5141",83421.54],["5365",83162.6],["6122",59297.26],["5168",53240.96],["5321",44400],["5329",38884],["5132",26590.43],["5364",24801],["5162",23558.67],["5222",20000],["5175",19157],["5041",15906.42],["5123",13773],["5161",8539],["5166",8240.1],["5167",7736],["5038",6557],["5492",6090],["5363",5750],["5151",5253],["5179",3177.3],["5173",1891],["5131",1458],["5223",1000],["5136",440]],"economic_expenditure_total_czk":24941538.49,"economic_financing":[["8117",6000000],["8123",3871994.88],["8124",-499992],["8115",200352.69],["8901",17370.73]],"economic_financing_total_czk":9589726.3,"economic_revenue":[["1211",3329143.34],["4216",3308000],["1121",1786463.36],["2111",1760714.88],["1111",1313299.05],["2132",920754],["1511",625646.01],["4116",560150.2],["1345",308250],["4122",300000],["1113",235781.5],["2324",166755],["4112",162600],["2141",121163.41],["1112",116375.46],["2131",69783],["1386",65065.94],["1122",62370],["1361",56480],["4111",32500],["1387",25504.25],["2321",10300],["1341",6200],["1342",3675],["2119",2420],["1346",1800],["1381",491.61],["1334",126.18]],"economic_revenue_total_czk":15351812.19,"purpose_expenditure":[["4339",7492798.88],["2310",6794579.18],["6171",2356308.71],["3612",2186119.77],["3113",1219259],["6112",1008094.67],["3639",693217.63],["3631",680188.04],["3722",652853.92],["2321",472705.26],["3745",190228.16],["6399",182421],["3429",175023.18],["3635",110000],["2219",109644],["6310",98311.94],["3314",91472.56],["6320",85651],["3399",77904],["3632",73569.61],["3412",72115.72],["6114",25946],["6402",24801],["5512",22475.84],["3636",20993],["3341",16446.42],["1032",7410],["3330",1000]],"purpose_expenditure_total_czk":24941538.49}},"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."}}}}