{"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:00271187","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271187","name":"Obec Vortová","short_name":"Vortová","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":572527},"amounts":{"revenue_approved":6300000,"revenue_adjusted":13814500,"revenue_actual":14341628.22,"expense_approved":6300000,"expense_adjusted":14671500,"expense_actual":9808763.56,"tax_revenue":6416636.72,"nontax_revenue":1113007.9,"capital_revenue":121920,"transfer_revenue":6690063.6,"current_expense":4666943.85,"capital_expense":5141819.71,"budget_balance":4532864.66,"cash_current":15903462.95,"cash_previous":10513789.14},"ratios":{"revenue_execution":1.0381576,"expense_execution":0.66855901,"balance_to_revenue":0.31606346,"cash_to_expense":1.62135246,"cash_yoy":0.51262906,"capital_expense_share":0.52420671,"transfer_revenue_share":0.46647867},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271187/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271187"},"seo":{"slug":"vortova","path":"/cz/municipalities/vortova/"},"population":{"value":227,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6300000,"expenditure_czk":6300000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13814500,"expenditure_czk":14671500,"financing_czk":857000,"balance_czk":-857000},{"stage":"actual","revenue_czk":14341628.22,"expenditure_czk":9808763.56,"financing_czk":-4532864.66,"balance_czk":4532864.66}],"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",1525000],["6121",1250000],["5171",740000],["5023",700000],["5021",525000],["5011",230000],["6123",200000],["5154",198000],["5032",150000],["5329",130000],["5031",125000],["5136",70000],["5139",70000],["5029",50000],["5156",40000],["5163",40000],["5166",40000],["5153",30000],["5175",30000],["5194",30000],["5162",25000],["5137",20000],["5321",17000],["5362",15000],["5229",14000],["5041",10000],["5161",10000],["5365",10000],["5222",5000],["5901",1000]],"economic_expenditure_total_czk":6300000,"economic_revenue":[["1211",2420000],["1121",1400000],["1111",850000],["2111",430000],["1511",350000],["1345",210000],["1113",205000],["3113",100000],["4112",71800],["2131",60000],["1112",55000],["2324",50000],["1386",25000],["3111",20000],["1381",15000],["2132",11000],["1387",10000],["2119",10000],["1341",3000],["1343",3000],["1361",1200]],"economic_revenue_total_czk":6300000,"purpose_expenditure":[["6171",1600000],["2310",800000],["6112",800000],["3639",550000],["2212",500000],["2411",440000],["3392",400000],["5512",260000],["3722",250000],["1032",150000],["2321",140000],["3399",120000],["3412",50000],["3631",42000],["6320",35000],["1031",30000],["3319",30000],["3326",20000],["3341",20000],["3721",20000],["4359",12000],["3513",10000],["3632",10000],["6310",5000],["3314",2000],["4312",2000],["3723",1000],["5212",1000]],"purpose_expenditure_total_czk":6300000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",8882000],["5169",1539000],["5023",800000],["5171",740000],["5021",525000],["5365",506000],["5011",260000],["5154",200000],["6123",200000],["5032",150000],["5329",130000],["5031",125000],["5139",93000],["5136",70000],["5029",50000],["5156",40000],["5163",40000],["5166",40000],["5901",33500],["5364",31000],["5153",30000],["5175",30000],["5194",30000],["5162",25000],["5137",20000],["5321",17000],["5229",16000],["5362",15000],["5041",10000],["5161",10000],["5122",9000],["5222",5000]],"economic_expenditure_total_czk":14671500,"economic_financing":[["8123",857000]],"economic_financing_total_czk":857000,"economic_revenue":[["4222",3940000],["4213",2498000],["1211",2420000],["1121",1400000],["1111",881000],["2111",800000],["1122",496000],["1511",350000],["1345",210000],["1113",205000],["3113",100000],["4113",87000],["4112",71800],["2131",60000],["4122",60000],["1112",55000],["2324",50000],["4111",32500],["1386",25000],["3111",20000],["1381",15000],["2132",11000],["1387",10000],["2119",10000],["1341",3000],["1343",3000],["1361",1200]],"economic_revenue_total_czk":13814500,"purpose_expenditure":[["2310",8042000],["6171",1600000],["6112",900000],["3639",759000],["2212",500000],["6399",496000],["2411",470000],["3392",400000],["3722",317000],["5512",260000],["3412",170000],["2321",140000],["1032",125000],["3399",120000],["1031",53000],["3326",50000],["3631",44000],["6320",35000],["6114",32500],["6402",31000],["3319",30000],["3721",23000],["3341",20000],["4359",12000],["3513",10000],["3632",10000],["3633",9000],["6310",5000],["3314",2000],["3741",2000],["4312",2000],["3723",1000],["5212",1000]],"purpose_expenditure_total_czk":14671500},"actual":{"economic_expenditure":[["6121",5117639.71],["5169",1304238.06],["5023",825351],["5021",532220],["5365",508020],["5154",244575.22],["5011",210918],["5139",187346.66],["5329",125691.8],["5032",115786],["5031",114330],["5136",94114.71],["5166",69000],["5153",42737.54],["5171",39854.62],["5137",39308.4],["5163",38154.8],["5364",30518],["5194",27002],["6130",24180],["5162",23728.28],["5175",16592],["5229",14720],["5156",12084],["5122",10300],["5321",9297.4],["5492",8000],["5041",7664],["5161",5851],["5222",5248.36],["5151",2516],["5019",1168],["5039",397],["5173",128],["5363",83]],"economic_expenditure_total_czk":9808763.56,"economic_financing":[["8115",-5432236.81],["8123",856809.15],["8901",42563]],"economic_financing_total_czk":-4532864.66,"economic_revenue":[["4222",3940000],["1211",2572803.7],["4213",2498322.32],["1121",1378305.57],["1111",959445.87],["2111",893912.41],["1122",496020],["1511",479787.7],["1113",182111.22],["1345",180900],["3111",121920],["2131",101652],["2324",97922.49],["1112",89827.3],["4113",87441.28],["4112",71800],["4122",60000],["1386",50210.48],["4111",32500],["1387",19680.03],["2132",18201],["1343",2700],["1341",2550],["1361",1900],["2139",1320],["1381",394.85]],"economic_revenue_total_czk":14341628.22,"purpose_expenditure":[["2310",4650741.19],["6171",1437832.46],["6112",899649],["3639",550754.24],["6399",496020],["2411",441886.23],["3722",291783.51],["3392",146651.42],["3412",144346],["2321",121131.8],["2212",111103.43],["3399",103586.55],["1032",101356],["1031",52131.32],["3326",44200],["3631",43440],["6320",34218],["6402",30518],["3721",22858.61],["5512",19257],["3319",16500],["6114",15539],["4359",12000],["3633",8300],["3513",5359],["6310",3936.8],["3741",2000],["3632",944],["3314",720]],"purpose_expenditure_total_czk":9808763.56}},"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."}}}}