{"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:00279749","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279749","name":"OBEC VRACLAV","short_name":"VRACLAV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":581151},"amounts":{"revenue_approved":24319200,"revenue_adjusted":29922257.56,"revenue_actual":30644097.84,"expense_approved":34353000,"expense_adjusted":49520494.7,"expense_actual":44859291.22,"tax_revenue":20692241.86,"nontax_revenue":4387198.42,"capital_revenue":0,"transfer_revenue":5564657.56,"current_expense":22087270.24,"capital_expense":22772020.98,"budget_balance":-14215193.38,"cash_current":11734403.5,"cash_previous":13276283.33},"ratios":{"revenue_execution":1.02412386,"expense_execution":0.90587324,"balance_to_revenue":-0.4638803,"cash_to_expense":0.26158245,"cash_yoy":-0.11613791,"capital_expense_share":0.50763221,"transfer_revenue_share":0.18158986},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279749/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279749"},"seo":{"slug":"vraclav","path":"/cz/municipalities/vraclav/"},"population":{"value":747,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24319200,"expenditure_czk":34353000,"financing_czk":10033800,"balance_czk":-10033800},{"stage":"revised","revenue_czk":29922257.56,"expenditure_czk":49520494.7,"financing_czk":19598237.14,"balance_czk":-19598237.14},{"stage":"actual","revenue_czk":30644097.84,"expenditure_czk":44859291.22,"financing_czk":14215193.38,"balance_czk":-14215193.38}],"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",8520000],["5171",5258000],["5011",3520000],["6130",2500000],["5169",1723000],["5331",1596000],["5023",1200000],["5141",1100000],["5365",1100000],["5031",1050000],["5139",843000],["5021",780000],["5154",637000],["6122",610000],["5153",524000],["5156",459000],["5032",420000],["5362",300000],["5903",250000],["5222",240000],["5136",230000],["5163",200000],["5137",170000],["5168",120000],["6351",117000],["5173",110000],["5499",110000],["5019",100000],["5151",94000],["5162",80000],["5175",70000],["5364",65000],["5167",60000],["5194",55000],["5039",30000],["5132",20000],["5161",20000],["5166",20000],["5229",16000],["5038",15000],["5329",12000],["5179",9000]],"economic_expenditure_total_czk":34353000,"economic_financing":[["8123",15000000],["8115",-3334200],["8124",-1632000]],"economic_financing_total_czk":10033800,"economic_revenue":[["1211",8064600],["1121",4107300],["1511",3100000],["1111",2990000],["2111",2330000],["1122",1100000],["2132",525000],["1113",519400],["1345",440000],["2324",260000],["1112",246300],["2131",200000],["4112",181600],["1381",110000],["2141",100000],["2133",20000],["1341",16000],["1361",4000],["2112",3000],["1334",2000]],"economic_revenue_total_czk":24319200,"purpose_expenditure":[["6171",7240000],["3639",6555000],["3412",4540000],["1031",2173000],["3113",1713000],["6112",1700000],["3745",1580000],["3612",1458000],["6399",1400000],["6310",1130000],["3722",800000],["3631",700000],["3392",640000],["5512",522000],["3632",309000],["2219",300000],["5213",250000],["3399",205000],["3419",200000],["2321",180000],["6320",170000],["2141",130000],["3319",120000],["3322",100000],["2310",70000],["6402",65000],["3314",43000],["2212",30000],["3341",20000],["3749",10000]],"purpose_expenditure_total_czk":34353000},"revised":{"economic_expenditure":[["6121",21520000],["5171",5768000],["5011",3520000],["6130",2500000],["5331",1913000],["5169",1823000],["5023",1200000],["5141",1100000],["5365",1100000],["5031",1050000],["6122",965000],["5139",853000],["5021",810000],["5336",697494.7],["5154",637000],["5153",524000],["5156",459000],["5362",440000],["5032",420000],["5222",287000],["5903",250000],["5136",230000],["5163",230000],["5137",170000],["5168",120000],["5173",110000],["5499",110000],["5019",105000],["5151",94000],["5175",90000],["5162",80000],["5364",65000],["5167",60000],["5194",55000],["5039",30000],["5132",20000],["5161",20000],["5166",20000],["5229",16000],["5038",15000],["5492",15000],["5329",12000],["5179",9000],["5321",6000],["5339",2000]],"economic_expenditure_total_czk":49520494.7,"economic_financing":[["8123",15000000],["8115",6230237.14],["8124",-1632000]],"economic_financing_total_czk":19598237.14,"economic_revenue":[["1211",8064600],["1121",4107300],["4216",3770039.81],["1511",3100000],["1111",2990000],["2111",2330000],["4116",1315517.75],["1122",1100000],["2132",525000],["1113",519400],["1345",440000],["2324",260000],["1112",246300],["2131",200000],["4112",181600],["1386",160000],["4122",120000],["4222",112500],["1381",110000],["2141",100000],["4111",65000],["1387",60000],["2133",20000],["1341",16000],["1361",4000],["2112",3000],["1334",2000]],"economic_revenue_total_czk":29922257.56,"purpose_expenditure":[["3639",19055000],["6171",7422000],["3412",4540000],["3113",2610494.7],["1031",2173000],["3612",1768000],["6112",1700000],["3745",1580000],["6399",1540000],["6310",1130000],["3392",940000],["3722",800000],["3631",700000],["2321",680000],["5512",563000],["3632",309000],["3399",305000],["2219",300000],["5213",250000],["3419",200000],["6320",200000],["2141",130000],["2212",130000],["3319",120000],["3322",100000],["2310",70000],["6114",65000],["6402",65000],["3314",43000],["3341",20000],["3749",10000],["3114",2000]],"purpose_expenditure_total_czk":49520494.7},"actual":{"economic_expenditure":[["6121",22202140.98],["5171",3520394],["5011",3379450],["5169",3092993.33],["5331",1913000],["5023",1225333],["5365",1059746.57],["5031",1035362],["5141",963238.1],["5139",709373.72],["5336",697494.75],["5154",666526.78],["5021",664357],["6122",560880],["5032",400444],["5153",371241.53],["5137",323780.53],["5362",307275],["5156",227883.2],["5163",214511.89],["5222",169630],["5136",131462.2],["5329",129271.4],["5019",94539],["5499",93900],["5151",90337],["5175",87641.6],["5168",82999.48],["5173",80290],["5162",69990.86],["5364",57972.71],["5194",54328.59],["5039",31251],["5167",26589],["5221",17680],["5132",16763],["5122",16277],["5492",15000],["5038",13289],["5164",10000],["5179",9014],["6130",9000],["5161",6139],["5321",6000],["5339",2000],["5213",1500],["5229",1000]],"economic_expenditure_total_czk":44859291.22,"economic_financing":[["8123",15000000],["8124",-1632000],["8115",1538212.83],["8901",-691019.45]],"economic_financing_total_czk":14215193.38,"economic_revenue":[["1211",7827058.62],["1121",4184451.85],["4216",3770039.81],["1511",3197791.94],["1111",2891475.52],["2111",2011400.17],["4116",1315517.75],["1122",1037820],["2132",703408.64],["2322",575511],["1113",553632.54],["2324",545435.89],["1345",466864],["1112",272863.2],["2141",208164.07],["4112",181600],["1386",152420.08],["2131",149080.55],["4122",120000],["4222",112500],["2133",101716],["4111",65000],["2321",60000],["1387",59757.96],["2119",30262.1],["1334",25822.76],["1341",15407],["1361",5470],["2112",2220],["1381",1257.53],["1335",79.57],["1382",69.29]],"economic_revenue_total_czk":30644097.84,"purpose_expenditure":[["3639",18981384.32],["6171",6770144.29],["3412",4148604.78],["3113",2610494.75],["3612",1763598.4],["6112",1638487],["1031",1572168.48],["6399",1344655],["3745",1242005.64],["6310",982058.99],["3392",825479.72],["3722",705288.32],["2321",370298.55],["5512",369088.8],["3632",283451],["3399",272885.08],["6320",195691],["3631",135246],["2141",125081],["3419",116698],["2212",86647],["3319",75173.29],["6402",57972.71],["2310",46242.76],["3322",45617],["3314",40160],["6114",35159.34],["3749",10000],["3341",7510],["3114",2000]],"purpose_expenditure_total_czk":44859291.22}},"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."}}}}