{"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:00279765","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279765","name":"Obec Výprachtice","short_name":"Výprachtice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":581178},"amounts":{"revenue_approved":32299064.14,"revenue_adjusted":34645239.57,"revenue_actual":36162746.95,"expense_approved":47048425.89,"expense_adjusted":47951559.48,"expense_actual":33590585.52,"tax_revenue":24077355.6,"nontax_revenue":799007.79,"capital_revenue":0,"transfer_revenue":11286383.56,"current_expense":20789054.51,"capital_expense":12801531.01,"budget_balance":2572161.43,"cash_current":40740771.46,"cash_previous":36177886.79},"ratios":{"revenue_execution":1.04380132,"expense_execution":0.7005108,"balance_to_revenue":0.07112738,"cash_to_expense":1.2128628,"cash_yoy":0.12612358,"capital_expense_share":0.38110473,"transfer_revenue_share":0.31209973},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279765/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279765"},"seo":{"slug":"vyprachtice","path":"/cz/municipalities/vyprachtice/"},"population":{"value":952,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32299064.14,"expenditure_czk":47048425.89,"financing_czk":14749361.75,"balance_czk":-14749361.75},{"stage":"revised","revenue_czk":34645239.57,"expenditure_czk":47951559.48,"financing_czk":13306319.91,"balance_czk":-13306319.91},{"stage":"actual","revenue_czk":36162746.95,"expenditure_czk":33590585.52,"financing_czk":-2572161.43,"balance_czk":2572161.43}],"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",19036428],["5171",6980000],["5011",3630000],["5331",3250000],["5169",2211500],["5901",1388000],["5023",1300000],["5031",1125000],["5154",875000],["5021",838000],["5139",707628],["5137",700000],["6119",550000],["5155",520000],["5032",485000],["5222",482500],["5336",480017.89],["5156",355000],["5499",317000],["5163",192000],["5151",187000],["5329",172480],["5132",145000],["5167",106800],["5175",100072],["5168",100000],["6122",100000],["5162",95000],["5164",86000],["5134",60000],["5194",53000],["5903",50000],["6130",50000],["5136",41000],["5161",40000],["5019",35000],["5492",26000],["5362",24000],["5133",19000],["5172",16000],["5038",15000],["5365",15000],["5173",12000],["5321",12000],["5141",10000],["5179",10000],["5213",10000],["5039",9000],["5166",9000],["5339",7000],["5041",6000],["5029",2000],["5131",2000]],"economic_expenditure_total_czk":47048425.89,"economic_financing":[["8115",14749361.75]],"economic_financing_total_czk":14749361.75,"economic_revenue":[["1211",10688100],["4216",7657435.98],["1121",5443400],["1111",3954200],["1345",840000],["4116",748028.16],["1511",700000],["1113",688400],["4112",547000],["1112",326500],["2324",300000],["1361",150000],["2451",100000],["1386",50000],["1387",50000],["4111",31000],["1341",18000],["4121",3000],["1343",2000],["2141",1500],["1344",500]],"economic_revenue_total_czk":32299064.14,"purpose_expenditure":[["2321",11652000],["2212",6180000],["3113",5740017.89],["6171",4709000],["3639",4484480],["3612",3300000],["2310",2336000],["6112",1790000],["5512",1538000],["2219",800000],["3111",722000],["3722",720000],["3631",450000],["3723",410000],["3412",393428],["3635",350000],["3419",310000],["3319",305000],["3399",150000],["3349",106000],["5213",80000],["3721",70000],["3613",60000],["3429",55000],["3745",50000],["6310",40000],["6320",40000],["6399",35000],["3314",32000],["6114",31000],["1014",30000],["3632",20000],["3326",10000],["3421",10000],["3511",10000],["3719",10000],["4359",10000],["3121",5000],["4379",2500],["3231",2000]],"purpose_expenditure_total_czk":47048425.89},"revised":{"economic_expenditure":[["6121",17983855.69],["5171",6980000],["5011",3630000],["5331",3529900],["5169",2421500],["5901",1388000],["5023",1300000],["6122",1166144.31],["5031",1125000],["5154",875000],["5139",839128],["5021",838000],["5336",775779.48],["5137",740000],["6119",550000],["5155",520000],["5032",485000],["5156",365000],["5222",352500],["5499",317000],["5163",192000],["5151",187000],["5329",172480],["5132",145000],["5167",137200],["5175",100072],["5168",100000],["5162",95000],["5164",86000],["5134",60000],["5194",53000],["5903",50000],["6130",50000],["5136",41000],["5161",40000],["5492",38000],["5019",35000],["5362",34000],["5133",19000],["5172",16000],["5038",15000],["5365",15000],["5173",12000],["5321",12000],["5141",10000],["5179",10000],["5213",10000],["5039",9000],["5166",9000],["5339",7000],["5041",6000],["5029",2000],["5131",2000]],"economic_expenditure_total_czk":47951559.48,"economic_financing":[["8115",13306319.91]],"economic_financing_total_czk":13306319.91,"economic_revenue":[["1211",10688100],["4216",9333284.44],["1121",5443400],["1111",3954200],["4116",1181499.14],["1345",840000],["1511",700000],["1113",688400],["4112",547000],["1112",326500],["2324",323635.99],["1361",150000],["4222",140000],["2451",100000],["1386",50000],["1387",50000],["4122",50000],["4111",32500],["1341",18000],["1342",10000],["2111",5000],["2212",5000],["2119",2420],["4121",2100],["1343",2000],["2141",1500],["1344",500],["1334",100],["1335",100]],"economic_revenue_total_czk":34645239.57,"purpose_expenditure":[["2321",11652000],["2212",6180000],["3113",6019917.89],["6171",4709000],["3639",4494480],["3612",3300000],["2310",2336000],["6112",1790000],["5512",1608400],["3111",1017761.59],["2219",800000],["3722",788000],["3631",450000],["3723",432000],["3412",407000],["3635",350000],["3319",317000],["3419",310000],["3745",180000],["3399",150000],["3349",106000],["5213",80000],["3721",70000],["3613",60000],["3429",55000],["6310",40000],["6320",40000],["6399",35000],["6114",32500],["3314",32000],["1014",30000],["3632",20000],["3326",10000],["3421",10000],["3511",10000],["3719",10000],["4359",10000],["3121",5000],["4379",2500],["3231",2000]],"purpose_expenditure_total_czk":47951559.48},"actual":{"economic_expenditure":[["6121",11646862.7],["5171",4946777.67],["5331",3529900],["5011",3013548.22],["5169",1796622.19],["6122",1140728.31],["5023",1118914],["5031",960671],["5336",775779.48],["5139",609387.8],["5154",521854.06],["5155",418701],["5032",364857],["5137",347821.92],["5222",347500],["5021",338088],["5499",247248.78],["5168",243383.39],["5156",212753.32],["5163",175390.4],["5151",168382],["5329",162480],["5162",91692.9],["5167",89278],["5175",77247.9],["5362",-64983.5],["5132",54611.24],["5164",53083.2],["5194",49346],["5492",27000],["5161",17674],["6130",13940],["5038",13405],["5321",12000],["5019",11888.57],["5213",10000],["5909",9175],["5363",8934],["5136",7784],["5173",5156],["5339",5000],["5166",4235],["5134",2926],["5039",2515.97],["5131",1025]],"economic_expenditure_total_czk":33590585.52,"economic_financing":[["8117",10000000],["8118",-10000000],["8115",-4562884.67],["8901",1990723.24]],"economic_financing_total_czk":-2572161.43,"economic_revenue":[["1211",10682059.42],["4216",9333284.44],["1121",5721878.94],["1111",3940067.23],["1511",1263054.96],["4116",1181499.12],["1345",822408],["1113",756077.26],["4112",547000],["2324",385401.8],["1112",372920.67],["2141",301185.99],["1386",208455.8],["1361",192038.23],["4222",140000],["2451",100000],["1387",81700.29],["4122",50000],["4111",32500],["1341",20450],["1342",7304],["1344",5220],["2111",5000],["2212",5000],["2119",2420],["4121",2100],["1343",2000],["1381",1644.07],["1334",50.88],["1335",25.85]],"economic_revenue_total_czk":36162746.95,"purpose_expenditure":[["2321",9467239.67],["3113",5442604.9],["2212",4924676.22],["6171",3377168.04],["3639",2907176.93],["6112",1450682.32],["2310",1059199.58],["3111",880423.59],["5512",844049.02],["3722",786604.96],["3723",431242.44],["3412",366840.49],["3419",305000],["3319",286064.14],["3612",254271.37],["3631",242413.98],["3745",176110.37],["3399",149785.79],["3349",82625],["6399",-58248.5],["3429",45000],["6114",32500],["6320",32421],["3721",31766.81],["3314",23264],["6310",22203.4],["3421",10000],["4359",10000],["3121",5000],["4379",2500]],"purpose_expenditure_total_czk":33590585.52}},"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."}}}}