{"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:00580856","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580856","name":"Obec Vračovice-Orlov","short_name":"Vračovice-Orlov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":548022},"amounts":{"revenue_approved":3817900,"revenue_adjusted":4328700,"revenue_actual":4413906.87,"expense_approved":5307500,"expense_adjusted":5592800,"expense_actual":4382287.25,"tax_revenue":3678033.96,"nontax_revenue":377172.91,"capital_revenue":29400,"transfer_revenue":329300,"current_expense":4285389.2,"capital_expense":96898.05,"budget_balance":31619.62,"cash_current":5365055.59,"cash_previous":5333435.97},"ratios":{"revenue_execution":1.01968417,"expense_execution":0.78355873,"balance_to_revenue":0.00716364,"cash_to_expense":1.22425922,"cash_yoy":0.00592856,"capital_expense_share":0.0221113,"transfer_revenue_share":0.07460511},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580856/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580856"},"seo":{"slug":"vracovice-orlov","path":"/cz/municipalities/vracovice-orlov/"},"population":{"value":171,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3817900,"expenditure_czk":5307500,"financing_czk":1489600,"balance_czk":-1489600},{"stage":"revised","revenue_czk":4328700,"expenditure_czk":5592800,"financing_czk":1264100,"balance_czk":-1264100},{"stage":"actual","revenue_czk":4413906.87,"expenditure_czk":4382287.25,"financing_czk":-31619.62,"balance_czk":31619.62}],"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":[["5171",2300000],["6121",566000],["5169",518500],["5021",443500],["5023",370000],["6122",300000],["5154",209000],["5139",115000],["5168",95600],["5031",70000],["5032",65000],["5153",57000],["5138",30000],["5175",30000],["5163",22500],["5162",20000],["5194",20000],["5137",10000],["5167",10000],["5156",8000],["5019",7000],["5222",7000],["5364",5400],["5151",5000],["5173",4000],["5179",4000],["5329",4000],["5039",3000],["5192",2500],["5136",2000],["5161",2000],["5903",1000],["5362",500]],"economic_expenditure_total_czk":5307500,"economic_financing":[["8115",1489600]],"economic_financing_total_czk":1489600,"economic_revenue":[["1211",1548200],["1121",788500],["1111",609400],["1511",316800],["1345",100000],["2324",100000],["1113",99700],["2132",80000],["4112",71800],["1112",47300],["2111",20000],["1386",12400],["1341",6500],["1381",6000],["1387",5700],["2131",5000],["1361",500],["2141",100]],"economic_revenue_total_czk":3817900,"purpose_expenditure":[["6171",1848100],["2219",966000],["3745",441000],["6112",430000],["3722",360000],["3314",312000],["2310",305000],["3631",200000],["3412",143000],["3399",130000],["3421",100000],["2212",30000],["5512",17500],["3639",8000],["6402",5400],["3319",5000],["3721",5000],["5213",1000],["6310",500]],"purpose_expenditure_total_czk":5307500},"revised":{"economic_expenditure":[["5171",1781000],["5169",848310],["6122",610000],["6121",460400],["5021",458850],["5023",406000],["5154",214000],["5139",129400],["5168",95600],["5153",70750],["5031",70000],["5032",65000],["5178",54000],["5137",52000],["5138",45000],["5175",31480],["5167",28000],["5222",25000],["5163",22500],["5151",22000],["5162",20150],["5194",20000],["5329",12000],["5156",8000],["5019",7940],["5364",5400],["5179",5000],["5172",4500],["5173",4000],["5039",3320],["5164",3200],["5192",2500],["5136",2000],["5161",2000],["5229",1000],["5499",1000],["5903",1000],["5362",500]],"economic_expenditure_total_czk":5592800,"economic_financing":[["8115",1264100]],"economic_financing_total_czk":1264100,"economic_revenue":[["1211",1548200],["1121",788500],["1111",609400],["1511",410800],["4122",225000],["2324",141200],["1345",105800],["1113",99700],["2132",80000],["2112",79500],["4112",71800],["1112",47300],["4111",32500],["1386",24400],["2111",20000],["3111",14000],["1387",8700],["1341",6500],["1381",6000],["2131",5000],["1334",3800],["1361",500],["2141",100]],"economic_revenue_total_czk":4328700,"purpose_expenditure":[["6171",1215100],["2219",959100],["3745",763300],["6112",468000],["2310",434000],["3722",393000],["3314",361100],["3412",289750],["3631",202500],["3399",145200],["3639",116000],["5512",97500],["2212",51600],["6114",26250],["3429",25000],["3632",19000],["3900",9000],["3721",5500],["6402",5400],["3319",5000],["5213",1000],["6310",500]],"purpose_expenditure_total_czk":5592800},"actual":{"economic_expenditure":[["5171",1597245.49],["5169",852548.02],["5021",489880],["5023",406712],["5154",195898.05],["6121",96898.05],["5139",87125.55],["5031",80352],["5178",78477.9],["5153",70524.29],["5032",61111],["5137",60850.71],["5168",59162.25],["5138",45566.72],["5167",28120],["5194",27078],["5222",23000],["5151",21794],["5163",21411.4],["5162",18903.2],["5019",13392.37],["5329",12384],["5175",6260],["5364",5391.42],["5179",5010],["5172",4210.8],["5156",3922],["5164",3146],["5039",2389.03],["5173",1088],["5161",980],["5229",855],["5499",600]],"economic_expenditure_total_czk":4382287.25,"economic_financing":[["8115",-31619.62]],"economic_financing_total_czk":-31619.62,"economic_revenue":[["1211",1543630.41],["1121",826722.53],["1111",597747.29],["1511",386836.1],["4122",225000],["2324",186083.74],["1113",109252.54],["1345",106700],["2132",85016],["2112",82545],["4112",71800],["1112",53883.49],["4111",32500],["1386",30118.04],["3111",27900],["2322",18697],["1387",11804.58],["1341",6800],["2131",4755],["1334",3950.57],["3113",1500],["1361",350],["1381",238.41],["2141",76.17]],"economic_revenue_total_czk":4413906.87,"purpose_expenditure":[["6171",932048.66],["2219",756267.54],["6112",453684],["2310",433967],["3722",390524.32],["3314",357942],["3412",289318.04],["3631",186531.4],["3745",143888],["3639",116287.8],["3399",103059],["5512",75760],["2212",51509],["6114",26243.16],["3429",25000],["3632",19000],["3900",6600],["3721",5463.51],["6402",5391.42],["3319",3300],["6310",502.4]],"purpose_expenditure_total_czk":4382287.25}},"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."}}}}