{"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:00233005","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233005","name":"Městys Vrchotovy Janovice","short_name":"Vrchotovy Janovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530948},"amounts":{"revenue_approved":34060000,"revenue_adjusted":33417470,"revenue_actual":35903869.37,"expense_approved":44870000,"expense_adjusted":40461910,"expense_actual":31790128.63,"tax_revenue":28112423.78,"nontax_revenue":5903243.15,"capital_revenue":5000,"transfer_revenue":1883202.44,"current_expense":21335512.56,"capital_expense":10454616.07,"budget_balance":4113740.74,"cash_current":54865812.36,"cash_previous":50748488.62},"ratios":{"revenue_execution":1.07440418,"expense_execution":0.78568038,"balance_to_revenue":0.11457653,"cash_to_expense":1.72587576,"cash_yoy":0.08113195,"capital_expense_share":0.3288636,"transfer_revenue_share":0.05245124},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233005/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233005"},"seo":{"slug":"vrchotovy-janovice","path":"/cz/municipalities/vrchotovy-janovice/"},"population":{"value":1082,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":34060000,"expenditure_czk":44870000,"financing_czk":10810000,"balance_czk":-10810000},{"stage":"revised","revenue_czk":33417470,"expenditure_czk":40461910,"financing_czk":7044440,"balance_czk":-7044440},{"stage":"actual","revenue_czk":35903869.37,"expenditure_czk":31790128.63,"financing_czk":-4113740.74,"balance_czk":4113740.74}],"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",16852000],["5169",4116320],["5011",3680000],["5171",3189680],["5154",2308200],["5137",2021000],["6122",1700000],["5331",1650000],["5023",1630000],["6123",1512680],["5031",1148000],["5139",777000],["5365",686490],["5153",652200],["5032",478000],["5329",404250],["6130",400000],["6371",200000],["5163",167500],["5021",148800],["5222",143440],["6119",130310],["5156",128000],["5162",123000],["5194",95670],["5168",86820],["5155",50000],["5164",48000],["5132",31000],["5175",31000],["5179",29340],["5138",28000],["5362",26500],["5166",25000],["5167",23000],["5172",22000],["5161",21800],["5136",21000],["6125",20000],["5133",17000],["5038",16000],["5903",10000],["5176",7000],["5173",4000],["5019",3500],["5212",3000],["5131",2000],["5192",1500]],"economic_expenditure_total_czk":44870000,"economic_financing":[["8115",10810000]],"economic_financing_total_czk":10810000,"economic_revenue":[["1211",11700000],["1121",5960000],["1111",4200000],["4216",3872870],["2111",3056500],["1511",1600000],["1113",750000],["1122",592990],["1345",500000],["4112",390400],["1112",350000],["2324",322000],["4116",171140],["2132",168000],["1381",120000],["2131",55000],["1386",40000],["1361",35000],["4111",31500],["1342",28000],["1341",26000],["1334",20000],["1387",20000],["2321",14900],["1356",14000],["4121",10000],["2112",8700],["1343",2500],["2141",500]],"economic_revenue_total_czk":34060000,"purpose_expenditure":[["3113",12690000],["6171",4560000],["2310",2960000],["2329",2790000],["3639",2639000],["3613",2315000],["3119",2160000],["6112",2050000],["5512",1810000],["2219",1490000],["2212",1300000],["3631",1190000],["3722",1020000],["3723",730000],["6399",592990],["2411",575000],["2339",492000],["3729",420000],["3745",412000],["3412",345000],["2292",294000],["3632",280000],["3111",270000],["3314",170000],["6409",130590],["3635",130310],["3399",110000],["3419",100610],["6320",85000],["2321",60000],["2341",60000],["3322",55000],["5311",55000],["1032",50000],["3725",50000],["5213",50000],["3421",45000],["2229",40000],["3429",40000],["3319",36000],["6114",31500],["1036",30000],["3721",30000],["3744",30000],["6310",27000],["3612",20000],["1014",19000],["3726",15000],["3741",15000]],"purpose_expenditure_total_czk":44870000},"revised":{"economic_expenditure":[["6121",7728920],["5169",4847520],["5171",4416940],["5011",3665000],["6123",2678290],["5154",2280070],["5137",2000790],["5331",1650000],["5023",1630000],["5031",1170700],["6122",1143090],["5365",954090],["5139",878950],["5336",861900],["6449",844340],["5153",645200],["5032",486000],["5329",424090],["6349",257000],["5163",203500],["6371",200000],["5021",167790],["5222",153440],["6119",130310],["5162",129000],["5156",128000],["6130",111950],["5168",107820],["5194",95670],["5155",50000],["5164",48000],["5167",45000],["5175",41000],["5179",31390],["5132",30000],["5138",29000],["5362",26500],["5166",25000],["5161",22300],["5136",21000],["6125",20000],["5133",17000],["5038",16000],["5903",10000],["5123",9890],["5173",9000],["5176",5500],["5172",4000],["5019",3460],["5212",3000],["5192",2500],["5131",2000]],"economic_expenditure_total_czk":40461910,"economic_financing":[["8115",7044440]],"economic_financing_total_czk":7044440,"economic_revenue":[["1211",11700000],["1121",5960000],["1111",4200000],["2111",3056500],["2449",1688680],["1511",1600000],["4116",890250],["1122",854490],["1113",750000],["1345",500000],["4216",450000],["4112",413300],["1112",350000],["2324",322000],["2132",168000],["1381",120000],["4122",94600],["2131",55000],["1386",40000],["1361",35000],["1342",28000],["1341",26000],["4111",25050],["1334",20000],["1387",20000],["2321",14900],["1356",14000],["4121",10000],["2112",8700],["1343",2500],["2141",500]],"economic_revenue_total_czk":33417470,"purpose_expenditure":[["3613",5456210],["6171",4917000],["3639",3412000],["3119",3021900],["2310",2960000],["2329",2790000],["3723",2101180],["6112",2075000],["5512",2059790],["2219",1490000],["2212",1300000],["3631",1290000],["3722",1020000],["6399",854490],["3745",712000],["2411",615000],["3113",556730],["2339",546000],["3729",460000],["3412",365000],["2292",294000],["3632",280000],["3111",270000],["3314",170000],["2321",140000],["6409",132640],["3635",130310],["6320",120000],["3399",110000],["3419",100610],["2341",60000],["3322",55000],["5311",55000],["1032",50000],["3725",50000],["5213",50000],["3421",45000],["2229",40000],["3429",40000],["3319",36000],["1036",30000],["3721",30000],["3744",30000],["6310",27000],["6114",25050],["3326",20000],["3612",20000],["1014",19000],["3726",15000],["3741",15000]],"purpose_expenditure_total_czk":40461910},"actual":{"economic_expenditure":[["6121",5801969.64],["5169",3956327.43],["5011",3628685],["6123",2675384.68],["5171",2571411.62],["5154",1805924.04],["5331",1650000],["5023",1629552],["5031",1133568],["6122",1022923.75],["5365",934034],["5336",861904.6],["6449",844338],["5153",545023.92],["5139",529186.95],["5032",473049],["5329",404250],["5137",202952.64],["5222",153440],["5163",152065.76],["5021",122863],["5162",112681.14],["5168",105109.02],["5156",100955],["6130",70000],["5194",53163.33],["5164",47361.48],["6371",40000],["5167",34710],["5362",-33205.67],["5155",31482.4],["5179",22388.5],["5038",15410],["5132",14077.4],["5161",12929],["5166",12862],["5175",12120],["5123",9889],["5136",8765],["5173",7589],["5138",5292],["5019",3454],["5176",2450],["5192",1000],["5131",792]],"economic_expenditure_total_czk":31790128.63,"economic_financing":[["8115",-4117323.74],["8901",3583]],"economic_financing_total_czk":-4113740.74,"economic_revenue":[["1211",11850271.48],["1121",6352478.16],["1111",4446033.53],["2111",3479462.44],["1511",2329541.78],["2449",1688676],["4116",890252.6],["1122",854490],["1113",838982.12],["1345",552461],["2324",470909.15],["4216",450000],["1112",413934.22],["4112",413300],["1386",231403.13],["2132",149975],["4122",94600],["1387",90698.43],["2131",56940],["1342",43311],["1361",42890],["1341",26134],["4111",25049.84],["2112",22803],["1356",20397.12],["2321",19576],["2119",13808.52],["1343",11000],["4121",10000],["1334",6605.4],["3113",5000],["1381",1792.41],["2310",593],["2141",500.04]],"economic_revenue_total_czk":35903869.37,"purpose_expenditure":[["3613",4958784.07],["6171",4800360.32],["3639",3117646.06],["3119",2851594.6],["6112",2044115.35],["5512",2007787.45],["2329",1762393.77],["3723",1749891.28],["3631",1141082.38],["3722",938808.37],["6399",854490],["2310",847895.79],["2219",707627.84],["2411",586639.09],["3113",527772.22],["3745",526944.6],["2339",429735.45],["3729",382383.92],["2292",294000],["2212",268859.64],["6409",99332.83],["3412",98960.7],["3314",96580.23],["3419",93440],["3632",88235.04],["6320",86139],["3111",82221],["2321",57944.73],["3399",54610.53],["3421",39566.08],["3429",32725.8],["3744",30000],["1032",27225],["6114",25050],["6310",24829.76],["3326",15550],["3741",15000],["5311",10801.69],["3319",10531.04],["3725",2420],["3726",153]],"purpose_expenditure_total_czk":31790128.63}},"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."}}}}