{"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:00256307","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256307","name":"Obec Vrhaveč","short_name":"Vrhaveč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":557455},"amounts":{"revenue_approved":28448032,"revenue_adjusted":33924532,"revenue_actual":33662901.07,"expense_approved":47076708,"expense_adjusted":52553208,"expense_actual":50637168.46,"tax_revenue":21252124.13,"nontax_revenue":3773686.96,"capital_revenue":1446672,"transfer_revenue":7190417.98,"current_expense":14962986.53,"capital_expense":35674181.93,"budget_balance":-16974267.39,"cash_current":5546656.86,"cash_previous":19839087},"ratios":{"revenue_execution":0.99228785,"expense_execution":0.96354096,"balance_to_revenue":-0.50424256,"cash_to_expense":0.10953726,"cash_yoy":-0.72041774,"capital_expense_share":0.70450586,"transfer_revenue_share":0.21360066},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256307/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256307"},"seo":{"slug":"vrhavec","path":"/cz/municipalities/vrhavec/"},"population":{"value":927,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":28448032,"expenditure_czk":47076708,"financing_czk":18628676,"balance_czk":-18628676},{"stage":"revised","revenue_czk":33924532,"expenditure_czk":52553208,"financing_czk":18628676,"balance_czk":-18628676},{"stage":"actual","revenue_czk":33662901.07,"expenditure_czk":50637168.46,"financing_czk":16974267.39,"balance_czk":-16974267.39}],"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",32200000],["5169",3966000],["5171",3422000],["5011",1800000],["5023",1459000],["5331",950000],["5031",550000],["5139",520000],["5362",325000],["5032",279000],["5154",275000],["5021",191000],["5163",151000],["5364",141000],["5141",115000],["5156",104000],["5173",100000],["5153",96000],["5222",80000],["5323",57708],["5194",50000],["5365",50000],["5903",50000],["5164",43000],["5229",20000],["5162",11000],["5134",10000],["5137",10000],["5175",10000],["5223",10000],["5019",5000],["5038",5000],["5136",5000],["5167",5000],["5321",5000],["5151",4000],["5132",1000],["5161",1000]],"economic_expenditure_total_czk":47076708,"economic_financing":[["8115",18678676],["8124",-50000]],"economic_financing_total_czk":18628676,"economic_revenue":[["1211",9000000],["1121",4500000],["4216",4465000],["1111",3200000],["4213",1935032],["2111",1825000],["1511",800000],["1345",660000],["1113",550000],["1112",250000],["2139",200000],["4112",200000],["2324",160000],["2141",150000],["2321",150000],["2131",115000],["4111",90000],["1386",80000],["1387",40000],["2132",21000],["3111",20000],["1341",19000],["2119",10000],["1361",6000],["1334",1000],["1335",1000]],"economic_revenue_total_czk":28448032,"purpose_expenditure":[["3113",26000000],["2219",7250000],["6171",3000000],["2310",2700000],["6112",1900000],["2212",1000000],["3722",1000000],["1032",800000],["1031",400000],["3341",400000],["3723",400000],["6399",350000],["3412",230000],["1036",170000],["3399",170000],["3631",150000],["6402",141000],["6320",140000],["2321",100000],["2333",100000],["2341",100000],["3419",70000],["6114",70000],["2292",57708],["3639",50000],["3721",50000],["5213",50000],["3314",40000],["5512",40000],["3612",25000],["3745",25000],["6310",25000],["3421",20000],["4379",15000],["1037",10000],["3326",10000],["3319",6000],["5212",5000],["3633",4000],["2221",3000]],"purpose_expenditure_total_czk":47076708},"revised":{"economic_expenditure":[["6121",32316000],["5169",4277500],["6122",3700000],["5171",1854000],["5011",1688000],["5023",1579000],["5137",1231000],["5365",1150000],["5331",950000],["5031",595000],["5154",490000],["5362",470000],["5139",346800],["5032",294000],["5021",226000],["5163",213500],["5141",211500],["5364",141000],["5156",119500],["5164",112000],["5153",102000],["5173",100000],["5222",80000],["5323",57708],["5194",50000],["5903",50000],["5229",40000],["5019",15000],["5175",15000],["5179",12200],["5162",11000],["5134",10000],["5223",10000],["5167",7000],["5321",7000],["5151",6000],["5038",5000],["5136",5000],["5039",2500],["5161",2000],["5132",1000]],"economic_expenditure_total_czk":52553208,"economic_financing":[["8115",18678676],["8124",-50000]],"economic_financing_total_czk":18628676,"economic_revenue":[["1211",9086000],["1121",4870000],["4216",4215000],["1111",3360000],["2111",2282000],["4213",1835032],["3113",1344000],["1122",1050000],["1511",1000000],["1345",700000],["1113",645000],["4116",508000],["4122",400000],["2451",350000],["2139",343000],["1112",321000],["2324",255500],["4112",216000],["1386",180000],["2321",170000],["2141",150000],["2131",125000],["3111",105000],["2310",103000],["4111",98000],["1387",80000],["2112",40000],["2119",40000],["2132",21000],["1341",20000],["1361",8000],["1381",2000],["1334",1000],["1335",1000]],"economic_revenue_total_czk":33924532,"purpose_expenditure":[["3113",27604000],["2219",7705000],["6171",3568000],["2310",3067000],["6112",2065000],["6399",1590000],["2212",1200000],["3722",1000000],["1032",700000],["3723",480000],["2321",459500],["3341",450000],["3399",310000],["3631",250000],["3412",230000],["6310",221500],["6320",200000],["1031",199000],["5512",178500],["1036",172000],["2333",152000],["6402",141000],["3419",70000],["6114",70000],["2292",57708],["3639",50000],["3721",50000],["5213",50000],["3635",46000],["3314",44000],["3745",40000],["3612",35000],["3421",25000],["2341",20000],["4379",15000],["1037",10000],["3326",10000],["3319",6000],["5212",5000],["3633",4000],["2221",3000]],"purpose_expenditure_total_czk":52553208},"actual":{"economic_expenditure":[["6121",32172930.03],["5169",3793197.95],["6122",3501251.9],["5171",1726014.84],["5023",1574428],["5011",1519330],["5137",1218102.96],["5365",1046850],["5331",950000],["5031",574735],["5362",437386],["5154",411903.21],["5032",272990],["5163",202387],["5139",186194.82],["5141",172611.24],["5021",163508],["5364",140931],["5156",110104],["5164",84776.51],["5173",68124],["5222",60000],["5153",57978.84],["5323",57708],["5229",28548.92],["5175",20170],["5162",12316.64],["5019",11290],["5179",10296],["5194",8700],["5223",8000],["5167",7412],["5134",6758.3],["5038",6126],["5321",5285],["5151",3322],["5039",2080],["5136",1836],["5132",1167.3],["5161",417]],"economic_expenditure_total_czk":50637168.46,"economic_financing":[["8117",12000000],["8123",10000000],["8124",-7318162.75],["8115",2292430.14]],"economic_financing_total_czk":16974267.39,"economic_revenue":[["1211",9082107.72],["1121",4865386.15],["4216",4172897.19],["1111",3332034.04],["2111",2233179.25],["4213",1801248],["3113",1343590],["1122",1046850],["1511",992576.73],["1345",698100],["1113",642856.28],["4116",502772.79],["4122",400000],["2451",350000],["1112",317089.89],["2139",313110],["2324",238705],["4112",216000],["2321",183129],["1386",177249.77],["2141",142505.52],["2131",120839],["3111",103082],["2310",102500],["4111",97500],["1387",69470.15],["2112",35323.53],["2119",33451.66],["2132",20944],["1341",19175],["1361",7480],["1381",1394.4],["1334",354]],"economic_revenue_total_czk":33662901.07,"purpose_expenditure":[["3113",27321256.79],["2219",7693292.63],["6171",3293992.76],["2310",2899567.37],["6112",1993016.64],["6399",1479284],["2212",1092172.69],["3722",827242.9],["1032",667882.64],["3723",477466.11],["3341",444866.11],["2321",412812.91],["3399",266566.05],["3631",225226.91],["6320",190309],["1031",187139.78],["6310",182323.24],["1036",171600],["6402",140931],["3412",126104.9],["5512",125094.15],["2333",100085.92],["3419",60000],["2292",57708],["6114",49188],["3314",38153.77],["3745",28062.1],["3721",27491.32],["2341",11877.36],["4379",11285],["3612",11251.43],["3639",5952],["3326",5653.98],["3319",4800],["3421",4036],["3633",3475]],"purpose_expenditure_total_czk":50637168.46}},"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."}}}}