{"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:00272400","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00272400","name":"Obec Vršce","short_name":"Vršce","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":573795},"amounts":{"revenue_approved":6792300,"revenue_adjusted":6983620,"revenue_actual":8287292.59,"expense_approved":8792300,"expense_adjusted":11578620,"expense_actual":8587308.68,"tax_revenue":6291736.45,"nontax_revenue":1160756.14,"capital_revenue":0,"transfer_revenue":834800,"current_expense":4231737.65,"capital_expense":4355571.03,"budget_balance":-300016.09,"cash_current":11686592.27,"cash_previous":11878642.86},"ratios":{"revenue_execution":1.18667576,"expense_execution":0.74165217,"balance_to_revenue":-0.03620194,"cash_to_expense":1.36091443,"cash_yoy":-0.01616772,"capital_expense_share":0.50721026,"transfer_revenue_share":0.10073254},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00272400/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00272400"},"seo":{"slug":"vrsce","path":"/cz/municipalities/vrsce/"},"population":{"value":240,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6792300,"expenditure_czk":8792300,"financing_czk":2000000,"balance_czk":-2000000},{"stage":"revised","revenue_czk":6983620,"expenditure_czk":11578620,"financing_czk":4595000,"balance_czk":-4595000},{"stage":"actual","revenue_czk":8287292.59,"expenditure_czk":8587308.68,"financing_czk":300016.09,"balance_czk":-300016.09}],"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",2830000],["5171",2361300],["5169",1199000],["5023",600000],["5011",420000],["5021",218000],["5154",213000],["5139",161000],["5031",123000],["5032",97000],["5137",75000],["5173",60000],["6119",50000],["5164",45000],["5138",41000],["5156",40000],["5194",40000],["5163",34000],["5364",34000],["5175",30000],["5339",24000],["5321",21000],["5212",20000],["5151",15000],["5162",15000],["5362",7000],["5019",6500],["5329",4000],["5039",2000],["5136",2000],["5222",2000],["5038",1500],["5161",1000]],"economic_expenditure_total_czk":8792300,"economic_financing":[["8115",2000000]],"economic_financing_total_czk":2000000,"economic_revenue":[["1211",2300000],["1511",1141000],["1121",1115000],["1111",800000],["2132",374000],["2131",222500],["1113",180000],["1122",145000],["1345",140000],["4112",102300],["2324",84500],["1112",60000],["2111",57000],["1386",30000],["1387",15000],["2141",12000],["1381",10000],["1341",3200],["1361",800]],"economic_revenue_total_czk":6792300,"purpose_expenditure":[["3613",3000000],["6171",1100000],["2321",700000],["6112",650000],["3612",508300],["2212",500000],["3722",500000],["3745",450000],["2219",200000],["2341",200000],["3419",200000],["2141",125000],["3322",100000],["3399",100000],["2310",60000],["3421",60000],["5512",55000],["3631",50000],["3632",50000],["3635",50000],["6402",34000],["1032",30000],["3111",25000],["3314",15000],["3721",10000],["6310",6000],["3319",5000],["3639",5000],["3341",4000]],"purpose_expenditure_total_czk":8792300},"revised":{"economic_expenditure":[["6121",5095275],["5171",1855206],["5169",1404695],["5023",596900],["5154",366520],["5011",353400],["5021",274525],["6122",260000],["5365",218820],["5139",182530],["5137",147900],["5032",100100],["5031",94050],["5173",63675],["5164",61950],["6130",54950],["5138",52500],["6119",50000],["5156",40000],["5175",36430],["5364",34000],["5194",31025],["5212",25000],["5339",24000],["5321",21000],["5151",20260],["5163",19370],["5909",19250],["5162",15000],["5901",14945],["5329",8700],["5362",7000],["5019",6500],["5223",6000],["5492",5000],["5166",4034],["5039",2000],["5136",2000],["5038",1610],["5222",1500],["5161",1000]],"economic_expenditure_total_czk":11578620,"economic_financing":[["8115",6595000],["8118",-2000000]],"economic_financing_total_czk":4595000,"economic_revenue":[["1211",2300000],["1511",1141000],["1121",1115000],["1111",800000],["2132",419000],["2131",222500],["1113",220000],["1122",218820],["1345",140000],["4112",102300],["2324",84500],["1112",60000],["2111",57000],["4111",32500],["1386",30000],["1387",15000],["2141",12000],["1381",10000],["1341",3200],["1361",800]],"economic_revenue_total_czk":6983620,"purpose_expenditure":[["3613",3000000],["3612",2908300],["6171",1350000],["6112",650000],["2321",520000],["3722",500000],["3745",495000],["2212",395050],["2141",242000],["6399",218820],["2219",200000],["3419",200000],["3631",140000],["3399",133000],["3322",100000],["1032",60000],["2310",60000],["3421",60000],["3639",59950],["5512",55000],["3632",50000],["3635",50000],["6402",34000],["6114",32500],["3111",25000],["3314",15000],["3721",10000],["6310",6000],["3319",5000],["3341",4000]],"purpose_expenditure_total_czk":11578620},"actual":{"economic_expenditure":[["6121",4052947.03],["5169",897615.07],["5171",786669.18],["5023",556270],["5011",352957],["5154",334869.18],["5021",263492],["6122",247674],["5365",218820],["5137",121514],["5139",107271.01],["5031",87923],["5032",81848],["5173",63619],["6130",54950],["5164",51071.8],["5138",49725.89],["5156",34203],["5175",33745.33],["5194",30587],["5212",25000],["5364",23471.87],["5339",19500],["5909",19250],["5163",18499.2],["5162",14080.56],["5151",10162],["5329",8679.9],["5223",6000],["5492",5000],["5166",4033.33],["5038",1608],["5321",1500],["5019",1184.85],["5222",1000],["5039",400.48],["5161",167]],"economic_expenditure_total_czk":8587308.68,"economic_financing":[["8115",2287964.09],["8118",-2000000],["8901",12052]],"economic_financing_total_czk":300016.09,"economic_revenue":[["1211",2354322.25],["1121",1263159.17],["1511",1136580.67],["1111",870784.64],["4213",700000],["2132",526887],["2131",336683],["1122",218820],["2324",209299],["1113",166732.15],["1345",131150],["4112",102300],["1112",82289.45],["1386",46005.55],["2112",44150],["2111",33850],["4111",32500],["1387",18033.6],["2141",9887.14],["1341",2850],["1361",660],["1381",348.97]],"economic_revenue_total_czk":8287292.59,"purpose_expenditure":[["3612",2685872],["3613",1809551.61],["6171",1111321.33],["6112",609309],["3745",467318.24],["3722",389973.45],["2141",230644.68],["6399",218820],["3419",192151.25],["2219",164359],["3399",131100.2],["3631",117789.71],["2321",93881],["3322",87000],["1032",59437],["3639",54950],["3421",49966],["5512",27673.14],["6402",23471.87],["6114",17484],["3111",15000],["3314",8725],["3632",7600],["2212",7267],["6310",5143.2],["3319",1500]],"purpose_expenditure_total_czk":8587308.68}},"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."}}}}