{"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:00273210","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273210","name":"OBEC VRŠOVKA","short_name":"VRŠOVKA","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":574627},"amounts":{"revenue_approved":3021800,"revenue_adjusted":3585300,"revenue_actual":3524977.72,"expense_approved":4959500,"expense_adjusted":4959500,"expense_actual":3644076.26,"tax_revenue":3032027.22,"nontax_revenue":388650.5,"capital_revenue":0,"transfer_revenue":104300,"current_expense":3644076.26,"capital_expense":0,"budget_balance":-119098.54,"cash_current":8108375.2,"cash_previous":8227473.74},"ratios":{"revenue_execution":0.98317511,"expense_execution":0.73476686,"balance_to_revenue":-0.03378703,"cash_to_expense":2.22508384,"cash_yoy":-0.01447571,"capital_expense_share":0,"transfer_revenue_share":0.02958884},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273210/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273210"},"seo":{"slug":"vrsovka","path":"/cz/municipalities/vrsovka/"},"population":{"value":148,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3021800,"expenditure_czk":4959500,"financing_czk":1937700,"balance_czk":-1937700},{"stage":"revised","revenue_czk":3585300,"expenditure_czk":4959500,"financing_czk":1374200,"balance_czk":-1374200},{"stage":"actual","revenue_czk":3524977.72,"expenditure_czk":3644076.26,"financing_czk":119098.54,"balance_czk":-119098.54}],"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",2051000],["5139",935000],["5169",660000],["5023",400000],["5154",320000],["5137",165000],["5222",100000],["5021",93000],["5032",60000],["5321",50000],["5151",26500],["5173",20000],["5329",20000],["5136",15000],["5156",15000],["5219",15000],["5131",5000],["5903",5000],["5161",4000]],"economic_expenditure_total_czk":4959500,"economic_financing":[["8115",1937700]],"economic_financing_total_czk":1937700,"economic_revenue":[["1211",1330000],["1121",500000],["1111",450000],["1511",350000],["2141",100000],["1113",80000],["4112",71800],["2111",54000],["2132",53000],["1112",30000],["1341",2000],["1361",1000]],"economic_revenue_total_czk":3021800,"purpose_expenditure":[["2212",2010000],["6171",979500],["3421",501000],["6112",460000],["3612",290000],["3631",200000],["3745",144000],["3319",120000],["3722",120000],["3113",50000],["3314",40000],["2321",20000],["5512",20000],["5213",5000]],"purpose_expenditure_total_czk":4959500},"revised":{"economic_expenditure":[["5171",1995000],["5139",873000],["5169",707000],["5023",400000],["5154",320000],["5137",161000],["5222",100000],["5021",93000],["5032",60000],["5622",50000],["5321",27530],["5151",26500],["5365",22470],["5492",21000],["5329",20000],["5136",15000],["5156",15000],["5219",15000],["5163",14000],["5173",10000],["5131",5000],["5903",5000],["5161",4000]],"economic_expenditure_total_czk":4959500,"economic_financing":[["8115",1374200]],"economic_financing_total_czk":1374200,"economic_revenue":[["1211",1301000],["1121",750530],["1111",470800],["1511",368500],["2111",184200],["2141",100000],["1113",93000],["2132",82000],["4112",71800],["2451",50000],["1112",46000],["4111",32500],["1122",22470],["1386",7000],["1341",2000],["2131",2000],["1361",1000],["1381",500]],"economic_revenue_total_czk":3585300,"purpose_expenditure":[["2212",2010000],["6171",975500],["3421",523000],["6112",460000],["3612",285000],["3631",178000],["3722",155000],["3319",120000],["3745",87694],["3314",40000],["3113",27530],["6399",22470],["2321",20000],["5512",20000],["6114",16306],["6320",14000],["5213",5000]],"purpose_expenditure_total_czk":4959500},"actual":{"economic_expenditure":[["5171",1036188.82],["5169",915021.08],["5139",609720.86],["5023",380472],["5154",178026.7],["5021",138219],["5137",77484],["5222",62100],["5032",53784],["5622",50000],["5364",37757],["5365",22470],["5492",21000],["5163",17278.8],["5321",12500],["5219",10000],["5151",7570],["5136",5544],["5156",4750],["5329",4190]],"economic_expenditure_total_czk":3644076.26,"economic_financing":[["8115",119098.54]],"economic_financing_total_czk":119098.54,"economic_revenue":[["1211",1300260.63],["1121",698006.25],["1111",469437.78],["1511",367071],["2111",187290.5],["1113",92101.11],["2141",90000],["4112",71800],["2132",55500],["2451",50000],["1112",45465.44],["4111",32500],["1386",25420.06],["1122",22470],["1387",9964.69],["2131",5000],["1341",1180],["2112",860],["1361",460],["1381",190.26]],"economic_revenue_total_czk":3524977.72,"purpose_expenditure":[["2212",1254012.56],["6171",972950.38],["3421",480157.05],["6112",434256],["3722",154244.72],["3631",75869.17],["3319",73148],["3745",63017.2],["6402",37757],["3314",29544],["6399",22470],["6114",16306],["6320",13659],["3612",9220],["2321",3845.38],["6310",3619.8]],"purpose_expenditure_total_czk":3644076.26}},"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."}}}}