{"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:00278475","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278475","name":"Město Vrchlabí","short_name":"Vrchlabí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579858},"amounts":{"revenue_approved":493461007,"revenue_adjusted":548283975.13,"revenue_actual":547105788.91,"expense_approved":607193157,"expense_adjusted":678746081.55,"expense_actual":518332973.15,"tax_revenue":307318940.02,"nontax_revenue":145198768.11,"capital_revenue":5569034.65,"transfer_revenue":89019046.13,"current_expense":340871401.47,"capital_expense":177461571.68,"budget_balance":28772815.76,"cash_current":266862243.27,"cash_previous":247653827.66},"ratios":{"revenue_execution":0.99785114,"expense_execution":0.76366256,"balance_to_revenue":0.05259095,"cash_to_expense":0.51484713,"cash_yoy":0.07756155,"capital_expense_share":0.34236983,"transfer_revenue_share":0.16270902},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278475/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278475"},"seo":{"slug":"vrchlabi","path":"/cz/municipalities/vrchlabi/"},"population":{"value":12030,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":493461007,"expenditure_czk":607193157,"financing_czk":113732150,"balance_czk":-113732150},{"stage":"revised","revenue_czk":548283975.13,"expenditure_czk":678746081.55,"financing_czk":130462106.42,"balance_czk":-130462106.42},{"stage":"actual","revenue_czk":547105788.91,"expenditure_czk":518332973.15,"financing_czk":-28772815.76,"balance_czk":28772815.76}],"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",230122470.69],["5331",95573691.24],["5011",69762722.02],["5169",26530827.29],["5171",25900063.41],["5031",18281987.98],["5365",15000000],["5213",13298341],["5152",11455864.31],["6123",9982740],["5141",9853000],["5909",8095000],["5222",7055540],["5032",6587863],["5151",5024600],["5154",4978589.71],["6119",4717500],["6122",4591598.6],["5168",3964875],["5153",3511000],["5023",3370000],["5362",2699889.53],["5163",2671076],["5021",2642765],["6130",2500000],["5166",2431400],["5164",2234500],["5139",1818067],["5161",1434500],["5137",1144150],["5179",1028400],["5162",879200],["5167",680700],["6125",594960.4],["5651",577000],["5156",540000],["6351",537140],["5131",442000],["5329",349800],["5042",311000],["5038",301300],["5175",295346.86],["5173",293400],["5192",268060],["5499",227000],["5493",225000],["5191",224674],["5024",222035],["5364",208360.47],["5123",170000],["5194",164160],["5339",152545],["5229",150035],["6322",145000],["5903",144588.9],["5195",127000],["5132",110000],["5157",106000],["5134",84000],["5136",81000],["5122",67701],["5172",56023],["5221",41000],["5363",33500],["5176",31000],["5223",26000],["5212",17000],["5133",16200],["5019",15000],["5039",5100],["5142",4500],["5321",3000],["5041",1500],["5149",1305.59]],"economic_expenditure_total_czk":607193157,"economic_financing":[["8115",123945710],["8124",-10213560]],"economic_financing_total_czk":113732150,"economic_revenue":[["1211",121000000],["2132",67498372],["1121",60000000],["1111",44900000],["2329",38610414],["2111",36500000],["4112",25582800],["1511",18000000],["1122",15000000],["1113",9800000],["1345",7335000],["1361",7000000],["2212",6000000],["3111",5050000],["2141",4337462],["3112",3550000],["1112",3000000],["3113",2900000],["2324",2741416],["1387",2250000],["2451",2010710],["3121",1600000],["1386",1500000],["4121",1161825],["1342",1120000],["2119",1100000],["2131",1020000],["2321",800000],["2322",675000],["1353",410000],["1341",280000],["1343",280000],["2328",80000],["1334",75000],["2149",70000],["1349",65000],["2133",58008],["2222",32000],["1385",30000],["1381",19900],["2139",10000],["1335",5000],["2229",3000],["1382",100]],"economic_revenue_total_czk":493461007,"purpose_expenditure":[["6171",98370535],["3612",63520735],["3113",57694698],["2219",41971986.54],["3412",39180469.31],["2212",38584900.91],["3745",30030900],["3322",20539900],["6399",17490289.53],["2321",16097000],["3631",15753888.72],["3639",14223179.86],["4351",11202000],["3392",10637140],["5512",10595560],["3119",10224040],["3725",10102200],["3722",8905000],["3311",8753000],["5311",8368124],["3539",6782660],["3111",5973340],["2310",5945055.52],["3231",5825000],["3314",5043200],["6112",4823000],["1036",4500000],["2292",4030000],["3419",3775500],["2143",3061210],["3421",2819748],["3122",2697590],["6320",2521076],["4344",2227160],["3613",1871000],["4349",1686965],["3121",1645707],["5213",1441038.9],["3635",1305000],["3299",1138300],["3319",872000],["3399",730000],["3900",550000],["3727",455000],["2144",437690],["4374",399000],["3721",397800],["3114",373338],["6409",302000],["6402",208360.47],["2333",205000],["6221",153236.24],["4319",151000],["6310",150500],["3632",150000],["3429",118000],["3742",86000],["4356",40000],["2229",30000],["4372",10000],["4352",5035],["3599",5000],["3526",2000],["4355",2000],["1070",1000],["5519",1000],["3741",100]],"purpose_expenditure_total_czk":607193157},"revised":{"economic_expenditure":[["6121",254161304.88],["5331",96618468.24],["5011",71374438.98],["5171",30643892.4],["5169",28668571.38],["5031",18546118.02],["5365",17200650],["5213",12839861],["5152",11798764.31],["5336",11180016.14],["6123",10268494.37],["5141",9833000],["6130",8460000],["5909",8076607.08],["5032",6845463],["6122",5690027.13],["5168",5288868.12],["5222",5241121.74],["6119",5019395],["5151",5002700],["6351",4630833.3],["5154",4235535.21],["6380",3718858.08],["5153",3390954.47],["5023",3390000],["5137",3378808.68],["5021",2953605],["5163",2794533],["6322",2645000],["5164",2467497.67],["5362",2388926.13],["5166",2124900],["5161",2104000],["5139",1820621.33],["5651",1214763],["5179",1048400],["6125",952823.4],["5162",887200],["5364",850591.47],["5167",679160],["5223",614694],["5156",593831.53],["5366",469805.72],["5192",449560],["5131",443500],["5221",435086],["5339",392287],["5329",349800],["5024",342035],["5042",320610.89],["5173",319400],["5363",306625],["5038",305100],["5811",250000],["5493",241000],["5175",239823.86],["5499",225300],["5191",212174],["5532",195941.43],["5194",181160],["5229",151285],["5903",144588.9],["6331",128927.91],["5195",127000],["5172",126523],["5132",117000],["5157",106000],["5134",102000],["5123",99559],["5122",67701],["5136",49500],["5311",42242.58],["5142",33500],["5212",32000],["5176",26000],["6127",20000],["5019",16000],["5133",13600],["5904",6857.2],["5039",5600],["5041",3100],["5321",3000],["5149",1590]],"economic_expenditure_total_czk":678746081.55,"economic_financing":[["8115",140675666.42],["8124",-10213560]],"economic_financing_total_czk":130462106.42,"economic_revenue":[["1211",121000000],["2132",71298372],["1121",60000000],["1111",46500000],["2111",40700000],["4216",29165390.79],["4112",25582800],["1511",18000000],["4116",17705663.96],["1122",17195650],["2329",15167666],["2212",11500000],["1113",8800000],["1361",7700000],["1345",7335000],["3111",6180000],["4122",5726515.5],["4218",4390517.78],["2141",4337462],["1112",3500000],["1387",2800000],["3121",2720000],["2324",2410163],["2451",2010710],["1386",2000000],["4213",1869999.98],["4121",1161825],["1342",1120000],["2119",1100000],["3112",1050000],["4113",1034830.77],["2131",1020000],["4222",1000000],["4118",985601.35],["2322",675000],["2229",667001],["2321",456648],["1353",410000],["3113",400000],["4111",345000],["1341",280000],["1343",280000],["1385",180000],["4171",97150],["2328",80000],["1334",75000],["2149",70000],["1349",65000],["2133",58008],["2222",32000],["1381",19900],["2139",10000],["2310",10000],["1335",5000],["1382",100]],"economic_revenue_total_czk":548283975.13,"purpose_expenditure":[["6171",102196783],["3612",68157592.2],["3113",67772057.3],["2212",41634900.91],["3412",35240233.05],["3745",30430900],["2219",30066693.45],["3322",25610870],["2321",24552000],["3639",24401439.86],["6399",19412814.53],["3631",16390921.81],["2310",15320055.52],["3311",14188480],["3725",13891622.98],["3119",13582600.24],["5512",11054740.37],["4351",10601771],["3392",10148903.74],["3231",9128130.46],["5311",8903527],["3111",8412537.52],["3722",8105000],["2339",7000000],["3539",5495646],["1036",5000000],["6112",4819000],["2292",4030000],["3419",3803750],["3122",3697590],["3314",3563200],["3421",3123463.2],["2143",3061210],["3613",3061000],["6320",2564533],["4344",2431873],["3632",2050000],["3121",1662982],["4349",1536965],["5213",1441038.9],["6402",1320397.19],["3635",1305000],["3299",1143400],["3319",869750],["3399",770000],["4374",765900],["3727",525000],["2144",437690],["4312",417668],["4371",403715],["3721",397800],["6114",390000],["3114",375806],["4375",313390],["6310",230500],["3900",218747],["2333",205000],["4319",169000],["6221",153236.24],["6409",150127.08],["3429",118000],["3326",100000],["3742",86000],["4379",85206],["4376",55727],["4341",50000],["4356",40000],["4378",32910],["4352",22821],["4359",15365],["2229",10000],["4372",10000],["3599",5000],["3526",2000],["4355",2000],["1070",1000],["5519",1000],["3741",100]],"purpose_expenditure_total_czk":678746081.55},"actual":{"economic_expenditure":[["6121",142901139.54],["5331",94437889.12],["5011",70982063],["5169",20914240.19],["5031",18286203],["5365",17197640],["5171",16905178.95],["5213",12834470],["5336",11180016.14],["5152",11153786.21],["6123",10268001.37],["5909",7793939.84],["5141",7023804.83],["5032",6810130],["6122",5585204.4],["6130",5576040],["5168",5040940.06],["5222",4917374.74],["5151",4645347.09],["6351",4581929.56],["6380",3704208.74],["5023",3388437],["5137",2828591.92],["5021",2655892],["6322",2644000],["5154",2487314.99],["5164",1815933.59],["5163",1750047.56],["5166",1697632.57],["6119",1479225],["5139",1411261.01],["5153",1340832.06],["5161",1251261.41],["5651",1179404.42],["5179",1020729.47],["5364",850591.47],["5162",700819.84],["5223",602694],["6125",573535.16],["5167",568916.68],["5362",-481943.78],["5156",475820.99],["5366",469805.72],["5221",394086],["5339",364287],["5024",325170],["5042",319639.11],["5038",298278.38],["5131",296710.66],["5363",291040],["5329",268230],["5173",231986],["5811",229980],["5499",214544.52],["5532",195941.43],["5192",178613.3],["5493",167000],["5194",147903.8],["6331",128927.91],["5175",121596.68],["5195",120662],["5172",110728.92],["5157",86205],["5134",82513],["5311",42242.58],["5123",38752.6],["5132",38548.46],["5136",37326],["5212",30000],["5122",28100],["5229",22250],["6127",19360],["5142",12773.61],["5019",10539.56],["5176",7751],["5191",7720],["5904",6857.2],["5039",3560.9],["5041",1524.65],["5133",783],["5149",490.02]],"economic_expenditure_total_czk":518332973.15,"economic_financing":[["8115",-19237309.61],["8124",-10213552],["8901",678045.85]],"economic_financing_total_czk":-28772815.76,"economic_revenue":[["1211",122001548.56],["2132",72048713.26],["1121",65308785.21],["1111",47971420.96],["2111",41635295.72],["4216",29165390.79],["4112",25582800],["1511",18266963.95],["4116",17705659.96],["1122",17195640],["2212",11668394.13],["1113",8633397.47],["1345",8208856.5],["1361",7397135],["4122",5726515.5],["2329",4834627.62],["2141",4807995.82],["2451",4518718],["4218",4390517.78],["1112",4257204.67],["3111",3524341.65],["1387",3133571.52],["1386",2379513.83],["3121",2034693],["4213",1869999.98],["2119",1367713.66],["2324",1315960.4],["1342",1192746],["4121",1115580],["4113",1034830.77],["2131",1019561.51],["4222",1000000],["4118",985601.35],["2322",776388.78],["2229",664001],["2321",456648],["1353",414800],["4111",345000],["1343",339980],["1341",288628.04],["1385",251005.12],["4171",97150],["2133",47466.33],["1334",37423.35],["1381",19048.31],["2328",15945.37],["1349",15785.93],["2139",15650],["3113",10000],["1359",5000],["2310",3500.01],["2149",2065],["1335",485.6],["2143",123.5]],"economic_revenue_total_czk":547105788.91,"purpose_expenditure":[["6171",94356514.47],["3113",60646482.9],["3612",52062903.22],["2212",32828876.39],["3745",26908530.5],["3412",21121924.27],["2321",20015789.97],["3322",16721685.14],["6399",16651649.62],["3725",13532284.98],["2219",12544429.69],["3631",11668174.11],["3639",11385282.84],["5512",10944847.23],["4351",10215717.83],["3119",9709057.88],["3392",9489756.11],["5311",8146110.06],["3722",7825446.56],["3111",7483904.77],["2310",6340852.41],["3539",4876133.54],["6112",4380658.74],["1036",4227360.06],["2292",4027609],["3419",3723500],["3231",3513599.47],["3314",3337969.36],["3311",3325534.74],["2143",2870851.42],["3421",2768263.2],["3613",2446689.02],["3122",2441024.52],["4344",2138347.88],["3632",1576860.32],["6320",1533091],["6402",1320397.19],["4349",1316683.02],["3121",989534.53],["3635",889246],["4374",763188.25],["3319",738005.5],["3299",531540.6],["3399",524788.68],["3727",469568.92],["4312",417668],["4371",403715],["6114",372848.09],["2144",353949.47],["3721",315208.62],["4375",313390],["6310",216956.56],["3114",119795],["3429",93000],["4379",85206],["3326",78984.65],["4319",71073.66],["4376",55727],["4378",32910],["4352",17786],["4359",15365],["6409",13221.68],["6221",12477.51],["4341",10000],["2229",3025]],"purpose_expenditure_total_czk":518332973.15}},"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."}}}}