{"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:00288942","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288942","name":"Obec Vrchoslavice","short_name":"Vrchoslavice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":590193},"amounts":{"revenue_approved":16618000,"revenue_adjusted":24007746.18,"revenue_actual":23661862.42,"expense_approved":21168000,"expense_adjusted":47416647.01,"expense_actual":42869422.54,"tax_revenue":13496198.49,"nontax_revenue":1553840.95,"capital_revenue":397724,"transfer_revenue":8214098.98,"current_expense":12289800.72,"capital_expense":30579621.82,"budget_balance":-19207560.12,"cash_current":5616078.37,"cash_previous":7047523.55},"ratios":{"revenue_execution":0.98559283,"expense_execution":0.90410067,"balance_to_revenue":-0.81175183,"cash_to_expense":0.13100429,"cash_yoy":-0.20311322,"capital_expense_share":0.71332012,"transfer_revenue_share":0.34714507},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288942/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288942"},"seo":{"slug":"vrchoslavice","path":"/cz/municipalities/vrchoslavice/"},"population":{"value":610,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16618000,"expenditure_czk":21168000,"financing_czk":4550000,"balance_czk":-4550000},{"stage":"revised","revenue_czk":24007746.18,"expenditure_czk":47416647.01,"financing_czk":23408900.83,"balance_czk":-23408900.83},{"stage":"actual","revenue_czk":23661862.42,"expenditure_czk":42869422.54,"financing_czk":19207560.12,"balance_czk":-19207560.12}],"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",6653000],["6122",2565000],["5169",1843000],["5011",1830000],["5331",1409000],["5023",1323740],["5031",635000],["5139",534100],["6130",500000],["5154",457700],["5171",396396],["5021",352100],["5222",330000],["5909",320000],["5321",275604],["5032",260000],["5499",187000],["5156",133800],["5153",123500],["5323",122000],["5137",100000],["5168",100000],["5194",99700],["5365",80000],["5175",58000],["5492",57000],["5163",52000],["5164",50000],["5151",43000],["5173",41000],["5329",31000],["5364",26595],["5131",24500],["5162",23400],["5136",18500],["5141",17500],["5179",16500],["5134",15000],["5172",14000],["5223",12000],["5167",11000],["5038",6300],["5132",5500],["5161",4065],["5133",3500],["5019",3000],["5362",3000],["5039",1000]],"economic_expenditure_total_czk":21168000,"economic_financing":[["8115",4800008],["8124",-250008]],"economic_financing_total_czk":4550000,"economic_revenue":[["1211",5856000],["1121",2985000],["1111",2164649],["4213",1614966],["1511",765000],["3111",452000],["1345",450000],["1113",377000],["2132",372074],["2111",331326],["3112",277000],["2324",220000],["1112",179000],["4112",145185],["1122",100000],["2131",63800],["1386",60000],["1387",42000],["4116",32000],["1381",30000],["2112",25000],["4121",25000],["1341",22600],["2142",12400],["1361",6500],["2139",5500],["1343",1000],["1349",1000],["2212",1000],["2133",500],["2141",500]],"economic_revenue_total_czk":16618000,"purpose_expenditure":[["3639",3343000],["3113",2690000],["2115",2615000],["6171",2150565],["6112",1675340],["3115",1500000],["2219",1210000],["3612",785000],["3745",687000],["3631",570000],["2321",500000],["3699",500000],["3722",410000],["3419",270000],["2341",250000],["3723",250000],["3319",220000],["3749",210000],["3326",150000],["3421",150000],["2292",123000],["5512",121000],["4349",100000],["6399",80000],["3429",75000],["3613",73000],["6320",40000],["3349",35000],["6114",32000],["6409",32000],["2212",30000],["3330",30000],["3399",30000],["3632",30000],["6310",27500],["6402",26595],["5213",25000],["3412",24000],["3314",23000],["3721",20000],["3729",18000],["4359",12000],["1014",10000],["5212",10000],["3341",5000]],"purpose_expenditure_total_czk":21168000},"revised":{"economic_expenditure":[["6121",29517849.7],["6122",2737194],["5169",1909902],["5011",1780000],["5331",1528430],["5023",1322740],["6130",1154345.3],["5139",785227],["5171",696211],["5031",653800],["5336",648887.81],["5154",475439],["5222",455250],["5021",432229.98],["5032",279675.02],["5321",277854],["5141",274394.2],["5909",210500],["5499",207000],["5137",190930],["5168",182120],["5153",167500],["5492",160200],["5194",145100],["5156",138208],["5163",133813],["5323",122000],["5365",112940],["5175",93800],["6322",90000],["5136",59797],["5173",56000],["5164",49300],["5151",46950],["5138",46198],["5162",44999],["5362",44667],["5329",31008],["5364",26595],["5131",26280],["5167",19457],["5179",19296],["5134",10000],["5166",8410],["5038",8300],["5132",5500],["5161",5065],["5221",5000],["5172",4000],["5133",3350],["5223",3200],["5019",3000],["5229",3000],["5041",1600],["5039",1000],["5122",895],["5191",240]],"economic_expenditure_total_czk":47416647.01,"economic_financing":[["8123",21617000],["8115",4800008],["8124",-3008107.17]],"economic_financing_total_czk":23408900.83,"economic_revenue":[["1211",5856000],["4216",3358099.17],["1121",2985000],["1111",2164649],["4222",1578800],["4213",1567181],["4116",1423568.81],["1511",915000],["1345",520000],["2111",498194],["3111",452000],["1113",413100],["2132",372074],["3112",277000],["2324",228757.2],["1112",203800],["4112",145200],["2321",135960],["1386",114000],["1122",112140],["3121",110000],["4122",83750],["2112",80370],["2322",78899],["2131",63800],["2119",63780],["1387",42000],["4111",32500],["1341",25600],["1334",25347],["4121",25000],["1381",21277],["2142",12400],["2139",9500],["1361",8000],["2212",2000],["1343",1000],["1349",1000],["2133",500],["2141",500]],"economic_revenue_total_czk":24007746.18,"purpose_expenditure":[["4339",23429000],["3113",5368187.81],["2115",2633153],["2219",2510000],["3639",2340927],["6171",2279153],["6112",1675340],["3745",711460],["3612",668595],["3631",637699],["2321",500000],["3699",500000],["3419",410000],["3722",385735],["3723",340777],["5512",321158],["6310",284394.2],["3319",284250],["3749",258750],["2341",250000],["3429",188750],["3613",174170],["3421",163800],["4349",155000],["3326",150000],["2292",123000],["6320",121813],["6399",112140],["3349",61200],["3412",38000],["3632",32300],["6114",32000],["6409",32000],["2212",30000],["3399",30000],["3314",27000],["6402",26595],["5213",25000],["3721",21300],["3729",18000],["3341",17000],["6173",17000],["4359",12000],["1014",10000],["5212",10000]],"purpose_expenditure_total_czk":47416647.01},"actual":{"economic_expenditure":[["6121",27177572.53],["6122",2657703.99],["5011",1699031.29],["5169",1580095.51],["5331",1528430],["5023",1272847],["6130",654345.3],["5336",648887.81],["5031",642046],["5139",501191.51],["5222",450015],["5171",449912.59],["5021",389260.71],["5154",341183.52],["5321",277854],["5032",275500],["5141",274393.74],["5499",196832.8],["5168",175470.4],["5137",173816.13],["5153",164756.96],["5492",153800],["5194",137096.02],["5323",121734.1],["5365",112940],["5156",101108],["6322",90000],["5163",86674.8],["5175",74603.59],["5136",59442],["5173",54400],["5362",44513],["5138",42539.62],["5162",37920.41],["5164",37646],["5151",36698],["5329",29988],["5364",25995.18],["5131",24063.8],["5179",18894.44],["5167",18457],["5038",7049],["5221",5000],["5161",4331],["5229",3000],["5166",2800],["5134",2000],["5132",1620],["5041",1588.92],["5909",1238.07],["5122",894.8],["5191",240]],"economic_expenditure_total_czk":42869422.54,"economic_financing":[["8123",20784222.11],["8124",-3008107.17],["8115",1431445.18]],"economic_financing_total_czk":19207560.12,"economic_revenue":[["1211",5836417.68],["4216",3358099.17],["1121",3125697.95],["1111",2151062.06],["4222",1578800],["4213",1567181],["4116",1423568.81],["1511",914927.99],["1345",520274],["2111",475249.15],["1113",413075.25],["2132",380074],["2324",261849.2],["3111",205000],["1112",203726.39],["4112",145200],["2321",135960],["1386",113876.65],["1122",112140],["3121",97200],["3112",95524],["4122",83750],["2322",78899],["2131",74783],["2112",74032],["2119",52768.4],["1387",44631.25],["4111",32500],["1341",25400],["4121",25000],["1334",24017.1],["2142",12400],["1361",7550],["2139",4480],["2212",3000],["1349",2500],["1381",902.17],["2141",246.2],["2133",100]],"economic_revenue_total_czk":23661862.42,"purpose_expenditure":[["4339",22602515.91],["3113",5368011.61],["2115",2606814],["6171",2128117.24],["2219",1931824.89],["3639",1724128.02],["6112",1621118.56],["3745",521829.4],["3419",410000],["3722",385515.23],["3723",340480.05],["3631",306144.44],["3612",292822],["5512",282305.84],["6310",281161.54],["3319",279909.36],["2321",278548.58],["3749",232153.37],["3421",159357.7],["3429",149763.95],["4349",140462.8],["3613",134992.94],["2292",121734.1],["6399",112140],["6320",79907],["3349",47590],["3326",45000],["3412",36760.44],["6409",31816.51],["3632",29442.35],["6402",25995.18],["3314",25208],["6114",24189.66],["3399",22414],["2212",22108.8],["3721",21289.73],["6173",13115.89],["3341",11549.45],["4359",8800],["5212",6334],["3729",6050]],"purpose_expenditure_total_czk":42869422.54}},"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."}}}}