{"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:00554847","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00554847","name":"Obec Vchynice","short_name":"Vchynice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565865},"amounts":{"revenue_approved":6685000,"revenue_adjusted":7569000,"revenue_actual":7972893.94,"expense_approved":7085000,"expense_adjusted":9569000,"expense_actual":7119074.96,"tax_revenue":6760214.18,"nontax_revenue":825444.5,"capital_revenue":0,"transfer_revenue":387235.26,"current_expense":5419378.46,"capital_expense":1699696.5,"budget_balance":853818.98,"cash_current":5278282.9,"cash_previous":4424463.92},"ratios":{"revenue_execution":1.0533616,"expense_execution":0.74397272,"balance_to_revenue":0.10709022,"cash_to_expense":0.7414282,"cash_yoy":0.19297682,"capital_expense_share":0.23875244,"transfer_revenue_share":0.04856897},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00554847/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00554847"},"seo":{"slug":"vchynice","path":"/cz/municipalities/vchynice/"},"population":{"value":305,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6685000,"expenditure_czk":7085000,"financing_czk":400000,"balance_czk":-400000},{"stage":"revised","revenue_czk":7569000,"expenditure_czk":9569000,"financing_czk":2000000,"balance_czk":-2000000},{"stage":"actual","revenue_czk":7972893.94,"expenditure_czk":7119074.96,"financing_czk":-853818.98,"balance_czk":853818.98}],"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":[["5169",1393600],["5011",1250000],["6121",920000],["5171",705100],["5021",389000],["5331",350000],["5154",345000],["5031",240000],["5151",205000],["5139",201400],["6130",200000],["5222",173000],["5032",107000],["5365",100000],["6122",100000],["5163",79900],["5168",74000],["5137",55000],["5364",50000],["5156",33000],["5903",30000],["5162",25000],["5175",15000],["5173",12000],["5194",10000],["5223",10000],["5329",5000],["5038",3500],["5363",2000],["5136",1000],["5161",500]],"economic_expenditure_total_czk":7085000,"economic_financing":[["8115",400000]],"economic_financing_total_czk":400000,"economic_revenue":[["1211",2846700],["1121",1100000],["1111",1000000],["1511",600000],["2132",323900],["2111",210000],["1113",200000],["2324",100900],["1112",100000],["4112",80000],["1386",50000],["2321",50000],["1387",20000],["1341",3000],["1361",300],["2131",200]],"economic_revenue_total_czk":6685000,"purpose_expenditure":[["6171",2195000],["3745",650000],["3639",610000],["3722",520000],["2321",500000],["2333",500000],["3111",500000],["3725",350000],["3399",240000],["2212",200000],["3419",150000],["3631",130000],["3421",60000],["3412",55100],["6320",54900],["3612",50000],["3613",50000],["6402",50000],["5213",30000],["6114",30000],["3341",29000],["3429",28000],["2310",25000],["6310",25000],["2341",10000],["3319",10000],["3525",10000],["5512",10000],["3314",6000],["3721",5000],["3311",2000]],"purpose_expenditure_total_czk":7085000},"revised":{"economic_expenditure":[["6121",2230000],["5169",1683800],["5023",1018000],["5171",805100],["5021",459498],["5011",430000],["5154",426500],["5331",420000],["5031",312000],["5336",274800],["5139",255200],["6130",200000],["5222",173000],["5032",147000],["5151",102000],["6122",100000],["5168",74500],["5163",59900],["5137",57000],["5364",50000],["5365",44400],["5156",33000],["5162",32000],["5223",30000],["5903",30000],["5175",25002],["5172",16000],["5173",14000],["5194",14000],["5051",10000],["5329",10000],["5041",8000],["5362",6000],["5339",5000],["5153",4000],["5038",3500],["5039",2000],["5363",2000],["5136",1000],["5161",800]],"economic_expenditure_total_czk":9569000,"economic_financing":[["8115",2000000]],"economic_financing_total_czk":2000000,"economic_revenue":[["1211",2969200],["1121",1315200],["1111",1010200],["1511",553000],["2132",320800],["4116",274800],["2111",252500],["1113",210000],["2324",150500],["2131",120200],["1112",100000],["4112",80000],["1386",58000],["1122",42000],["4111",32500],["2321",30000],["2460",24000],["1387",20000],["1341",3000],["2119",2000],["1381",500],["1361",400],["1334",200]],"economic_revenue_total_czk":7569000,"purpose_expenditure":[["3639",1818000],["6171",1431600],["6112",1330000],["3111",940800],["3745",656498],["2333",605000],["3722",535000],["2321",500000],["3725",340000],["3399",307002],["2212",200000],["3419",150000],["3631",146500],["3421",60000],["3612",60000],["3412",55100],["6320",54900],["6114",51600],["3613",50000],["6402",50000],["2310",45000],["5213",30000],["3341",29000],["3429",28000],["3545",20000],["3311",12000],["2341",10000],["3319",10000],["3525",10000],["5512",10000],["3314",7000],["3721",6000],["3113",5000],["6310",5000]],"purpose_expenditure_total_czk":9569000},"actual":{"economic_expenditure":[["6121",1617458.85],["5169",1377456.89],["5023",924888],["5331",410000],["5011",378884],["5154",378024.47],["5021",337202],["5031",304205],["5171",286383.93],["5336",274735.26],["5222",133333.95],["5032",123126],["5139",104905.73],["6122",82237.65],["5168",63690.73],["5151",60795],["5163",48772.8],["5364",44984],["5365",42000],["5156",16930],["5172",15609],["5194",13500],["5162",13164.8],["5173",12000],["5175",11003.45],["5223",10000],["5329",7825],["5041",6839.45],["5339",5000],["5362",2600],["5051",2250],["5153",2200],["5038",2133],["5137",2000],["5363",2000],["5136",440],["5161",334],["5039",162]],"economic_expenditure_total_czk":7119074.96,"economic_financing":[["8115",-853818.98]],"economic_financing_total_czk":-853818.98,"economic_revenue":[["1211",3039282.34],["1121",1620761.66],["1111",1098541.59],["1511",552676.19],["4116",274735.26],["2111",254140],["2132",224660],["1113",214793.77],["2324",150544.5],["2131",140100],["1112",105760.11],["4112",80000],["1386",59002.75],["1122",42000],["4111",32500],["2321",30000],["2460",24000],["1387",23151.02],["1341",2915],["2119",2000],["1361",550],["1381",514.8],["1334",181.9],["1382",83.05]],"economic_revenue_total_czk":7972893.94,"purpose_expenditure":[["6112",1223522],["3639",1216658.49],["6171",1082984.18],["3111",753398.05],["3745",491559.65],["2333",445436.79],["3722",415293.08],["2321",362788],["3725",308029.83],["3399",225237.68],["3419",128831],["3631",121408.72],["2212",118620.62],["6320",45528],["6402",44984],["3612",25309],["2310",20501],["3341",15536.93],["6114",15071],["3421",12883],["3525",10000],["3613",5514],["3314",5297],["3721",5082.12],["3113",5000],["3319",4976],["5512",3355.02],["6310",3244.8],["3412",3025]],"purpose_expenditure_total_czk":7119074.96}},"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."}}}}