{"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:00578827","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00578827","name":"OBEC VRCHOVNICE","short_name":"VRCHOVNICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":548057},"amounts":{"revenue_approved":1849700,"revenue_adjusted":2361608,"revenue_actual":2361505.19,"expense_approved":1849700,"expense_adjusted":2361608,"expense_actual":1795557.83,"tax_revenue":1990233.09,"nontax_revenue":266972.1,"capital_revenue":0,"transfer_revenue":104300,"current_expense":1786557.83,"capital_expense":9000,"budget_balance":565947.36,"cash_current":4977703.56,"cash_previous":4411756.2},"ratios":{"revenue_execution":0.99995647,"expense_execution":0.76031155,"balance_to_revenue":0.23965535,"cash_to_expense":2.77223238,"cash_yoy":0.12828165,"capital_expense_share":0.00501237,"transfer_revenue_share":0.04416675},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00578827/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00578827"},"seo":{"slug":"vrchovnice","path":"/cz/municipalities/vrchovnice/"},"population":{"value":81,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1849700,"expenditure_czk":1849700,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2361608,"expenditure_czk":2361608,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":2361505.19,"expenditure_czk":1795557.83,"financing_czk":-565947.36,"balance_czk":565947.36}],"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",633000],["5169",349000],["5021",250000],["5023",170000],["5154",130000],["5139",80000],["5321",60000],["5153",38000],["5171",24000],["5163",21300],["5168",20000],["5162",15000],["5175",15000],["5032",10000],["5137",10000],["5903",10000],["5151",9000],["5173",3000],["5167",2000],["5038",400]],"economic_expenditure_total_czk":1849700,"economic_revenue":[["1211",600000],["1121",300000],["1511",300000],["1111",210000],["2111",162000],["4112",71800],["1345",55000],["2132",50000],["1113",48000],["2324",16000],["1112",15000],["1386",8000],["1387",5000],["2131",4000],["1381",3000],["1341",1800],["1361",100]],"economic_revenue_total_czk":1849700,"purpose_expenditure":[["6171",1310400],["6112",180000],["2321",150000],["3722",70000],["3631",50000],["3319",30000],["6320",16000],["3721",13000],["2310",10000],["5213",10000],["3612",8000],["3639",2000],["6310",300]],"purpose_expenditure_total_czk":1849700,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",934805],["6121",491367],["5021",287242],["5023",208262],["5154",104930],["5139",42979],["5153",34837],["5168",20764],["5163",20469],["5175",20325],["5321",20011],["5032",18722],["5137",18450],["5171",16774],["5151",15750],["5162",15712],["5166",15050],["5329",14606],["5364",13958],["5156",12114],["5365",11130],["5903",10000],["5499",8360],["5173",2591],["5167",2000],["5038",400]],"economic_expenditure_total_czk":2361608,"economic_revenue":[["1211",754469],["1121",406040],["1511",393350],["1111",274767],["2111",170989],["4112",71800],["2132",62500],["1113",53488],["1345",47720],["4111",32500],["2324",28820],["1112",26430],["1386",14782],["1122",11130],["1387",5795],["2131",4600],["1341",2160],["1381",104],["1361",100],["2142",64]],"economic_revenue_total_czk":2361608,"purpose_expenditure":[["6171",1565958],["2321",247265],["6112",226984],["3722",104668],["3631",52244],["3319",26200],["6114",21720],["6320",16000],["6402",13958],["3721",13733],["3745",12114],["6399",11130],["3612",11050],["2310",10000],["5213",10000],["3421",8360],["3723",8086],["3639",2000],["6310",138]],"purpose_expenditure_total_czk":2361608,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",902603.75],["5021",287242],["5023",208262],["5154",104929.69],["5153",34836.32],["5139",29872],["5168",20763.6],["5321",20010.83],["5163",19998.2],["5032",18722],["5137",18441],["5151",15750],["5162",15711.84],["5166",15050],["5329",14605.6],["5364",13958],["5156",12114],["5365",11130],["5175",10325],["6121",9000],["5499",8360],["5171",2774],["5173",698],["5038",400]],"economic_expenditure_total_czk":1795557.83,"economic_financing":[["8115",-565947.36]],"economic_financing_total_czk":-565947.36,"economic_revenue":[["1211",754469.01],["1121",406039.32],["1511",393350],["1111",274766.81],["2111",170988.6],["4112",71800],["2132",62500],["1113",53487.45],["1345",47720],["4111",32500],["2324",28819.5],["1112",26429.79],["1386",14781.63],["1122",11130],["1387",5795.34],["2131",4600],["1341",2160],["1381",103.74],["2142",64]],"economic_revenue_total_czk":2361505.19,"purpose_expenditure":[["6171",1076579.84],["2321",232264.94],["6112",226984],["3722",104667.58],["3631",47243.8],["6114",21720],["6320",15530],["6402",13958],["3721",13732.77],["3745",12114],["6399",11130],["3421",8360],["3723",8085.7],["3612",3050],["6310",137.2]],"purpose_expenditure_total_czk":1795557.83}},"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."}}}}