{"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:00635588","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635588","name":"Obec Vršovice","short_name":"Vršovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":511161},"amounts":{"revenue_approved":10715530,"revenue_adjusted":11388645,"revenue_actual":10982738.46,"expense_approved":11388935,"expense_adjusted":14562050,"expense_actual":13832850.61,"tax_revenue":10061123.88,"nontax_revenue":721922.58,"capital_revenue":0,"transfer_revenue":199692,"current_expense":10265471.06,"capital_expense":3567379.55,"budget_balance":-2850112.15,"cash_current":323210.66,"cash_previous":359595.81},"ratios":{"revenue_execution":0.96435866,"expense_execution":0.94992467,"balance_to_revenue":-0.25950833,"cash_to_expense":0.02336544,"cash_yoy":-0.10118346,"capital_expense_share":0.25789186,"transfer_revenue_share":0.01818235},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635588/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635588"},"seo":{"slug":"vrsovice","path":"/cz/municipalities/vrsovice/"},"population":{"value":522,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10715530,"expenditure_czk":11388935,"financing_czk":673405,"balance_czk":-673405},{"stage":"revised","revenue_czk":11388645,"expenditure_czk":14562050,"financing_czk":3173405,"balance_czk":-3173405},{"stage":"actual","revenue_czk":10982738.46,"expenditure_czk":13832850.61,"financing_czk":2850112.15,"balance_czk":-2850112.15}],"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":[["5011",2010000],["5169",1339623],["5023",1200000],["6123",1021135],["5171",767000],["5139",640865],["5032",520000],["5031",500000],["6121",500000],["5321",430401],["5137",410000],["5021",395000],["5154",346000],["5041",220000],["5156",200000],["5163",136000],["5175",130000],["5168",100000],["5153",90000],["5162",50000],["5194",46000],["5164",45000],["5038",40000],["5141",30000],["5166",25000],["5903",25000],["5132",20000],["5167",20000],["5221",20000],["5364",18411],["5151",16000],["5229",15000],["5161",10000],["5339",10000],["5365",10000],["6130",10000],["5362",6000],["5173",5500],["5136",5000],["5179",2500],["5138",2000],["5019",1500]],"economic_expenditure_total_czk":11388935,"economic_financing":[["8123",980755],["8124",-666945],["8115",359595]],"economic_financing_total_czk":673405,"economic_revenue":[["1211",4748418],["1121",2418351],["1111",1716823],["1511",370000],["2111",312000],["1113",310000],["2132",184000],["1112",145038],["4112",124300],["1345",120000],["1386",55000],["1387",45000],["4111",32000],["2131",30000],["3111",28000],["1381",20000],["1341",14000],["2119",12000],["2321",12000],["1122",10000],["1361",5000],["1335",1500],["2112",1000],["2133",1000],["2141",100]],"economic_revenue_total_czk":10715530,"purpose_expenditure":[["6171",5288123],["2212",1300000],["6112",1300000],["3745",500000],["3392",400000],["3399",400000],["2292",390401],["3421",300000],["5512",250000],["3631",200000],["3639",200000],["3722",160000],["2321",150000],["3723",100000],["6310",80000],["2229",60000],["3429",60000],["3111",50000],["3632",40000],["6114",32000],["5213",25000],["3613",20000],["6402",18411],["3729",15000],["3113",10000],["3326",10000],["3635",10000],["3721",10000],["6399",10000]],"purpose_expenditure_total_czk":11388935},"revised":{"economic_expenditure":[["6121",2481500],["5169",1909815],["5011",1730500],["5139",1314465],["6123",1130680],["5023",1051000],["5171",992000],["5021",703500],["5031",550000],["5321",463179],["5032",291500],["5153",255000],["5041",213000],["5154",175000],["5175",147500],["5156",131000],["5137",129000],["5141",110000],["5163",99000],["5164",90500],["5194",75000],["5168",70000],["5162",64000],["5136",49000],["5221",48000],["5038",40000],["5151",37000],["5365",31500],["5339",27500],["5179",26500],["5903",25000],["5364",18411],["5173",16000],["5166",15000],["5176",11000],["5161",10500],["6130",10000],["5167",7000],["5362",6000],["5019",4500],["5138",2000]],"economic_expenditure_total_czk":14562050,"economic_financing":[["8123",3480755],["8124",-666945],["8115",359595]],"economic_financing_total_czk":3173405,"economic_revenue":[["1211",4832741],["1121",2518351],["1111",1716823],["2111",410000],["1511",370000],["1113",340000],["2132",214000],["1112",175038],["1345",140000],["2321",139400],["4112",124300],["1386",115000],["1387",45000],["4116",42892],["1122",40000],["2131",33000],["4111",32500],["3111",25000],["1381",20000],["2310",20000],["1341",14000],["2119",12000],["1361",5000],["1335",1500],["2112",1000],["2133",1000],["2141",100]],"economic_revenue_total_czk":11388645,"purpose_expenditure":[["6171",7277123],["2212",1246000],["6112",1157000],["3392",897000],["3745",727400],["3399",425000],["2292",423179],["2229",335000],["3631",315000],["5512",288545],["2321",220000],["3722",210000],["3723",172892],["3326",147000],["6310",138000],["3639",136000],["3429",133500],["3421",70000],["3632",40000],["6114",32500],["6399",31500],["3113",27500],["5213",25000],["3613",20000],["6402",18411],["3729",17000],["3721",14000],["3635",10000],["3111",7500]],"purpose_expenditure_total_czk":14562050},"actual":{"economic_expenditure":[["6121",2455001.55],["5169",1781165.52],["5011",1729904],["5139",1250378.72],["6123",1112378],["5023",1000574],["5171",839651.35],["5021",695031],["5031",549806],["5321",463189],["5032",254558],["5153",244242.1],["5041",212371.05],["5154",162925.36],["5175",139562],["5137",114040],["5141",109980.42],["5156",108607.43],["5163",95316.2],["5164",83221.17],["5194",71725],["5162",59404.16],["5136",48212.92],["5221",45000],["5365",31500],["5168",30175.54],["5038",29346],["5339",27500],["5179",23340],["5364",18410.77],["5151",15020],["5173",11414],["5161",7600],["5176",5989.5],["5167",2590],["5362",2100],["5019",1619.85]],"economic_expenditure_total_czk":13832850.61,"economic_financing":[["8123",3480655],["8124",-666928],["8115",36385.15]],"economic_financing_total_czk":2850112.15,"economic_revenue":[["1211",4695482.73],["1121",2513395.22],["1111",1691284.58],["1511",368503.75],["2111",344720],["1113",332267.49],["2132",182302],["1112",163840.27],["2321",139400],["4112",124300],["1345",119160],["1386",91575.91],["4116",42892],["1387",35889.85],["4111",32500],["2131",32473],["1122",31500],["2310",20000],["1341",12800],["1361",4690],["2119",2000],["2133",1000],["1381",734.08],["2141",27.58]],"economic_revenue_total_czk":10982738.46,"purpose_expenditure":[["6171",7125856.25],["2212",1240360.9],["6112",1079645],["3392",876951.38],["3745",684203.59],["2292",423189],["3399",409388.96],["2229",301931.33],["3631",297408.56],["2321",209190.79],["5512",202743.17],["3723",169903.36],["3722",163076.14],["6310",136964.62],["3326",136604.77],["3429",130494.06],["3639",44030.93],["3632",40000],["6399",31500],["3113",27500],["3421",27189.54],["6114",25861.85],["6402",18410.77],["3729",16864.6],["3721",13581.04]],"purpose_expenditure_total_czk":13832850.61}},"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."}}}}