{"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:00673081","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00673081","name":"Obec Vrchovany","short_name":"Vrchovany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Česká Lípa","municipality_code":562238},"amounts":{"revenue_approved":6893846.79,"revenue_adjusted":8737752.14,"revenue_actual":7486619.22,"expense_approved":5334753.45,"expense_adjusted":8957607.72,"expense_actual":6938320.65,"tax_revenue":3138050.6,"nontax_revenue":400419.18,"capital_revenue":2480123,"transfer_revenue":1468026.44,"current_expense":2779450.16,"capital_expense":4158870.49,"budget_balance":548298.57,"cash_current":3174783.51,"cash_previous":2826488.94},"ratios":{"revenue_execution":0.85681295,"expense_execution":0.77457295,"balance_to_revenue":0.07323714,"cash_to_expense":0.45757232,"cash_yoy":0.12322517,"capital_expense_share":0.59940592,"transfer_revenue_share":0.1960867},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00673081/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00673081"},"seo":{"slug":"vrchovany","path":"/cz/municipalities/vrchovany/"},"population":{"value":118,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6893846.79,"expenditure_czk":5334753.45,"financing_czk":-1559093.34,"balance_czk":1559093.34},{"stage":"revised","revenue_czk":8737752.14,"expenditure_czk":8957607.72,"financing_czk":219855.58,"balance_czk":-219855.58},{"stage":"actual","revenue_czk":7486619.22,"expenditure_czk":6938320.65,"financing_czk":-548298.57,"balance_czk":548298.57}],"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",1961227],["6121",500000],["5023",481200],["6119",370000],["5011",350000],["5171",312000],["5031",177800],["5365",172140],["5163",162015],["5137",96824],["5141",89227.45],["5154",75840],["5032",75150],["6122",62000],["5321",52757],["5139",51469],["5173",36000],["5175",31970],["5364",31139],["5162",24000],["5323",22600],["5155",21444],["5172",20400],["5156",19000],["5136",18000],["5363",14500],["5362",12720],["5164",12100],["5192",12000],["5194",9600],["5492",9600],["5212",6400],["5161",6000],["5167",6000],["5903",5100],["5021",5000],["5151",4800],["5179",3732],["5229",3726],["5134",3600],["5038",2117],["5329",1351],["5222",1200],["5159",505],["5132",500]],"economic_expenditure_total_czk":5334753.45,"economic_financing":[["8115",-3559093.34],["8123",2000000]],"economic_financing_total_czk":-1559093.34,"economic_revenue":[["2321",2000000],["4116",899305],["2111",835227],["1211",830000],["1121",510000],["4222",360000],["1111",300000],["3111",270640],["1511",239000],["1122",172140],["4112",74904],["1113",67000],["1345",60000],["1112",54000],["1335",40000],["4111",40000],["2329",30500],["2132",22300],["2131",16232],["1336",13000],["1381",12500],["1386",9590.38],["1359",7000],["2141",6000],["1387",4368.41],["1341",4000],["1382",4000],["1361",3600],["2324",2940],["2119",2000],["1334",1200],["1344",1200],["2133",1200]],"economic_revenue_total_czk":6893846.79,"purpose_expenditure":[["2321",1500000],["6171",1138503],["6112",669600],["3745",488017],["3636",370000],["1039",297000],["6310",229527.45],["6399",172140],["3722",154560],["3631",44000],["3639",33600],["3399",31200],["6402",31139],["6409",31102],["2212",30000],["5512",25000],["2292",22600],["3419",12000],["3319",11250],["6320",10015],["4350",10000],["3721",7200],["3900",6400],["5213",5100],["2310",2400],["3341",1200],["4378",1200]],"purpose_expenditure_total_czk":5334753.45},"revised":{"economic_expenditure":[["6121",4522689.93],["5169",1249348.28],["5023",713450],["6119",370000],["5171",288134.9],["5031",227056.55],["5011",223669.47],["5154",189991.9],["5365",151620],["5139",99706.75],["5137",96824],["5032",92196],["5141",89227.45],["5321",65923],["6122",62000],["5163",41182],["5173",38116],["5364",35471.69],["5175",33553],["5168",33131.8],["5155",29462],["5363",27000],["5021",26853],["5162",24000],["5323",22600],["5151",21609],["5172",20400],["5222",19200],["5156",19000],["5136",18000],["5362",12720],["5164",12100],["5192",12000],["5213",10000],["5194",9600],["5492",9600],["5212",6400],["5161",6000],["5167",6000],["5903",5100],["5229",4851],["5179",3732],["5134",3600],["5038",2117],["5329",1366],["5159",505],["5132",500]],"economic_expenditure_total_czk":8957607.72,"economic_financing":[["8123",2000000],["8115",-1580140.42],["8124",-200004]],"economic_financing_total_czk":219855.58,"economic_revenue":[["3112",2361403],["4116",1183091.96],["4216",1096956.62],["2111",835227],["1211",830000],["1121",510000],["4222",360000],["1111",300000],["3111",289360],["1511",239000],["1122",151620],["2324",72940],["4111",72500],["4112",71800],["1113",67000],["1345",60000],["1112",54000],["1335",40000],["2329",30562.77],["2132",22500],["2131",16832],["1336",13000],["1386",12590.38],["1381",12500],["1359",7000],["2141",6000],["1387",4668.41],["1341",4000],["1382",4000],["1361",3600],["2119",2000],["1334",1200],["1344",1200],["2133",1200]],"economic_revenue_total_czk":8737752.14,"purpose_expenditure":[["2321",4885862.85],["6171",1097737.77],["6112",973515.21],["3636",370000],["3745",364323.81],["1039",312643.1],["3722",216560],["6399",151620],["6310",99527.45],["3725",58102.84],["3631",44000],["3721",41447.1],["6402",35471.69],["6409",33708],["3639",33600],["6114",32899],["3399",31200],["2212",29356.9],["5512",25000],["2292",22600],["4350",21700],["3419",20000],["6320",19182],["3319",11250],["4319",10000],["3900",6400],["5213",5100],["2310",2400],["3341",1200],["4378",1200]],"purpose_expenditure_total_czk":8957607.72},"actual":{"economic_expenditure":[["6121",4158870.49],["5169",837468.11],["5023",712250],["5031",203076],["5154",172921.9],["5011",168988],["5365",151620],["5141",80412.32],["5032",79306],["5139",65517],["5321",39625],["5364",35471.69],["5168",33131.8],["5155",29462],["5163",29261.4],["5323",22600],["5021",21853],["5151",19516],["5222",18000],["5363",15000],["5172",11029],["5213",10000],["5194",6500],["5175",4874],["5229",4851],["5171",3646.94],["5329",1366],["5038",975],["5156",418],["5161",310]],"economic_expenditure_total_czk":6938320.65,"economic_financing":[["8115",-345751.57],["8124",-200004],["8901",-2543]],"economic_financing_total_czk":-548298.57,"economic_revenue":[["3112",2361403],["1211",1222471.05],["4216",1096956.62],["1121",655040.78],["1111",443356.36],["1511",438536.43],["2111",278143],["4116",164393.48],["1122",151620],["3111",118720],["4222",102376.34],["1113",86536.58],["2324",81310.69],["4112",71800],["1345",63400],["1112",42688.08],["4111",32500],["2132",25406],["1386",23861.83],["2329",11762.77],["1387",9352.77],["2131",3598],["1341",1000],["2141",198.72],["1381",186.72]],"economic_revenue_total_czk":7486619.22,"purpose_expenditure":[["2321",4352239.87],["6112",937515.21],["6171",354453.67],["1039",309643.1],["3745",238958.73],["3722",201693.67],["6399",151620],["6310",85300.92],["3725",42665.69],["3721",41447.1],["6402",35471.69],["5512",25000],["2212",23222],["2292",22600],["4350",21700],["3631",20930],["6320",19182],["6114",15243],["4319",10000],["6409",9142],["3419",8000],["3399",6500],["3639",3720],["3319",2072]],"purpose_expenditure_total_czk":6938320.65}},"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."}}}}