{"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:00831841","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00831841","name":"Obec Vršovice","short_name":"Vršovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":546887},"amounts":{"revenue_approved":5646000,"revenue_adjusted":6954250,"revenue_actual":7053040.95,"expense_approved":3504202,"expense_adjusted":4959612,"expense_actual":4467316.94,"tax_revenue":5577454.2,"nontax_revenue":266786.75,"capital_revenue":0,"transfer_revenue":1208800,"current_expense":4083722.1,"capital_expense":383594.84,"budget_balance":2585724.01,"cash_current":5985503.5,"cash_previous":3373749.73},"ratios":{"revenue_execution":1.01420584,"expense_execution":0.9007392,"balance_to_revenue":0.36661123,"cash_to_expense":1.33984304,"cash_yoy":0.77413975,"capital_expense_share":0.08586694,"transfer_revenue_share":0.17138707},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00831841/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00831841"},"seo":{"slug":"vrsovice-00831841","path":"/cz/municipalities/vrsovice-00831841/"},"population":{"value":248,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5646000,"expenditure_czk":3504202,"financing_czk":-2141798,"balance_czk":2141798},{"stage":"revised","revenue_czk":6954250,"expenditure_czk":4959612,"financing_czk":-1994638,"balance_czk":1994638},{"stage":"actual","revenue_czk":7053040.95,"expenditure_czk":4467316.94,"financing_czk":-2585724.01,"balance_czk":2585724.01}],"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",700000],["5169",558100],["5023",480000],["5154",310000],["5213",280000],["5031",182000],["5021",122500],["5168",122000],["5171",114400],["5032",110000],["5139",82000],["5163",73000],["5155",67000],["5156",62000],["5364",34202],["5137",33000],["5141",30000],["5151",25000],["5162",20000],["5164",17000],["5019",16000],["5194",15000],["5321",10000],["5903",10000],["5222",8000],["5329",7500],["5134",5000],["5179",5000],["5038",3000],["5175",1500],["5161",1000]],"economic_expenditure_total_czk":3504202,"economic_financing":[["8115",-1941798],["8124",-200000]],"economic_financing_total_czk":-2141798,"economic_revenue":[["1211",2300000],["1121",1000000],["1111",760000],["1511",658000],["1345",230000],["1113",170000],["4112",102300],["2132",96000],["2324",80000],["1112",54000],["4131",50000],["4111",40000],["1386",30000],["2119",20000],["2141",12000],["1387",10000],["2111",9000],["1341",7700],["2131",7000],["1381",5000],["1361",3000],["1334",1000],["1343",1000]],"economic_revenue_total_czk":5646000,"purpose_expenditure":[["3745",830000],["6171",820000],["6112",480000],["3613",400000],["2292",280000],["3722",250000],["3723",170000],["3631",82000],["3399",42000],["6402",34202],["6310",33000],["2219",20000],["6114",17500],["3721",10000],["5213",10000],["1037",8000],["5512",7900],["3639",5000],["3341",2600],["3314",2000]],"purpose_expenditure_total_czk":3504202},"revised":{"economic_expenditure":[["5169",1019100],["5011",765000],["5023",510100],["6121",381000],["5171",358000],["5213",284000],["5154",265000],["5021",202500],["5031",189010],["5139",135200],["5168",127000],["5032",115000],["5137",111000],["6122",101000],["5163",90600],["5156",62500],["5155",44000],["5364",34202],["5141",34000],["5162",22000],["5151",20000],["5164",17000],["5194",15000],["5019",11000],["5903",10000],["5222",8000],["5329",7500],["5179",6300],["5134",5000],["5038",4000],["5339",2000],["5175",1600],["5161",1000],["5321",1000]],"economic_expenditure_total_czk":4959612,"economic_financing":[["8115",-1794638],["8124",-200000]],"economic_financing_total_czk":-1994638,"economic_revenue":[["1211",2300000],["1121",1100000],["1111",820000],["4122",810000],["1511",658000],["1345",230000],["4222",175000],["1113",170000],["2132",130000],["4112",102300],["4131",100000],["2324",80000],["1112",70000],["1386",45000],["4111",40000],["1334",26000],["2119",25000],["2131",21000],["1387",18000],["2141",12000],["2111",9250],["1341",7700],["1361",3000],["1343",1000],["1381",1000]],"economic_revenue_total_czk":6954250,"purpose_expenditure":[["3745",1060800],["6171",948610],["3613",706000],["6112",510100],["2292",284000],["3635",280000],["3722",250000],["2219",220000],["3631",213000],["3723",200000],["2321",80000],["3399",55000],["6310",40000],["6402",34202],["3744",25000],["6114",15600],["5213",10000],["1037",8000],["5512",5700],["3639",5000],["3721",4000],["3341",2600],["3314",2000]],"purpose_expenditure_total_czk":4959612},"actual":{"economic_expenditure":[["5011",762101],["5169",696090.2],["5023",510072],["5171",336205.94],["5213",283288.88],["6121",282680.84],["5154",260620.28],["5021",195819],["5031",189007],["5139",133025.21],["5168",124883.03],["5032",114501],["5137",107406.53],["6122",100914],["5163",89713.45],["5156",60125.2],["5155",43510],["5364",34201.17],["5141",34031.63],["5162",21556.48],["5151",18060],["5194",15126.1],["5164",14133],["5019",10064],["5222",8000],["5329",7200],["5179",6204],["5038",3052],["5339",2000],["5175",1566],["5134",1295],["5161",864]],"economic_expenditure_total_czk":4467316.94,"economic_financing":[["8115",-2385732.01],["8124",-199992]],"economic_financing_total_czk":-2585724.01,"economic_revenue":[["1211",2312427.21],["1121",1237520.67],["1111",846467.39],["4122",810000],["1511",620844.21],["1345",216320],["4222",175000],["1113",163622.43],["2132",130812],["4112",102300],["4131",89000],["1112",80674.89],["2324",79046],["1386",45087.67],["4111",32500],["1334",25813.89],["2119",23300],["2131",19233],["1387",17671.42],["2141",8928.1],["1341",7900],["2111",5467.65],["1361",2740],["1381",363.3],["1382",1.12]],"economic_revenue_total_czk":7053040.95,"purpose_expenditure":[["3745",1048113.84],["6171",932480.43],["3613",696424.86],["6112",510072],["2292",283288.88],["3722",224343.19],["3723",196923.14],["3631",195780.01],["2219",116588.84],["2321",79545.25],["3399",49865.58],["6310",39193.08],["6402",34201.17],["3744",25000],["6114",14616],["1037",8000],["5512",5666],["3721",3389.67],["3341",2010],["3314",1815]],"purpose_expenditure_total_czk":4467316.94}},"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."}}}}