{"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:00257427","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257427","name":"Obec Vrčeň","short_name":"Vrčeň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":558559},"amounts":{"revenue_approved":12729724,"revenue_adjusted":14311493.2,"revenue_actual":14087486.81,"expense_approved":12629524,"expense_adjusted":13998282.27,"expense_actual":12307526.03,"tax_revenue":11247929.99,"nontax_revenue":1674613.62,"capital_revenue":25954,"transfer_revenue":1138989.2,"current_expense":8534756.09,"capital_expense":3772769.94,"budget_balance":1779960.78,"cash_current":27644383.76,"cash_previous":25646963.35},"ratios":{"revenue_execution":0.9843478,"expense_execution":0.87921688,"balance_to_revenue":0.12635048,"cash_to_expense":2.24613653,"cash_yoy":0.07788136,"capital_expense_share":0.3065417,"transfer_revenue_share":0.08085113},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257427/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257427"},"seo":{"slug":"vrcen","path":"/cz/municipalities/vrcen/"},"population":{"value":402,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12729724,"expenditure_czk":12629524,"financing_czk":-100200,"balance_czk":100200},{"stage":"revised","revenue_czk":14311493.2,"expenditure_czk":13998282.27,"financing_czk":-313210.93,"balance_czk":313210.93},{"stage":"actual","revenue_czk":14087486.81,"expenditure_czk":12307526.03,"financing_czk":-1779960.78,"balance_czk":1779960.78}],"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",2696000],["5331",2100000],["5021",1759700],["6121",1198270],["5023",1015000],["5171",812800],["5011",627000],["6130",600000],["5139",378000],["5154",341000],["5031",191000],["5032",138000],["5137",100000],["5168",68000],["5163",65000],["5153",60000],["5162",50000],["5329",46200],["5362",43000],["5903",40000],["5365",36000],["5179",30000],["5194",30000],["5229",30000],["5364",29054],["5321",26000],["5192",20000],["5323",20000],["5141",18000],["5175",15000],["5156",12000],["5136",7500],["5161",6000],["5164",6000],["5167",5500],["5038",5000],["5151",2000],["5173",2000],["5165",500]],"economic_expenditure_total_czk":12629524,"economic_financing":[["8115",-100200]],"economic_financing_total_czk":-100200,"economic_revenue":[["1211",5019000],["1121",2500000],["1111",1800000],["2111",1503000],["1511",400000],["1345",340000],["1113",323000],["2141",300000],["1112",150000],["4112",88900],["2131",73124],["2132",61900],["1386",60000],["2324",54000],["1387",40000],["1341",6600],["1334",6200],["1361",4000]],"economic_revenue_total_czk":12729724,"purpose_expenditure":[["3111",1976000],["3117",1950000],["6171",1920000],["3636",1218270],["1031",1200000],["6112",1077000],["3429",500000],["2212",450000],["2310",400000],["2411",300000],["3722",300000],["3725",180000],["3631",170000],["3745",140000],["3613",112000],["2321",100000],["6399",100000],["5512",85000],["3399",50000],["3723",50000],["3726",50000],["6320",50000],["3632",40000],["5213",40000],["6310",30000],["6402",29054],["3721",26200],["2292",20000],["3341",15000],["3639",15000],["3421",10000],["2341",6000],["3314",6000],["3319",6000],["3326",5000],["1014",3000]],"purpose_expenditure_total_czk":12629524},"revised":{"economic_expenditure":[["5169",2456717.01],["5331",2100000],["6130",1825000],["6121",1675070],["5023",1015000],["5171",932800],["5011",743000],["5365",487880],["5139",433654.06],["5154",376000],["5336",325979.2],["5021",247985],["5031",191000],["5362",168000],["5137",164000],["5032",138000],["5168",68000],["5163",65000],["5153",60000],["6122",60000],["5162",50000],["5329",46200],["5903",40000],["5229",35000],["5179",30000],["5194",30000],["6349",30000],["5364",29054],["5213",27000],["5321",26600],["5192",20000],["5323",20000],["5141",18000],["5175",16702],["5156",12000],["5136",7500],["5161",6081],["5164",6000],["5167",5500],["5038",5000],["5173",2060],["5151",2000],["5165",500]],"economic_expenditure_total_czk":13998282.27,"economic_financing":[["8115",-313210.93]],"economic_financing_total_czk":-313210.93,"economic_revenue":[["1211",5019000],["1121",2500000],["1111",1800000],["2111",1563000],["4116",522989.2],["1511",460000],["1122",446880],["1345",340000],["1113",323000],["4222",300000],["4122",189000],["2141",166850],["1112",150000],["4112",94500],["1386",87000],["2131",73124],["2324",66000],["2132",61900],["1387",40000],["4111",32500],["3111",30000],["2329",17800],["2321",10000],["1341",6600],["1334",6200],["1361",4000],["1381",800],["2112",250],["1335",50],["1382",50]],"economic_revenue_total_czk":14311493.2,"purpose_expenditure":[["3639",2400270],["6171",1650717.01],["3111",1596979.2],["3117",1480000],["1031",1200000],["6112",1077000],["6399",666880],["2321",600000],["2212",550000],["2411",416000],["2310",400000],["3722",300000],["3745",298000],["3631",214800],["5512",181000],["3613",167000],["3725",130000],["3632",125000],["3399",120000],["3723",50000],["3726",50000],["6320",50000],["5213",40000],["2219",30000],["6310",30000],["6402",29054],["2141",27000],["3721",26200],["2292",20000],["6114",17782.06],["3341",15000],["3421",10000],["3314",9000],["2341",6000],["3319",6000],["3326",5000],["1014",3000],["4359",600]],"purpose_expenditure_total_czk":13998282.27},"actual":{"economic_expenditure":[["6130",2158498],["5331",2100000],["5169",1605124.53],["6121",1480854.18],["5023",1000440],["5011",617787],["5365",449680],["5171",377913.97],["5336",325979.2],["5154",325622.41],["5021",292331],["5139",249466.39],["5362",208443],["5031",179759],["5032",155267],["5137",111817],["6122",104540.06],["5163",63452.6],["5168",62852.13],["5153",61384.5],["5329",49896],["5162",47555.03],["5194",30980.99],["5213",30000],["5229",29608.52],["5364",29053.23],["6349",28877.7],["5179",22831],["5323",20196],["5321",14198.52],["5175",13950.67],["5141",13832.3],["5156",8459.1],["5019",7661],["5167",7532],["5151",6201],["5164",3630],["5039",3450],["5136",3304],["5038",3073],["5161",1964],["5173",60]],"economic_expenditure_total_czk":12307526.03,"economic_financing":[["8128",-3000000],["8115",1320239.22],["8124",-100200]],"economic_financing_total_czk":-1779960.78,"economic_revenue":[["1211",4873727.3],["1121",2605636.17],["1111",1787550.78],["2111",1453991.09],["1511",543090.14],["4116",522989.2],["1122",446880],["1113",344737.51],["1345",333050],["4222",300000],["4122",189000],["1112",169909.16],["1386",94911.81],["4112",94500],["2131",73124],["2324",66040.6],["2132",49600],["1387",37210.88],["4111",32500],["3111",25954],["2329",18071.63],["2321",10000],["1341",7360],["1361",3000],["2119",2420],["2141",1142.3],["1381",782.53],["2112",224],["1382",42.11],["1335",41.6]],"economic_revenue_total_czk":14087486.81,"purpose_expenditure":[["3639",2323621.6],["3111",1580919.25],["3117",1388673.83],["6112",1106322],["6171",1082174.42],["1031",857575.6],["6399",670162.52],["2321",626118],["2310",347293.04],["2411",320294.82],["3722",276399.72],["3745",266635.18],["2212",248739.75],["5512",180673.07],["3631",176041.37],["3613",164834.8],["3632",129583.72],["3725",119543.76],["3399",100363.66],["3726",58175.34],["6320",47635],["3723",32763.45],["2141",30000],["6402",29053.23],["2219",28877.7],["3721",26136],["6310",24411.9],["2292",20196],["6114",17782.06],["3314",7713],["3319",6839],["3421",6238.72],["3326",3986],["2341",1600],["4359",148.52]],"purpose_expenditure_total_czk":12307526.03}},"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."}}}}