{"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:00476471","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00476471","name":"Obec Vrcovice","short_name":"Vrcovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":550001},"amounts":{"revenue_approved":4384540,"revenue_adjusted":6094661.14,"revenue_actual":5946518.76,"expense_approved":4268120,"expense_adjusted":5440967.01,"expense_actual":3816298.2,"tax_revenue":4649571.33,"nontax_revenue":996617.43,"capital_revenue":83600,"transfer_revenue":216730,"current_expense":3576439.2,"capital_expense":239859,"budget_balance":2130220.56,"cash_current":13591284.59,"cash_previous":11461064.03},"ratios":{"revenue_execution":0.97569309,"expense_execution":0.70140072,"balance_to_revenue":0.35822986,"cash_to_expense":3.56137908,"cash_yoy":0.18586586,"capital_expense_share":0.06285122,"transfer_revenue_share":0.03644653},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00476471/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00476471"},"seo":{"slug":"vrcovice","path":"/cz/municipalities/vrcovice/"},"population":{"value":192,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4384540,"expenditure_czk":4268120,"financing_czk":-116420,"balance_czk":116420},{"stage":"revised","revenue_czk":6094661.14,"expenditure_czk":5440967.01,"financing_czk":-653694.13,"balance_czk":653694.13},{"stage":"actual","revenue_czk":5946518.76,"expenditure_czk":3816298.2,"financing_czk":-2130220.56,"balance_czk":2130220.56}],"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",1137000],["5023",456000],["5139",455000],["5171",301000],["6121",300000],["5021",295000],["5011",172800],["5154",155000],["5194",120000],["5137",115000],["5032",111000],["5031",93000],["5153",80000],["5163",73900],["5156",65000],["5175",50000],["6122",50000],["5166",39520],["5162",35000],["6119",30000],["5903",25000],["5041",20000],["5042",18000],["5168",15000],["5136",10000],["5167",10000],["6130",10000],["5134",8500],["5019",7800],["5173",5000],["5039",2600],["5161",2000]],"economic_expenditure_total_czk":4268120,"economic_financing":[["8115",-116420]],"economic_financing_total_czk":-116420,"economic_revenue":[["1211",1600000],["1121",800000],["1111",500000],["2111",480000],["1511",450000],["1113",150000],["2131",113040],["1345",91500],["2141",80000],["1112",50000],["1381",30000],["1386",15000],["1387",12000],["1342",9000],["1334",2000],["1341",2000]],"economic_revenue_total_czk":4384540,"purpose_expenditure":[["1031",917820],["6171",832000],["3639",571000],["6112",506000],["3722",300000],["3399",263000],["3631",230000],["2212",200000],["3412",150000],["5512",96800],["6320",65000],["2322",30000],["3635",30000],["5213",25000],["3312",20000],["3341",15000],["3699",10000],["3636",5000],["6310",1500]],"purpose_expenditure_total_czk":4268120},"revised":{"economic_expenditure":[["5169",1541598],["6121",484000],["5023",456000],["5139",455908.8],["5021",385784],["5171",311000],["5365",246960],["5137",200269],["5154",175000],["5011",172800],["5194",132415],["5032",114489],["5031",104397],["5163",85324],["5153",80000],["5156",65000],["5175",55963.07],["6122",50000],["5166",39520],["5162",35448.63],["6119",30000],["6130",30000],["5168",25000],["5903",25000],["5364",22276.51],["5041",20000],["5042",18000],["5136",13000],["5167",10000],["5492",10000],["5329",9114],["5161",9000],["5134",8500],["5019",7800],["5173",5000],["5039",2600],["5321",2000],["5164",1800]],"economic_expenditure_total_czk":5440967.01,"economic_financing":[["8115",-653694.13]],"economic_financing_total_czk":-653694.13,"economic_revenue":[["1211",1879242],["1121",1008279.87],["2111",819831],["1111",681679],["1511",482961],["1122",246960],["1113",150000],["2131",113040],["4116",112430],["1345",91750],["3111",83600],["2141",80000],["2324",73375.27],["4112",71800],["1112",65690],["1386",36723],["4111",32500],["1381",30000],["1387",14395],["1342",9000],["1334",7000],["1341",2750],["2329",1655]],"economic_revenue_total_czk":6094661.14,"purpose_expenditure":[["1031",1247820],["6171",974650.63],["3639",671069],["6112",507000],["3631",444000],["3722",309125],["3399",280415],["6399",246960],["2212",200000],["3412",150000],["5512",96800],["6320",76897],["2322",30000],["3635",30000],["3745",30000],["5213",25000],["6402",22276.51],["3312",20000],["3723",20000],["3341",15000],["6114",13339.87],["3699",10000],["6409",9114],["1014",5000],["3636",5000],["6310",1500]],"purpose_expenditure_total_czk":5440967.01},"actual":{"economic_expenditure":[["5169",1359903.68],["5023",446500],["5021",369784],["5365",246960],["6121",214070],["5139",191844.91],["5154",134416.6],["5194",132414.8],["5137",130151.9],["5163",77798.4],["5031",66662],["5032",64375],["5175",55928.23],["5153",53697.79],["5171",44635.36],["5156",42136.2],["5162",35448.63],["5011",29296],["6130",25789],["5364",22276.51],["5168",20265.19],["5041",14400],["5492",10000],["5161",8102],["5329",6882],["5019",4336],["5321",2000],["5136",1818],["5164",1800],["5039",1466],["5173",1140]],"economic_expenditure_total_czk":3816298.2,"economic_financing":[["8115",-2130220.56]],"economic_financing_total_czk":-2130220.56,"economic_revenue":[["1211",1879241.87],["1121",1008279.51],["2111",819831],["1111",681678.41],["1511",482960.97],["1122",246960],["1113",133087.79],["4116",112430],["2131",101723],["1345",91750],["3111",83600],["2324",73375.27],["4112",71800],["1112",65684.87],["1386",36722.48],["4111",32500],["1387",14394.77],["1334",4782.2],["1341",2750],["2329",1655],["1342",1000],["1381",278.46],["2141",33.16]],"economic_revenue_total_czk":5946518.76,"purpose_expenditure":[["1031",814093.82],["6171",795846.5],["6112",486685],["3639",385396.12],["3631",327461.96],["3722",309124.85],["6399",246960],["3399",212887.97],["6320",76897],["3412",30070],["2322",27367.2],["6402",22276.51],["3723",18150],["3312",14400],["6114",13339.87],["2212",13300],["3745",8400],["6409",6882],["3341",3570],["1014",1815],["6310",1374.4]],"purpose_expenditure_total_czk":3816298.2}},"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."}}}}