{"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:00663026","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00663026","name":"Obec Vrančice","short_name":"Vrančice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":564362},"amounts":{"revenue_approved":7575000,"revenue_adjusted":9376720,"revenue_actual":11167516.76,"expense_approved":5856000,"expense_adjusted":6547000,"expense_actual":3964325.45,"tax_revenue":5101313.55,"nontax_revenue":5724742.45,"capital_revenue":0,"transfer_revenue":341460.76,"current_expense":3406152.45,"capital_expense":558173,"budget_balance":7203191.31,"cash_current":36305010.4,"cash_previous":29101819.09},"ratios":{"revenue_execution":1.19098328,"expense_execution":0.60551786,"balance_to_revenue":0.6450128,"cash_to_expense":9.15792885,"cash_yoy":0.24751687,"capital_expense_share":0.14079899,"transfer_revenue_share":0.03057625},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00663026/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00663026"},"seo":{"slug":"vrancice","path":"/cz/municipalities/vrancice/"},"population":{"value":180,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7575000,"expenditure_czk":5856000,"financing_czk":-1719000,"balance_czk":1719000},{"stage":"revised","revenue_czk":9376720,"expenditure_czk":6547000,"financing_czk":-2829720,"balance_czk":2829720},{"stage":"actual","revenue_czk":11167516.76,"expenditure_czk":3964325.45,"financing_czk":-7203191.31,"balance_czk":7203191.31}],"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":[["5171",1275000],["5169",1249000],["5365",437000],["6119",370000],["6122",310000],["5011",300000],["5023",256000],["6121",250000],["5139",214800],["5362",201000],["5021",176000],["5154",151000],["5137",83000],["5031",75000],["5321",70000],["6371",60000],["5032",51000],["5194",50500],["5156",38000],["5329",36000],["5166",30000],["5903",30000],["5175",28000],["5163",26000],["5222",25000],["5168",23000],["6130",10000],["5179",9000],["5173",8000],["5162",6000],["5019",2000],["5038",2000],["5136",1500],["5161",1500],["5039",700]],"economic_expenditure_total_czk":5856000,"economic_financing":[["8115",-1719000]],"economic_financing_total_czk":-1719000,"economic_revenue":[["1211",1922250],["2119",980000],["1121",979000],["2111",812000],["1111",691000],["1511",555000],["2141",500000],["1122",420000],["2131",265000],["1113",124000],["1112",71000],["1345",70000],["4112",57400],["2324",53000],["4111",25000],["1386",20000],["1387",10000],["2329",10000],["4116",7350],["1343",1000],["1361",1000],["2132",1000]],"economic_revenue_total_czk":7575000,"purpose_expenditure":[["6171",702000],["2212",650000],["6399",620000],["3639",604000],["1032",400000],["3635",370000],["6112",283000],["3326",254000],["2310",210000],["3745",210000],["1031",200000],["5512",169000],["2221",150000],["3429",150000],["3631",130000],["3723",110000],["3399",107500],["3722",105000],["3113",70000],["2321",60000],["6409",45000],["3726",38000],["6114",32000],["2341",30000],["5213",30000],["3412",25000],["2115",20000],["3739",16000],["3421",15000],["6320",15000],["3721",11000],["3742",10000],["4349",5000],["6310",5000],["3749",4000],["3314",500]],"purpose_expenditure_total_czk":5856000},"revised":{"economic_expenditure":[["5171",1275000],["5169",1249000],["6121",550000],["5365",502000],["5362",451000],["6119",370000],["5011",323000],["6122",310000],["5023",256000],["5139",225800],["5021",176000],["5154",151000],["5137",104000],["5031",75000],["5901",71000],["6371",60000],["5032",51000],["5194",50500],["5156",38000],["5166",30000],["5903",30000],["5175",28000],["5163",26000],["5222",25000],["5168",23000],["5499",21000],["5329",20000],["5321",15000],["6130",10000],["5179",9000],["5173",8000],["5162",6000],["5019",2000],["5038",2000],["5136",1500],["5161",1500],["5039",700]],"economic_expenditure_total_czk":6547000,"economic_financing":[["8115",-2829720]],"economic_financing_total_czk":-2829720,"economic_revenue":[["2111",2112000],["1211",1922250],["2119",980000],["1121",979000],["2141",750000],["1111",691000],["1511",555000],["1122",420000],["2131",265000],["4222",172170],["1113",124000],["4116",86450],["1112",71000],["1345",70000],["4112",57400],["2324",53000],["4111",25440],["1386",20000],["1387",10000],["2329",10000],["1343",1000],["1361",1000],["2132",1000],["4121",10]],"economic_revenue_total_czk":9376720,"purpose_expenditure":[["6399",935000],["6171",757000],["2212",650000],["3639",604000],["3429",450000],["1032",400000],["3635",370000],["6112",283000],["3326",254000],["2310",210000],["3745",210000],["1031",200000],["5512",169000],["2221",150000],["3631",130000],["3723",110000],["3399",107500],["3722",105000],["3113",70000],["2321",60000],["6409",45000],["3726",38000],["6114",32000],["2341",30000],["5213",30000],["3412",25000],["2143",21000],["2115",20000],["3739",16000],["3421",15000],["6320",15000],["3721",11000],["3742",10000],["4349",5000],["6310",5000],["3749",4000],["3314",500]],"purpose_expenditure_total_czk":6547000},"actual":{"economic_expenditure":[["5169",757637.2],["5365",496176],["6121",340185],["5011",326277],["5362",302722],["5023",280158],["5171",249410.05],["5021",209246],["5139",177191.58],["6130",117800],["5154",103610.77],["6122",100188],["5031",80920],["5137",72652],["5156",64210.8],["5032",54585],["5168",33153.1],["5163",26622],["5166",25730],["5499",20418],["5167",20240],["5329",20000],["5321",15000],["5162",12794.03],["5179",10299],["5175",9112.98],["5132",8292],["5194",7172.78],["5138",6045.66],["5222",5000],["5164",2843.5],["5151",2300],["5038",2198],["5019",1832],["5173",1412],["5039",619],["5161",272]],"economic_expenditure_total_czk":3964325.45,"economic_financing":[["8118",-25000000],["8115",17796808.69]],"economic_financing_total_czk":-7203191.31,"economic_revenue":[["2111",2043000.08],["1211",1930355.43],["2131",1841488.87],["1121",1034290.02],["2119",928099.04],["2141",848298.05],["1111",703004.76],["1511",633588.31],["1122",483210],["4222",172170],["1113",136643.8],["4116",86444],["1112",67404.25],["1345",57738],["4112",57400],["2324",55636.41],["1386",37677.42],["4111",25436.76],["1387",14767.84],["2329",5420],["2112",2700],["1334",2188.5],["1381",295.22],["1361",150],["2132",100],["4121",10]],"economic_revenue_total_czk":11167516.76,"purpose_expenditure":[["6399",783782],["6171",735307.89],["3639",445034.04],["3429",378492.31],["6112",308378],["1031",305765.3],["1032",210555.29],["2212",188034],["5512",109925.1],["3723",86747.65],["2310",75924.22],["3722",64318.35],["3631",45120.52],["6409",30299],["3314",26985],["3745",26495.9],["6114",26068.76],["3749",23958],["3113",15000],["6320",14073],["3739",12966],["2143",12400],["3399",9985.58],["2115",8000],["3326",6098.94],["3721",5616],["3726",4195.2],["3412",2952.4],["6310",1847]],"purpose_expenditure_total_czk":3964325.45}},"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."}}}}