{"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:00235121","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235121","name":"Městys Vraný","short_name":"Vraný","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":533068},"amounts":{"revenue_approved":29800000,"revenue_adjusted":30077636.77,"revenue_actual":29403270.48,"expense_approved":29800000,"expense_adjusted":31245238.27,"expense_actual":29341681.18,"tax_revenue":21448252.77,"nontax_revenue":5348350.94,"capital_revenue":720000,"transfer_revenue":1886666.77,"current_expense":20636268.17,"capital_expense":8705413.01,"budget_balance":61589.3,"cash_current":34353380.97,"cash_previous":34291791.67},"ratios":{"revenue_execution":0.97757915,"expense_execution":0.93907689,"balance_to_revenue":0.00209464,"cash_to_expense":1.17080479,"cash_yoy":0.00179604,"capital_expense_share":0.29669101,"transfer_revenue_share":0.0641652},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235121/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235121"},"seo":{"slug":"vrany","path":"/cz/municipalities/vrany/"},"population":{"value":793,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":29800000,"expenditure_czk":29800000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":30077636.77,"expenditure_czk":31245238.27,"financing_czk":1167601.5,"balance_czk":-1167601.5},{"stage":"actual","revenue_czk":29403270.48,"expenditure_czk":29341681.18,"financing_czk":-61589.3,"balance_czk":61589.3}],"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":[["6121",11565000],["5171",3568000],["5169",2646000],["5011",2208000],["5331",1345000],["5901",1175000],["5362",1091000],["5023",1000000],["5229",730000],["5154",710000],["5139",700500],["5137",590000],["5031",540000],["5153",330000],["5032",308000],["5156",250000],["5021",166000],["5163",159000],["5151",110000],["5194",95000],["5162",56000],["5222",52000],["6122",50000],["6130",50000],["5175",47000],["5167",45000],["5213",40000],["5173",23000],["5172",20000],["5038",15000],["5132",15000],["5365",15000],["5161",12500],["5136",11000],["5138",10000],["5168",10000],["5221",10000],["5329",10000],["5903",10000],["5321",7000],["5019",3000],["5164",2000]],"economic_expenditure_total_czk":29800000,"economic_revenue":[["1211",7914500],["1121",3930000],["2111",3224000],["1111",2847000],["4216",2845000],["1511",2589000],["2132",1525500],["1122",986000],["4112",900000],["2141",850000],["1345",800000],["1113",677000],["1112",220000],["4116",130000],["1386",82000],["4111",65000],["1381",45000],["1387",40000],["2131",30000],["1361",20000],["2119",20000],["2324",20000],["1341",19500],["2139",9000],["1334",8500],["2112",2000],["1359",1000]],"economic_revenue_total_czk":29800000,"purpose_expenditure":[["2310",7500000],["2219",5000000],["6171",4344000],["3745",2400000],["3319",1100000],["6112",1100000],["3612",1000000],["3722",865000],["3723",840000],["5512",730000],["3111",725000],["2411",650000],["3419",650000],["3113",620000],["2321",550000],["3631",300000],["3519",250000],["3329",200000],["3421",150000],["3619",150000],["6320",150000],["1039",60000],["4357",60000],["2333",50000],["3429",50000],["3639",50000],["6399",50000],["2292",40000],["6114",40000],["3315",30000],["3341",30000],["3314",25000],["2295",10000],["3632",10000],["3721",10000],["5213",10000],["6310",1000]],"purpose_expenditure_total_czk":29800000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",8371000],["5171",5057000],["5169",3584500],["5011",2708000],["5137",1526000],["5331",1345000],["5362",1251870],["5023",1059000],["5154",839000],["5229",730000],["5031",657000],["5139",641000],["5336",595900.79],["6122",547000],["5901",505467.48],["5153",465000],["5032",349000],["5156",170000],["5021",168000],["5163",109000],["5151",90000],["5194",80000],["5222",52000],["6130",50000],["5167",45000],["5175",45000],["5162",41000],["5173",19000],["5038",15000],["5132",15000],["5172",15000],["5365",15000],["5161",14500],["5138",10000],["5168",10000],["5221",10000],["5329",10000],["5903",10000],["5136",9000],["5321",7000],["5164",2000],["5192",2000]],"economic_expenditure_total_czk":31245238.27,"economic_financing":[["8115",1167601.5]],"economic_financing_total_czk":1167601.5,"economic_revenue":[["1211",8014500],["1121",4290000],["2111",3369000],["1511",3214000],["1111",2947000],["2132",1540500],["1122",996870],["4112",984100],["2141",850000],["1345",800000],["4116",734868.28],["3122",720000],["1113",677000],["1112",280000],["1386",162000],["2229",100000],["4216",85499.99],["1387",60000],["4121",44800],["2131",43000],["2324",40000],["4111",37398.5],["1361",25000],["2119",20000],["1341",19500],["2139",9000],["1334",8500],["1381",2000],["2112",2000],["1359",1000],["1382",100]],"economic_revenue_total_czk":30077636.77,"purpose_expenditure":[["2219",6710000],["2310",5081000],["3745",3677000],["6171",3624262.48],["2321",1753075],["3319",1273000],["6112",1155000],["3111",997475.2],["3113",967425.59],["3722",825000],["3723",760000],["5512",730000],["2411",670000],["3419",650000],["3612",435000],["3519",300000],["3631",300000],["3329",200000],["6399",200000],["3421",150000],["3632",150000],["6320",100000],["3429",85000],["3315",61000],["1039",60000],["4357",60000],["3619",50000],["3639",50000],["6114",40000],["3341",30000],["3721",30000],["2333",25000],["3314",25000],["2295",10000],["5213",10000],["6310",1000]],"purpose_expenditure_total_czk":31245238.27},"actual":{"economic_expenditure":[["6121",8209893.01],["5171",4819628.15],["5169",3567414.9],["5011",2716354],["5331",1345000],["5362",1179527],["5137",1139598.89],["5023",1058849],["5154",893828.57],["5229",717000],["5031",673662],["5336",595900.79],["5139",506958.13],["6122",495520],["5153",468816.14],["5032",339749],["5163",102964.2],["5021",93883],["5151",89107.2],["5194",62447],["5156",52675],["5222",47500],["5175",31195],["5162",31103.75],["5132",16002.5],["5161",13092],["5172",13061.95],["5038",11161],["5167",9666],["5173",9555],["5136",8964],["5221",6160],["5321",5000],["5329",5000],["5365",3400],["5192",1550],["5164",494]],"economic_expenditure_total_czk":29341681.18,"economic_financing":[["8118",-30000000],["8115",22938410.7],["8117",7000000]],"economic_financing_total_czk":-61589.3,"economic_revenue":[["1211",8031274.42],["1121",4297397.65],["2111",3276101.4],["1511",3216233.82],["1111",3003427.06],["2132",1131351.34],["1122",996870],["4112",984100],["1345",786446],["2141",765251.66],["4116",734868.28],["3122",720000],["1113",568247.59],["1112",280161.61],["1386",156565.62],["2229",100000],["4216",85499.99],["1387",61366.32],["4121",44800],["2131",43153],["4111",37398.5],["1361",24120],["2324",19693.54],["1341",18100],["2119",9040],["1334",6757.6],["2139",3760],["1381",1265.84],["1382",19.24]],"economic_revenue_total_czk":29403270.48,"purpose_expenditure":[["2219",6605335.71],["2310",5054956.25],["3745",3532549.23],["6171",3208618.94],["2321",1578941.45],["3319",1269337.7],["6112",1154127],["3111",997475.2],["3113",963868.59],["3722",821697.22],["3723",753816.61],["2411",667051.11],["3419",650000],["3612",364236.87],["3631",279934.84],["3519",267899.53],["3329",186250],["5512",161661.19],["3632",140000],["6399",130145],["3421",109413],["6320",95201],["3429",84500],["3315",60956.69],["1039",60000],["4357",41363],["6114",37398.5],["2333",23262],["3721",21609.35],["3314",14940],["2295",5000],["6310",135.2]],"purpose_expenditure_total_czk":29341681.18}},"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."}}}}