{"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:00237302","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237302","name":"Obec Vraňany","short_name":"Vraňany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535303},"amounts":{"revenue_approved":23165600,"revenue_adjusted":27563549.84,"revenue_actual":27484809.81,"expense_approved":35165600,"expense_adjusted":37324456.75,"expense_actual":30423168.91,"tax_revenue":23896677.76,"nontax_revenue":1913502.21,"capital_revenue":800,"transfer_revenue":1673829.84,"current_expense":14072863.79,"capital_expense":16350305.12,"budget_balance":-2938359.1,"cash_current":13302686.8,"cash_previous":16241045.9},"ratios":{"revenue_execution":0.99714333,"expense_execution":0.81510011,"balance_to_revenue":-0.10690847,"cash_to_expense":0.43725513,"cash_yoy":-0.18092179,"capital_expense_share":0.53742939,"transfer_revenue_share":0.06090018},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237302/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237302"},"seo":{"slug":"vranany","path":"/cz/municipalities/vranany/"},"population":{"value":981,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23165600,"expenditure_czk":35165600,"financing_czk":12000000,"balance_czk":-12000000},{"stage":"revised","revenue_czk":27563549.84,"expenditure_czk":37324456.75,"financing_czk":9760906.91,"balance_czk":-9760906.91},{"stage":"actual","revenue_czk":27484809.81,"expenditure_czk":30423168.91,"financing_czk":2938359.1,"balance_czk":-2938359.1}],"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",12305863],["6202",10000000],["5169",3160000],["5331",2080000],["5011",2030000],["5023",1100000],["5171",910000],["5031",750000],["5365",400000],["5154",362000],["5222",360000],["5032",290000],["5021",181000],["5138",155000],["5156",125000],["5323",120000],["5139",118000],["5163",110000],["5153",70000],["5137",60000],["5162",59500],["5321",50000],["5903",50000],["5194",43000],["5042",40000],["5175",39000],["5168",38000],["5229",30000],["5219",25000],["5499",25000],["5134",20000],["5151",10500],["5221",10000],["5132",8000],["5038",7000],["5136",6500],["5167",6000],["5041",3000],["5131",3000],["5161",3000],["5362",2237]],"economic_expenditure_total_czk":35165600,"economic_financing":[["8115",12000000]],"economic_financing_total_czk":12000000,"economic_revenue":[["1211",9150000],["1121",5000000],["1111",3000000],["1511",2000000],["1113",700000],["2111",700000],["1345",620000],["1122",400000],["2324",256000],["1112",250000],["4112",240000],["2141",200000],["2112",158000],["2132",139600],["1386",95000],["4111",59000],["2131",55000],["1387",54000],["1356",50000],["1341",31000],["1334",5000],["1361",3000]],"economic_revenue_total_czk":23165600,"purpose_expenditure":[["2321",10507000],["3113",10320000],["2219",4010863],["3745",2466000],["6171",2081550],["6112",1420000],["3725",750000],["3722",700000],["6399",400687],["3111",360000],["3399",356000],["3631",315000],["3726",280000],["3723",220000],["3419",218000],["2310",150000],["2292",120000],["6310",110000],["3721",70000],["6114",59000],["3311",50000],["5213",50000],["5512",50000],["3319",25000],["3512",25000],["3612",20000],["2212",15000],["3314",11500],["3421",4000],["3341",1000]],"purpose_expenditure_total_czk":35165600},"revised":{"economic_expenditure":[["6121",16632923],["6202",5418790],["5169",4144700],["5331",2214800],["5011",2030000],["5171",1207900],["5023",1100000],["5031",750000],["5365",440320],["5021",434316],["5222",416000],["5154",377000],["5336",311433.75],["5032",292000],["5139",169600],["5138",164000],["5137",140618],["5156",125000],["5323",120000],["5163",110000],["5153",70000],["5162",67900],["6130",66500],["5194",59000],["5168",56400],["5321",50000],["5903",50000],["5175",43469],["5042",40000],["5123",27500],["5229",26000],["5219",25000],["5499",25000],["5134",20000],["5362",11137],["5167",11000],["5151",10500],["5041",10200],["5221",10000],["5038",8410],["5132",8000],["6127",6900],["5136",6500],["5179",5000],["5131",4000],["5172",3400],["5161",3000],["5164",240]],"economic_expenditure_total_czk":37324456.75,"economic_financing":[["8115",9760906.91]],"economic_financing_total_czk":9760906.91,"economic_revenue":[["1211",9738100],["1121",5215400],["1111",3603000],["1511",2716000],["4213",937993.09],["2111",735100],["1113",700000],["1345",620000],["1122",439320],["2324",407700],["4116",360433.75],["1112",340000],["2141",277200],["1356",257100],["4112",249300],["1386",190100],["2112",161200],["2132",139600],["2122",134800],["4122",80000],["1387",74500],["2131",56200],["4111",46103],["2119",43000],["1341",31000],["1334",5000],["1361",3000],["1381",1600],["3111",800]],"economic_revenue_total_czk":27563549.84,"purpose_expenditure":[["6171",11505970],["2219",7746863],["2321",6543140],["3745",2924200],["3113",1857700],["6112",1420000],["3725",824000],["3722",745000],["3111",671433.75],["3726",482700],["3399",460900],["6399",448007],["3631",371000],["3419",263600],["3723",253700],["2310",157000],["2292",120000],["6310",110000],["3721",70000],["2212",60600],["3311",56000],["5213",50000],["5512",50000],["6114",46103],["3319",29000],["3512",25000],["3612",15200],["3314",11500],["3421",4600],["3341",1000],["3632",240]],"purpose_expenditure_total_czk":37324456.75},"actual":{"economic_expenditure":[["6121",16276955.12],["5169",3854965.65],["5331",2214800],["5011",1774757],["5171",1112864.15],["5023",1061314],["5031",709205],["5365",440320],["5021",427641],["5222",326600],["5336",311433.75],["5154",296919.33],["5032",281208],["5139",163588.3],["5138",162668.9],["5137",134099.17],["5156",116587.7],["5163",99155.4],["5162",67014.04],["6130",66500],["5153",66116.46],["5323",64127],["5168",56353.94],["5321",50000],["5194",48926.4],["5042",32623.34],["5175",31804.24],["5123",27468],["5229",26000],["5499",25000],["5134",17057.02],["5041",10164],["5221",10000],["5362",9916],["5038",8409],["6127",6850],["5136",6238],["5167",6100],["5179",5000],["5131",3804],["5151",3625],["5132",3419],["5172",3399],["5161",1932],["5164",240]],"economic_expenditure_total_czk":30423168.91,"economic_financing":[["8115",2938359.1]],"economic_financing_total_czk":2938359.1,"economic_revenue":[["1211",9738002.84],["1121",5215339.71],["1111",3602955.11],["1511",2715986.26],["4213",937993.09],["2111",732945.4],["1113",689218.34],["1345",600172.6],["1122",439320],["2324",400278.58],["4116",360433.75],["1112",339922.27],["2141",277115.23],["1356",257097.62],["4112",249300],["1386",190006.53],["2112",147658],["2122",134800],["2132",121601],["4122",80000],["1387",74468.67],["2131",56104],["4111",46103],["2119",43000],["1341",27825],["1334",3108.5],["1361",1750],["1381",1504.31],["3111",800]],"economic_revenue_total_czk":27484809.81,"purpose_expenditure":[["6171",11137396.78],["2219",7562920.45],["3745",2553869.33],["3113",1854800],["6112",1366170],["2321",1109554.7],["3725",762619.45],["3722",688408.5],["3111",671433.75],["3726",482632.7],["6399",446796],["3399",412029.04],["3419",263306],["3631",256085.92],["3723",253624.45],["2310",145753.1],["6310",99155.4],["2292",64127],["2212",60547.07],["3311",56000],["5512",50000],["6114",46103],["3721",44943.95],["3319",15654.72],["3314",11450],["3612",4441],["3421",2971.6],["3632",240],["3341",135]],"purpose_expenditure_total_czk":30423168.91}},"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."}}}}