{"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:00241831","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241831","name":"Obec Vrané nad Vltavou","short_name":"Vrané nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539848},"amounts":{"revenue_approved":97681000,"revenue_adjusted":129523801.37,"revenue_actual":116039449.09,"expense_approved":129187540,"expense_adjusted":142199276.63,"expense_actual":133177661.61,"tax_revenue":69878668.17,"nontax_revenue":8758015,"capital_revenue":1737000,"transfer_revenue":35665765.92,"current_expense":61610595.02,"capital_expense":71567066.59,"budget_balance":-17138212.52,"cash_current":22400210.39,"cash_previous":42193230.56},"ratios":{"revenue_execution":0.89589286,"expense_execution":0.93655653,"balance_to_revenue":-0.14769298,"cash_to_expense":0.16819796,"cash_yoy":-0.46910416,"capital_expense_share":0.53738041,"transfer_revenue_share":0.30735897},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241831/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241831"},"seo":{"slug":"vrane-nad-vltavou","path":"/cz/municipalities/vrane-nad-vltavou/"},"population":{"value":2687,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":97681000,"expenditure_czk":129187540,"financing_czk":31506540,"balance_czk":-31506540},{"stage":"revised","revenue_czk":129523801.37,"expenditure_czk":142199276.63,"financing_czk":12675475.26,"balance_czk":-12675475.26},{"stage":"actual","revenue_czk":116039449.09,"expenditure_czk":133177661.61,"financing_czk":17138212.52,"balance_czk":-17138212.52}],"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",38200000],["6349",30000000],["5171",17670000],["5169",9308000],["5331",9170000],["5011",5435567],["5023",2200000],["6122",2091000],["5139",1725000],["5362",1635000],["5031",1513000],["5321",1400000],["5154",1320000],["5137",1109000],["5329",1100000],["5032",1014100],["5229",850400],["5163",604473],["5021",591000],["5141",500000],["5151",360000],["5166",255000],["5156",215000],["5499",200000],["6351",167000],["5168",100000],["5162",70000],["5164",60000],["5175",60000],["5365",50000],["5167",40000],["5132",37000],["5136",32000],["5038",20000],["5161",20000],["5172",20000],["5173",10000],["5191",10000],["5194",10000],["6130",10000],["5493",5000]],"economic_expenditure_total_czk":129187540,"economic_financing":[["8115",31506540]],"economic_financing_total_czk":31506540,"economic_revenue":[["1211",32000000],["1121",18000000],["4213",15000000],["1111",11500000],["1345",3580000],["1511",3500000],["2132",3193000],["1113",2500000],["1122",1400000],["1112",1000000],["4112",1000000],["2111",787000],["2324",724000],["4121",600000],["2141",500000],["2142",500000],["3122",500000],["2131",200000],["2212",200000],["3111",200000],["4122",200000],["1381",150000],["1361",105000],["4111",100000],["1341",80000],["1342",80000],["1343",50000],["2119",20000],["1335",10000],["1334",1000],["1344",1000]],"economic_revenue_total_czk":97681000,"purpose_expenditure":[["2310",43520000],["2321",19111000],["6171",16915667],["2212",14050000],["3113",8491000],["3722",4700000],["5512",3250000],["3631",2950000],["6112",2200000],["3111",2170000],["3141",1608000],["6399",1600000],["3723",1402000],["2411",1367000],["3612",1120000],["3745",790000],["3319",750000],["3639",725000],["3421",630000],["3511",525000],["3419",300000],["3632",271000],["3231",260000],["3349",200000],["3314",150400],["2232",90000],["2219",30000],["6310",11473]],"purpose_expenditure_total_czk":129187540},"revised":{"economic_expenditure":[["6121",45160823.69],["6349",33571046],["5169",12787325.47],["5171",11374000],["5331",11065276.09],["5011",5435567],["5362",2844766],["6122",2339061.08],["5023",2200000],["5139",2006322.99],["5031",1688871],["5154",1625533.65],["5321",1400000],["5137",1127930],["5021",1114832],["5329",1100000],["5229",1042400],["5032",1014100],["5163",648128],["5141",500000],["5151",375623.72],["5166",325119.2],["5156",217039],["5168",213159.76],["5499",200000],["6351",167000],["5336",150000],["6119",73233.6],["5162",70000],["5164",60000],["5365",50000],["5167",40000],["5132",37000],["5136",34906.38],["5175",32973],["5161",22239],["5038",20000],["5172",20000],["5173",10000],["5191",10000],["5194",10000],["6130",10000],["5493",5000]],"economic_expenditure_total_czk":142199276.63,"economic_financing":[["8115",12675475.26]],"economic_financing_total_czk":12675475.26,"economic_revenue":[["1211",32000000],["4216",24826684.1],["1121",18000000],["4213",15000000],["1111",11500000],["1345",4116488],["2132",4032215],["1511",3500000],["4116",3386696.52],["1113",2500000],["1122",2215710],["2324",1212833.49],["4112",1076500],["1112",1000000],["2111",787000],["4121",600000],["2141",500000],["2142",500000],["3122",500000],["3111",479000],["1386",425539.91],["2131",200000],["2212",200000],["4122",200000],["1387",168134.35],["1381",150000],["1361",105000],["4111",100000],["1341",80000],["1342",80000],["1343",50000],["2119",20000],["1335",10000],["1334",1000],["1344",1000]],"economic_revenue_total_czk":129523801.37,"purpose_expenditure":[["2310",50452057.08],["2321",19111000],["6171",18236069.41],["2212",14050000],["3113",9483751.03],["3722",6167045.49],["3631",3242171.01],["6399",2809766],["3111",2204800],["6112",2200000],["2219",1628876.09],["3141",1628646],["3723",1402000],["2411",1367000],["3639",1168915.3],["3612",1120000],["3231",933807.3],["3319",847002.6],["3745",790000],["3421",630000],["3511",628158.05],["5512",422733],["3419",412000],["3635",345483.6],["3314",280521.67],["3632",271000],["3349",200000],["2232",90000],["6114",65000],["6310",11473]],"purpose_expenditure_total_czk":142199276.63},"actual":{"economic_expenditure":[["6121",35125074.91],["6349",33571046],["5171",13512678.81],["5169",12666278.69],["5331",11092097.59],["5011",5413881],["5362",2811766],["6122",2697379.08],["5139",1775708.66],["5023",1738972],["5031",1688871],["5154",1497335.82],["5321",1476402],["5021",1114832],["5032",1092429],["5329",1070310],["5229",1042565.23],["5163",626166.02],["5137",473964.15],["5141",441428.06],["5151",411190],["5166",325119.2],["5156",220114],["5168",213159.76],["5499",160440],["5493",154696],["5336",150000],["5162",103266.71],["6351",100333],["6119",73233.6],["5172",72454.8],["5164",60000],["5132",41820],["5161",38747.47],["5136",38505.05],["5167",34456],["5038",24451],["5175",18514],["5365",6600],["5173",1375]],"economic_expenditure_total_czk":133177661.61,"economic_financing":[["8115",19793020.17],["8124",-2654807.65]],"economic_financing_total_czk":17138212.52,"economic_revenue":[["1211",29368520.14],["4216",24826684.1],["1121",15739487.34],["1111",10753330.27],["4213",5203995.47],["2132",4693230],["1345",4144405.86],["1511",3448848.59],["4116",3386696.52],["1122",2215710],["1113",2079074.74],["2324",2052269.56],["3122",1158000],["4112",1076500],["1112",1025669.66],["2111",946007.17],["4121",675000],["3111",579000],["1386",573366.67],["2142",388830.98],["2141",281541.78],["4122",249750],["1387",224727.53],["2131",207466],["4113",182139.83],["2328",135669.51],["1341",81494],["1335",80140.4],["1361",71670],["4111",65000],["2212",53000],["1343",34850],["1342",31275],["1381",4467.17],["1334",1630.8]],"economic_revenue_total_czk":116039449.09,"purpose_expenditure":[["2310",50139642.93],["6171",18210859.64],["2321",13848238.52],["2212",12978283.91],["3113",9482418.77],["3722",6167045.49],["3631",3072730.35],["6399",2809766],["3111",2204800],["6112",1738972],["2219",1628876.09],["3141",1628646],["3639",1147187.2],["2411",1094972.37],["3723",1065650.13],["3231",933807.3],["3319",801654.38],["3745",686871.36],["3612",644572.75],["3511",629612.89],["3419",412000],["5512",409058],["3635",345483.6],["3314",286120.32],["3632",268028.66],["3421",240413],["3349",189504],["6114",65000],["2232",45426.55],["6310",2019.4]],"purpose_expenditure_total_czk":133177661.61}},"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."}}}}