{"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:00243558","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243558","name":"Obec Vranovice","short_name":"Vranovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":541567},"amounts":{"revenue_approved":10915000,"revenue_adjusted":14351000,"revenue_actual":14333428.12,"expense_approved":9997000,"expense_adjusted":13433000,"expense_actual":11833648.05,"tax_revenue":8669970.05,"nontax_revenue":4984873.77,"capital_revenue":0,"transfer_revenue":678584.3,"current_expense":9311552.38,"capital_expense":2522095.67,"budget_balance":2499780.07,"cash_current":8349168.6,"cash_previous":6767388.53},"ratios":{"revenue_execution":0.99877556,"expense_execution":0.88093859,"balance_to_revenue":0.17440211,"cash_to_expense":0.70554478,"cash_yoy":0.23373567,"capital_expense_share":0.21312918,"transfer_revenue_share":0.04734278},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243558/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243558"},"seo":{"slug":"vranovice","path":"/cz/municipalities/vranovice/"},"population":{"value":339,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10915000,"expenditure_czk":9997000,"financing_czk":-918000,"balance_czk":918000},{"stage":"revised","revenue_czk":14351000,"expenditure_czk":13433000,"financing_czk":-918000,"balance_czk":918000},{"stage":"actual","revenue_czk":14333428.12,"expenditure_czk":11833648.05,"financing_czk":-2499780.07,"balance_czk":2499780.07}],"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",2109000],["5023",1400000],["6121",980000],["5151",600000],["5331",520000],["5141",460000],["5031",380000],["5139",339000],["5154",336000],["5011",320000],["5171",312000],["6122",300000],["5137",298000],["5032",230000],["5021",212000],["5321",200000],["5365",200000],["5159",140000],["5166",114000],["5164",100000],["5175",61000],["5156",55000],["5903",50000],["5499",49000],["5162",40000],["5173",35000],["5136",25000],["5329",24000],["5163",20000],["5167",20000],["5222",17000],["5492",15000],["5229",11000],["5038",7000],["5161",5000],["5362",5000],["5122",4000],["5019",2000],["5192",2000]],"economic_expenditure_total_czk":9997000,"economic_financing":[["8115",-918000]],"economic_financing_total_czk":-918000,"economic_revenue":[["1211",3900000],["1121",1996000],["2111",1993000],["1111",1400000],["1511",800000],["1113",253000],["2131",160000],["1112",120000],["2141",100000],["4112",80000],["1386",35000],["1342",20000],["1381",18000],["1387",18000],["1341",12000],["4121",9000],["1361",1000]],"economic_revenue_total_czk":10915000,"purpose_expenditure":[["6171",2598000],["6112",2000000],["2321",1046000],["3111",850000],["2310",663000],["3745",400000],["3722",350000],["3723",350000],["5512",300000],["2212",200000],["6399",200000],["1032",170000],["3631",163000],["3113",150000],["2329",100000],["3412",50000],["5213",50000],["3314",40000],["3319",40000],["2334",35000],["2399",35000],["3636",35000],["3322",30000],["3421",30000],["3632",30000],["3635",30000],["2221",20000],["3721",15000],["3419",5000],["3429",5000],["4379",3000],["3543",2000],["3741",2000]],"purpose_expenditure_total_czk":9997000},"revised":{"economic_expenditure":[["5169",2037000],["5171",1913000],["6121",1789000],["5023",1400000],["6122",754000],["5331",650000],["5151",600000],["5137",500000],["5141",454000],["5031",362000],["5011",320000],["5154",319000],["5336",292000],["5139",289000],["5021",262000],["5032",233000],["5321",174000],["5122",150000],["5159",140000],["5164",100000],["5365",100000],["6123",100000],["5175",88000],["5166",68000],["5173",51000],["5903",50000],["5499",49000],["5162",45000],["5156",25000],["5329",24000],["5492",23000],["5222",18000],["5229",11000],["5136",10000],["5163",10000],["5038",8000],["5167",8000],["5366",3000],["5161",2000],["5192",2000]],"economic_expenditure_total_czk":13433000,"economic_financing":[["8115",-918000]],"economic_financing_total_czk":-918000,"economic_revenue":[["1211",3791300],["2226",2522000],["2111",2033000],["1121",2026000],["1111",1372000],["1511",945000],["2131",311000],["4116",292000],["1113",269000],["4222",221000],["1112",133000],["2141",126000],["4112",81700],["1386",74000],["4122",62000],["1387",29000],["1342",21000],["4111",20000],["1341",8000],["1343",6000],["4121",3000],["1335",1000],["1361",1000],["1381",1000],["1382",1000],["2321",1000]],"economic_revenue_total_czk":14351000,"purpose_expenditure":[["6171",4215000],["6112",1916000],["2333",1451000],["3111",1397000],["2321",724000],["3723",613000],["3745",461000],["2310",431000],["2223",353000],["3722",350000],["5512",253000],["2219",206000],["1032",200000],["3631",159000],["3113",150000],["6399",100000],["2329",82000],["2212",50000],["3421",50000],["5213",50000],["3636",45000],["2399",39000],["3721",25000],["6114",22000],["3412",19000],["3322",17000],["3632",14000],["2221",10000],["3314",10000],["3419",5000],["3429",5000],["3741",3000],["4379",3000],["6402",3000],["3543",2000]],"purpose_expenditure_total_czk":13433000},"actual":{"economic_expenditure":[["6121",1782175.45],["5171",1692810.35],["5169",1687704.21],["5023",1182746],["5331",650000],["6122",639920.22],["5151",505180],["5141",382433.93],["5137",380375.15],["5031",356985],["5011",319160],["5336",291900.8],["5154",279896.58],["5139",246370.13],["5021",244913],["5032",216657],["5122",148040.18],["5321",122646],["6123",100000],["5164",84796.8],["5175",71958.48],["5159",71315.75],["5166",60227.75],["5362",49190],["5499",48000],["5173",44528],["5162",39035.52],["5329",23340],["5156",22981.97],["5492",22500],["5222",17665],["5229",9930],["5163",9144.78],["5136",7693],["5167",7280],["5038",6268],["5366",2464],["5365",2184],["5192",2000],["5161",1231]],"economic_expenditure_total_czk":11833648.05,"economic_financing":[["8115",-1361780.07],["8124",-918000],["8125",-220000]],"economic_financing_total_czk":-2499780.07,"economic_revenue":[["1211",3790201.8],["2226",2521049.43],["2111",2027284],["1121",2025774.29],["1111",1371078.94],["1511",944167.17],["2131",310277],["4116",291900.8],["1113",268069.48],["4222",220390],["1112",132107.54],["2141",125263.34],["4112",81700],["1386",73785.19],["4122",62000],["1387",28930.62],["1342",20150],["4111",19593.5],["1341",7550],["1343",5820],["4121",3000],["2321",1000],["1335",882],["1361",800],["1381",612.32],["1382",40.7]],"economic_revenue_total_czk":14333428.12,"purpose_expenditure":[["6171",3985812.95],["6112",1647071],["2333",1428407.2],["3111",1390084],["2321",630796.34],["3723",430529.2],["3745",399461.17],["2223",352830.22],["2310",329074.35],["3722",262735.52],["5512",185947.16],["1032",116981],["2219",105406],["3113",100000],["3631",99035.89],["2329",81784],["6399",51374],["3636",43270],["2399",37492.8],["3421",35174.26],["6114",19593.5],["3412",18946.91],["3721",16829.24],["3632",13594],["3322",13184.34],["2221",9052],["3314",8717],["3419",5000],["3429",5000],["3741",3000],["4379",3000],["6402",2464],["3543",2000]],"purpose_expenditure_total_czk":11833648.05}},"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."}}}}