{"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:00282855","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282855","name":"Obec Vranov","short_name":"Vranov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":584151},"amounts":{"revenue_approved":31800000,"revenue_adjusted":36577600,"revenue_actual":36594041.41,"expense_approved":22820000,"expense_adjusted":25913600,"expense_actual":23046760.61,"tax_revenue":21634019.32,"nontax_revenue":4427071.37,"capital_revenue":0,"transfer_revenue":10532950.72,"current_expense":16387059.36,"capital_expense":6659701.25,"budget_balance":13547280.8,"cash_current":29889397.31,"cash_previous":17346924.51},"ratios":{"revenue_execution":1.00044949,"expense_execution":0.88936931,"balance_to_revenue":0.37020455,"cash_to_expense":1.29690232,"cash_yoy":0.72303726,"capital_expense_share":0.28896474,"transfer_revenue_share":0.2878324},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282855/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282855"},"seo":{"slug":"vranov-00282855","path":"/cz/municipalities/vranov-00282855/"},"population":{"value":928,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31800000,"expenditure_czk":22820000,"financing_czk":-8980000,"balance_czk":8980000},{"stage":"revised","revenue_czk":36577600,"expenditure_czk":25913600,"financing_czk":-10664000,"balance_czk":10664000},{"stage":"actual","revenue_czk":36594041.41,"expenditure_czk":23046760.61,"financing_czk":-13547280.8,"balance_czk":13547280.8}],"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",2884000],["6121",2752100],["6122",1978100],["5901",1900000],["5171",1887600],["5331",1713000],["5137",1581200],["5023",1100000],["5154",1083700],["5011",1041600],["5329",880000],["5141",726000],["5323",600000],["6130",469500],["5031",394900],["5139",284600],["5168",187200],["5162",181400],["5021",176500],["5163",124000],["5213",120000],["5903",120000],["5032",113900],["5222",80000],["5153",72000],["5156",59000],["5175",48300],["5151",44000],["5194",43100],["5499",33400],["5167",29500],["5321",27400],["5166",25000],["5178",13600],["5173",12400],["5038",11000],["5164",9800],["5161",6000],["5229",5200],["5136",1000]],"economic_expenditure_total_czk":22820000,"economic_financing":[["8115",-7380000],["8124",-1600000]],"economic_financing_total_czk":-8980000,"economic_revenue":[["1211",9000000],["4213",8787200],["1121",4300000],["1111",2500000],["2111",2010000],["1112",1545900],["1511",600000],["1113",500000],["1345",500000],["1122",400000],["2141",400000],["2324",300000],["2133",250000],["2132",240000],["4112",212800],["1381",94400],["1386",77300],["1387",46300],["1346",15000],["1341",10000],["1361",10000],["1349",1000],["1382",100]],"economic_revenue_total_czk":31800000,"purpose_expenditure":[["3111",4000000],["2219",2500000],["2321",2200000],["6171",2200000],["6409",1900000],["3113",1750000],["3631",1300000],["6112",1250000],["6310",750000],["2292",600000],["3722",600000],["3399",500000],["3613",500000],["5512",400000],["2411",320000],["2141",250000],["3326",250000],["3421",200000],["3725",200000],["3632",150000],["3745",150000],["5213",120000],["3639",100000],["3723",100000],["3744",100000],["6320",100000],["2143",60000],["2115",50000],["2223",50000],["2310",50000],["3419",50000],["3721",40000],["3314",30000]],"purpose_expenditure_total_czk":22820000},"revised":{"economic_expenditure":[["5169",3923700],["6121",2857200],["6130",2501600],["5901",1900000],["5171",1818300],["5331",1750000],["5011",1348400],["6122",1275600],["5023",1100000],["5154",885700],["5336",818600],["5141",666000],["5139",575800],["5137",504700],["5365",503800],["5323",479900],["5021",373000],["5031",362500],["5362",269300],["5168",238300],["5032",221200],["6111",176200],["5162",131400],["5163",122700],["5903",120000],["5153",109700],["5222",100000],["5213",96000],["5329",92700],["5194",82600],["5175",74300],["5499",68200],["5156",58700],["5019",53500],["5151",43100],["5364",42200],["5321",28700],["5172",25900],["5167",24500],["5178",13600],["5173",13100],["5166",12000],["5229",10300],["5366",10000],["5164",9800],["5038",6000],["5223",5500],["5161",4100],["5136",3600],["5134",1200],["5909",400]],"economic_expenditure_total_czk":25913600,"economic_financing":[["8117",122594000],["8118",-122594000],["8115",-9064000],["8124",-1600000]],"economic_financing_total_czk":-10664000,"economic_revenue":[["1211",9742300],["4216",8394100],["1121",5220000],["1111",3569500],["2111",2759200],["4116",1461700],["1511",699000],["1113",685000],["1345",508600],["1122",503800],["2141",474300],["2133",459800],["2324",355500],["1112",336200],["2132",303100],["4122",266800],["4112",213200],["1386",189700],["4222",150000],["1387",73700],["1335",41200],["2119",32600],["4111",32500],["1341",30600],["1346",15000],["4121",15000],["2229",13700],["2322",10400],["1361",10000],["2131",6300],["2321",3000],["1349",1000],["1334",700],["1382",100]],"economic_revenue_total_czk":36577600,"purpose_expenditure":[["3111",4422600],["3639",2768400],["3113",2588600],["6171",2232300],["6409",1900400],["2321",1697600],["6112",1250000],["2219",1162600],["3399",912000],["6399",773100],["6310",690000],["3631",677600],["3745",643200],["3722",601100],["5512",548500],["2292",479900],["2411",350200],["3632",281100],["3725",258600],["2141",224700],["3723",171400],["2341",150300],["3421",140000],["3326",139000],["5213",120000],["2115",102500],["2223",101100],["6320",98700],["3419",65000],["2143",61700],["2310",60000],["3613",47800],["6402",42200],["3314",36000],["3612",35900],["6114",32500],["3721",28000],["3330",5500],["4358",5000],["4372",5000],["3341",2200],["5311",1300]],"purpose_expenditure_total_czk":25913600},"actual":{"economic_expenditure":[["5169",3755271.82],["6121",2706604.25],["6130",2501600],["5171",1759064.49],["5331",1750000],["5011",1312046],["6122",1275321],["5023",999480],["5154",837841.36],["5336",818531.39],["5141",665680.22],["5365",503790],["5137",492268.91],["5139",480989.8],["5323",479115],["5021",357248],["5031",330501],["5362",269247.77],["5168",223930.43],["5032",209886],["6111",176176],["5162",119293.82],["5163",111764.4],["5153",109662.25],["5213",96000],["5222",90000],["5329",87140],["5194",76434.68],["5175",71068.67],["5499",62304],["5019",53324],["5156",52604],["5151",37713],["5364",31989],["5172",25216],["5321",23644.87],["5167",21370],["5166",12000],["5178",10890],["5229",10246.48],["5366",10000],["5164",9706],["5038",5647],["5223",5500],["5136",3447],["5161",2491],["5173",1294],["5134",1109],["5909",308]],"economic_expenditure_total_czk":23046760.61,"economic_financing":[["8118",-146558762.84],["8117",146249930.52],["8115",-12233640.48],["8124",-1604808],["8901",600000]],"economic_financing_total_czk":-13547280.8,"economic_revenue":[["1211",9742246.71],["4216",8393938.64],["1121",5221545.27],["1111",3575383.33],["2111",2761353.88],["4116",1461530.08],["1511",701994.41],["1113",689696.3],["1345",509269],["1122",503790],["2141",474264.61],["2133",459800],["2324",360361.71],["1112",340257.31],["2132",296901],["4122",266782],["4112",213200],["1386",190211.27],["4222",150000],["1387",74552.48],["1335",42140.86],["2119",32549.17],["4111",32500],["1341",30577],["4121",15000],["2229",13575],["2322",10320],["1361",10200],["2329",7786],["2131",7160],["2321",3000],["1381",1479.42],["1334",675.96]],"economic_revenue_total_czk":36594041.41,"purpose_expenditure":[["3111",4405246.64],["3639",2754608.92],["3113",2586421.89],["6171",2153730.43],["2321",1601938.49],["2219",1161875.3],["6112",1105257.84],["3399",896117.73],["6399",773037.77],["6310",678826.62],["3631",649780.34],["3745",639723.9],["3722",599890.4],["2292",479115],["5512",477987.31],["2411",300166.84],["3725",258540.66],["3632",255991.13],["2141",221135.24],["3723",171287.45],["3326",135883],["3421",126120.72],["2223",99885.5],["6320",98618],["3419",65000],["2143",61640],["2310",54576.23],["2115",45980],["3314",33242],["6402",31989],["3613",31067.84],["3721",27507.82],["6114",24365],["3612",21069.73],["3330",5500],["4358",5000],["4372",5000],["3341",1833],["5311",1244.87],["6409",308],["2341",250]],"purpose_expenditure_total_czk":23046760.61}},"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."}}}}