{"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:00283720","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283720","name":"Obec Vranovice","short_name":"Vranovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":585033},"amounts":{"revenue_approved":83100000,"revenue_adjusted":79080800,"revenue_actual":78378896.89,"expense_approved":95591000,"expense_adjusted":90868900,"expense_actual":90666960.44,"tax_revenue":56696396.2,"nontax_revenue":10122592.5,"capital_revenue":343450,"transfer_revenue":11216458.19,"current_expense":52022103.74,"capital_expense":38644856.7,"budget_balance":-12288063.55,"cash_current":9888954.16,"cash_previous":26617441.71},"ratios":{"revenue_execution":0.99112423,"expense_execution":0.99777768,"balance_to_revenue":-0.1567777,"cash_to_expense":0.10906899,"cash_yoy":-0.62847841,"capital_expense_share":0.42622866,"transfer_revenue_share":0.14310559},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283720/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283720"},"seo":{"slug":"vranovice-00283720","path":"/cz/municipalities/vranovice-00283720/"},"population":{"value":2432,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":83100000,"expenditure_czk":95591000,"financing_czk":12491000,"balance_czk":-12491000},{"stage":"revised","revenue_czk":79080800,"expenditure_czk":90868900,"financing_czk":11788100,"balance_czk":-11788100},{"stage":"actual","revenue_czk":78378896.89,"expenditure_czk":90666960.44,"financing_czk":12288063.55,"balance_czk":-12288063.55}],"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",24040000],["5171",12826000],["5169",12202000],["6123",11200000],["5011",6540000],["6122",6060000],["5331",4300000],["5154",3370000],["5023",2000000],["5031",1801000],["5141",1650000],["5139",1368000],["5032",856000],["5137",840000],["5365",762000],["5166",678000],["5021",644000],["5222",625000],["5153",485000],["5151",395000],["5168",286000],["5163",279000],["5323",245000],["5229",225000],["5156",210000],["5192",205000],["5194",182000],["6130",150000],["5136",145000],["5162",141000],["5131",136000],["5362",105000],["5164",100000],["6111",70000],["5138",60000],["5175",51000],["5161",47000],["5172",42000],["5167",41000],["5038",35000],["5492",30000],["5494",30000],["5321",25000],["5179",20000],["5364",20000],["5173",16000],["5152",15000],["5041",10000],["5903",10000],["5132",7000],["5019",5000],["5039",5000],["5909",1000]],"economic_expenditure_total_czk":95591000,"economic_financing":[["8115",16774400],["8124",-4283400]],"economic_financing_total_czk":12491000,"economic_revenue":[["1211",25700000],["2111",16317000],["1121",12000000],["1111",9000000],["4216",4000000],["4116",3052000],["1511",2600000],["1113",2500000],["4222",1700000],["1112",1000000],["2132",945000],["4112",850000],["1345",700000],["1349",540000],["1122",500000],["1386",300000],["2324",200000],["1387",150000],["2329",120000],["1381",110000],["1341",100000],["2322",71000],["2343",70000],["4111",64000],["1361",60000],["2119",50000],["2131",50000],["3111",50000],["3112",50000],["3113",50000],["4122",50000],["1334",30000],["2112",30000],["4121",25000],["2133",20000],["2212",15000],["1343",10000],["2321",10000],["2310",9000],["2141",2000]],"economic_revenue_total_czk":83100000,"purpose_expenditure":[["3639",15900000],["3113",13600000],["2321",12700000],["5512",10100000],["3742",5800000],["3412",5500000],["3745",5500000],["6171",5000000],["2219",4200000],["6112",2700000],["3399",2500000],["4357",2300000],["3722",1500000],["3314",1200000],["3612",1000000],["6399",850000],["3631",800000],["3723",700000],["2212",500000],["3421",500000],["3326",465000],["3635",400000],["3419",350000],["3349",250000],["4341",250000],["2292",245000],["3429",170000],["3341",150000],["2310",100000],["3632",75000],["6114",64000],["6310",60000],["5311",50000],["3319",35000],["5213",20000],["6402",20000],["2333",10000],["3633",10000],["4319",10000],["1014",5000],["5212",1000],["6409",1000]],"purpose_expenditure_total_czk":95591000},"revised":{"economic_expenditure":[["6121",13674200],["5169",12794600],["6123",11158200],["5171",10363300],["5011",7100500],["6122",6064100],["5331",5012900],["6351",3901100],["5154",2957100],["6451",2850000],["6341",-2316000],["5031",1961900],["5023",1940000],["5137",1541600],["5336",1438400],["5139",1419900],["5153",939100],["5222",907200],["5032",828400],["5365",802100],["5021",647100],["5141",488900],["5163",420400],["5166",418900],["5499",411600],["5168",356300],["5151",309800],["5162",265800],["5323",245000],["5362",236400],["5156",236100],["5194",171800],["6129",171200],["5131",138000],["5321",131800],["5136",126900],["5175",110800],["5329",105300],["5172",100800],["5164",96400],["5161",50300],["5167",38400],["5364",36900],["5138",35300],["5229",29600],["5038",28600],["5363",24000],["5179",21700],["5192",19000],["5019",10700],["5903",10000],["5123",9800],["5152",8000],["5041",6400],["5173",5700],["5039",5000],["5909",1000],["5492",600]],"economic_expenditure_total_czk":90868900,"economic_financing":[["8115",16071500],["8124",-4283400]],"economic_financing_total_czk":11788100,"economic_revenue":[["1211",25700000],["1121",13216000],["1111",9000000],["4216",6378000],["2111",6200800],["2451",2909100],["1511",2871000],["1113",2500000],["4116",2040400],["4222",1750000],["1112",1000000],["2132",930000],["4112",827200],["1122",758100],["1345",700000],["1349",540000],["1386",300000],["2324",200000],["1387",150000],["4122",131000],["2322",126200],["1381",110000],["1341",100000],["2343",70000],["4111",65000],["1361",60000],["2119",50000],["2131",50000],["3111",50000],["3112",50000],["3113",50000],["2321",40000],["1334",30000],["2112",30000],["2133",30000],["4121",25000],["2212",15000],["2310",14000],["1343",10000],["2141",2000],["2329",2000]],"economic_revenue_total_czk":79080800,"purpose_expenditure":[["3113",17944000],["2321",15277000],["5512",10450000],["3639",6891000],["3745",6142000],["6171",5421000],["3742",4339000],["2219",3977000],["3412",3512000],["3399",2538000],["6112",2355000],["3723",2057000],["4357",2016000],["3314",1200000],["3722",1098000],["6399",983000],["3631",965000],["3326",591000],["3419",585000],["3612",536000],["2212",414000],["3421",403000],["3349",250000],["2292",245000],["3429",190000],["4341",75000],["6114",64000],["6310",62000],["5311",50000],["3721",38000],["6402",36900],["3319",35000],["4319",27000],["3341",25000],["2310",20000],["5213",20000],["3632",15000],["2333",10000],["1014",5000],["3633",5000],["5212",1000],["6409",1000]],"purpose_expenditure_total_czk":90868900},"actual":{"economic_expenditure":[["6121",14698730.09],["5169",12938022.66],["6123",11157802.31],["5171",7534629.48],["5011",7324593],["5331",4912789.83],["6122",4286920.12],["6351",3900944.18],["6451",2850000],["5154",2687722.48],["5031",2025537],["5023",1939984],["6119",1579292],["5336",1438258.19],["5137",1375426.06],["5139",1260182.55],["5153",938927.04],["5222",901149.76],["5032",836749],["5365",785109],["5021",643555],["5141",488888.48],["5166",417671.4],["5163",411294.59],["5499",405282],["5168",363819.4],["5151",308845.8],["5323",244800],["5362",228509],["5156",226449.06],["5162",216817.86],["5194",171453],["6129",171168],["5131",132333.3],["5136",126408.4],["5175",107326.8],["5172",100726.45],["5329",86292],["5164",76354.76],["5161",49110.7],["5123",39896.92],["5167",37246.8],["5364",36777.84],["5138",35250.1],["5229",29000],["5038",28509],["5363",23600],["5179",21636],["5321",16000],["5192",14304],["5019",10622],["5152",7999.18],["5041",6315.35],["5173",5031],["5039",3591],["5191",1306.5]],"economic_expenditure_total_czk":90666960.44,"economic_financing":[["8115",16728487.55],["8124",-4283344],["8901",-157080]],"economic_financing_total_czk":12288063.55,"economic_revenue":[["1211",25465619],["1121",13633117.33],["1111",9391829.64],["4216",6377907.98],["2111",5984928.67],["2451",2909045.13],["1511",2871270.15],["4116",2040350.21],["1113",1802114.89],["4222",1750000],["1345",946128],["1112",888666.29],["2132",863908],["4112",827200],["1122",758100],["1386",496714.26],["3112",300650],["1387",194670.83],["2322",144132],["4122",131000],["1341",84342],["1361",68850],["4111",65000],["2343",59554],["1334",50691.9],["3111",42800],["1349",37743],["2321",37000],["2133",36800],["2131",36595],["4121",25000],["2112",22936],["2310",9966],["2324",9747],["2119",4840],["1381",3968.91],["1343",2570],["2141",1656.7],["2329",1484]],"economic_revenue_total_czk":78378896.89,"purpose_expenditure":[["3113",17943162.79],["2321",15276991.99],["5512",10414969.72],["3639",6890388.5],["3745",6141682.87],["6171",5420546.53],["3742",4338526.76],["2219",3976787.24],["3412",3511648.97],["3399",2537450.37],["6112",2350647],["3723",2056038.16],["4357",2015999.43],["3314",1181552.08],["3722",1097595.16],["6399",982169],["3631",964877.44],["3326",590150.44],["3419",585000],["3612",535669],["2212",413618.74],["3421",402132.68],["2292",244800],["3349",236924.8],["3429",184000],["4341",74358],["6310",61820.59],["6114",48092],["3721",37026],["6402",36777.84],["5311",34585.6],["4319",24060],["3319",24000],["3341",20164],["3632",12746.74]],"purpose_expenditure_total_czk":90666960.44}},"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."}}}}