{"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:00293806","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00293806","name":"Městys Vranov nad Dyjí","short_name":"Vranov nad Dyjí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Znojmo","municipality_code":595098},"amounts":{"revenue_approved":35304000,"revenue_adjusted":37359500,"revenue_actual":35117459.07,"expense_approved":36313000,"expense_adjusted":39166000,"expense_actual":31736423.95,"tax_revenue":22901196.9,"nontax_revenue":5535854.03,"capital_revenue":6000,"transfer_revenue":6674408.14,"current_expense":25240727.1,"capital_expense":6495696.85,"budget_balance":3381035.12,"cash_current":20697474.24,"cash_previous":18355435.59},"ratios":{"revenue_execution":0.93998739,"expense_execution":0.81030547,"balance_to_revenue":0.0962779,"cash_to_expense":0.65216781,"cash_yoy":0.12759374,"capital_expense_share":0.2046764,"transfer_revenue_share":0.19005954},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00293806/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00293806"},"seo":{"slug":"vranov-nad-dyji","path":"/cz/municipalities/vranov-nad-dyji/"},"population":{"value":776,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":35304000,"expenditure_czk":36313000,"financing_czk":1009000,"balance_czk":-1009000},{"stage":"revised","revenue_czk":37359500,"expenditure_czk":39166000,"financing_czk":1806500,"balance_czk":-1806500},{"stage":"actual","revenue_czk":35117459.07,"expenditure_czk":31736423.95,"financing_czk":-3381035.12,"balance_czk":3381035.12}],"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",6748000],["5011",6652700],["5171",5500000],["5169",2782000],["5331",2570000],["5031",1672700],["5023",1347000],["5139",960300],["5362",818000],["5365",750000],["5032",656900],["5154",622000],["5141",480000],["5499",435100],["5156",418000],["5153",400000],["5168",348900],["5137",345000],["5021",271000],["5163",239000],["5162",201000],["6322",200000],["5151",191000],["5138",165000],["5222",165000],["5161",121000],["5179",117300],["5167",113600],["5175",102000],["5166",90000],["5323",84300],["5164",78000],["5194",64000],["5366",62700],["5136",55000],["5321",55000],["5901",51000],["5329",50500],["5042",40000],["5123",40000],["5492",40000],["5132",37000],["5038",30000],["5133",21000],["5172",20000],["5199",20000],["5192",15000],["5173",14000],["5229",12000],["5019",10000],["5223",10000],["5903",10000],["5039",5000],["5131",4000],["5909",2000]],"economic_expenditure_total_czk":36313000,"economic_financing":[["8115",2051000],["8124",-1042000]],"economic_financing_total_czk":1009000,"economic_revenue":[["1211",9000000],["4213",5323600],["1121",4500000],["1111",3195000],["2111",3113000],["1511",2050000],["1342",1400000],["4112",1325700],["2132",898000],["1345",850000],["1122",750000],["1113",725000],["2324",353200],["1361",330000],["1112",235000],["1343",210000],["2131",190000],["2112",186000],["1386",150000],["3111",100000],["4129",75000],["1387",60000],["4111",51000],["1381",50000],["2119",50000],["2141",50000],["2212",30000],["1341",21000],["4121",20000],["2329",6400],["2310",2000],["2328",2000],["1334",1000],["1335",600],["1382",500]],"economic_revenue_total_czk":35304000,"purpose_expenditure":[["6171",8314300],["3639",7725800],["3113",5500000],["6112",1841600],["3745",1568500],["6399",1550000],["3111",1070000],["3722",870000],["3392",765000],["5512",681000],["3314",609000],["2143",606300],["2219",581000],["3631",570000],["3319",544000],["6310",520000],["3723",500000],["3519",396000],["3421",313000],["3726",305000],["2212",250000],["3330",210000],["3612",190000],["3399",100000],["2292",84300],["3419",80000],["3349",70300],["3613",65000],["6402",62700],["3721",60000],["4359",55000],["6114",51000],["3341",50000],["3632",47900],["2321",45000],["3326",25000],["3635",10000],["5213",10000],["3749",9300],["1012",5000],["6409",2000]],"purpose_expenditure_total_czk":36313000},"revised":{"economic_expenditure":[["5011",6772500],["6121",5986800],["5171",5869200],["5169",3412000],["5331",2570000],["5031",1746300],["5023",1347000],["5139",1088500],["6122",833200],["5154",825300],["5362",818000],["5365",753000],["5032",686600],["5137",617600],["5141",480000],["5499",471600],["5156",433000],["5021",410600],["5153",407500],["5168",348900],["5163",297000],["5336",284800],["6322",250000],["5151",204400],["5162",203000],["5901",180500],["5222",175000],["5179",172500],["5138",165000],["5167",125100],["5161",121000],["5175",115100],["5166",90000],["5323",84300],["5164",78000],["5194",69600],["5172",66000],["5364",62700],["5136",55000],["5321",55000],["5329",50500],["5123",48000],["5042",40000],["5492",40000],["5132",37000],["6342",36800],["5038",31000],["5173",23000],["5133",21000],["5199",20000],["5223",20000],["5192",15000],["5229",12600],["5019",10000],["5903",10000],["5131",9000],["5039",5000],["5909",4500],["5142",1000]],"economic_expenditure_total_czk":39166000,"economic_financing":[["8115",2848500],["8124",-1042000]],"economic_financing_total_czk":1806500,"economic_revenue":[["1211",9000000],["1121",4607900],["4213",4163000],["2111",4085500],["1111",3248200],["1511",2075300],["1342",1400000],["4112",1325700],["2132",1002200],["1345",850000],["1122",750000],["1113",725000],["4116",493100],["4122",491400],["1361",430000],["2324",391600],["1112",300700],["4222",277700],["2321",268600],["1343",210000],["2131",190000],["2112",186000],["1386",180000],["4121",111500],["3111",100000],["1334",76000],["4129",75000],["1387",70000],["4111",52500],["1381",50000],["2119",50000],["2141",50000],["2212",30000],["1341",21000],["2329",8400],["3121",6000],["2310",4100],["2328",2000],["1335",600],["1382",500]],"economic_revenue_total_czk":37359500,"purpose_expenditure":[["6171",8845800],["3639",6347900],["3113",5900000],["6112",1852900],["3745",1816900],["6399",1550000],["3111",1354800],["3392",949300],["3722",948700],["2219",937100],["5512",932800],["2143",703200],["3314",661300],["3319",627000],["3631",602700],["6310",578000],["3725",577300],["3723",569300],["3519",457300],["3726",435000],["3429",410000],["2212",370000],["3421",340500],["3330",260000],["3612",213400],["3399",100000],["3721",99800],["2292",84300],["3419",80000],["3349",70300],["3613",65000],["4359",65000],["6402",62700],["6114",57500],["3632",52900],["3341",50000],["2321",45000],["3326",25000],["3322",23500],["3635",10000],["5213",10000],["3749",9300],["1012",5000],["3543",5000],["6409",4500]],"purpose_expenditure_total_czk":39166000},"actual":{"economic_expenditure":[["5011",5655539.94],["6121",5412687.81],["5171",4489573.46],["5331",2570000],["5169",2343308.56],["5031",1634392],["5023",1339873.84],["6122",796301.04],["5154",702802.93],["5365",697180],["5139",658711.93],["5032",648088],["5499",468197.06],["5137",392536.36],["5141",365419.37],["5153",300822.6],["5021",299995],["5336",284668.46],["6322",250000],["5163",233982.34],["5168",221275.4],["5156",211436.08],["5362",198190.6],["5222",175000],["5151",164527],["5179",159131.07],["5162",149591.54],["5138",122034.9],["5323",84300],["5175",81884.7],["5167",75850],["5164",73294],["5364",62554.67],["5321",55000],["5329",50380],["5136",48871],["5172",37606.8],["6342",36708],["5194",36235.5],["5161",29210],["5038",23655],["5132",19239],["5199",14772],["5229",12529],["5042",12342],["5223",10000],["5123",7954],["5173",5602],["5492",5000],["5131",3038.4],["5909",2582],["5192",2326],["5142",222.59]],"economic_expenditure_total_czk":31736423.95,"economic_financing":[["8115",-2342038.65],["8124",-1041443.55],["8901",2447.08]],"economic_financing_total_czk":-3381035.12,"economic_revenue":[["1211",8641072.18],["1121",4607857.54],["4213",3847739.68],["2111",3812382.98],["1111",3248150.27],["1511",2075205.63],["4112",1325700],["1342",1142836],["2132",890728.5],["1345",717992],["1122",694680],["1113",610678.44],["4116",492968.46],["4122",491309],["1361",404680],["2324",371395.77],["1112",300681.22],["4222",277691],["2321",193600],["1386",167744.51],["2112",148454],["1343",132073],["4121",111500],["2131",108765.31],["4129",75000],["1334",69861.2],["1387",65819.01],["4111",52500],["1341",19792],["3121",6000],["2119",2420],["2141",2381.47],["2310",2100],["2212",2000],["2329",1626],["1381",1464.81],["1335",370.54],["1382",238.55]],"economic_revenue_total_czk":35117459.07,"purpose_expenditure":[["6171",6791839.07],["3639",5680409],["3113",5265297.72],["6112",1781350.03],["3745",1598121.43],["3111",1354668.46],["3722",938488.47],["6399",888757.6],["3392",702292.99],["5512",682839.87],["3725",577170],["3314",576261.69],["2219",553158.67],["2143",545390.15],["3319",472284.68],["3723",456501.11],["6310",427139.71],["3429",409102.6],["3631",338640.22],["3726",261562.2],["3519",256546.52],["3330",250000],["2212",179374.44],["3612",128841.98],["2292",84300],["3419",80000],["3399",65000],["4359",65000],["3421",62872.9],["6402",62554.67],["3349",49228],["3341",45740.93],["6114",22319],["3721",20043.65],["3322",14338.5],["2321",12991],["3632",10580.09],["3635",8470],["3749",7230],["3543",5000],["6409",2582],["1012",1094],["3613",1040.6]],"purpose_expenditure_total_czk":31736423.95}},"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."}}}}