{"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:00532207","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00532207","name":"Obec Vranová","short_name":"Vranová","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":582689},"amounts":{"revenue_approved":8150000,"revenue_adjusted":8933900,"revenue_actual":9265819.18,"expense_approved":10559100,"expense_adjusted":11343000,"expense_actual":9669259.19,"tax_revenue":8070133.5,"nontax_revenue":403885.68,"capital_revenue":0,"transfer_revenue":791800,"current_expense":6821973.95,"capital_expense":2847285.24,"budget_balance":-403440.01,"cash_current":2227648.66,"cash_previous":2921900.67},"ratios":{"revenue_execution":1.03715278,"expense_execution":0.85244284,"balance_to_revenue":-0.04354067,"cash_to_expense":0.23038463,"cash_yoy":-0.23760288,"capital_expense_share":0.29446778,"transfer_revenue_share":0.08545386},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00532207/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00532207"},"seo":{"slug":"vranova","path":"/cz/municipalities/vranova/"},"population":{"value":399,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8150000,"expenditure_czk":10559100,"financing_czk":2409100,"balance_czk":-2409100},{"stage":"revised","revenue_czk":8933900,"expenditure_czk":11343000,"financing_czk":2409100,"balance_czk":-2409100},{"stage":"actual","revenue_czk":9265819.18,"expenditure_czk":9669259.19,"financing_czk":403440.01,"balance_czk":-403440.01}],"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":[["5171",2337000],["5169",2166300],["6121",2005000],["6349",500000],["5137",496000],["5023",470000],["5011",430000],["5154",362000],["5021",248000],["5139",236800],["5153",150000],["5031",116600],["5212",100000],["6123",100000],["5168",93900],["5032",86300],["5141",84100],["5164",83100],["5365",70600],["5163",50500],["5323",41000],["5166",31600],["5175",28800],["5162",28000],["5156",26000],["5151",24500],["5042",23000],["5321",20500],["5194",20000],["5223",20000],["5364",18600],["5329",17600],["5167",16000],["5165",12000],["5161",8200],["5136",8000],["5173",7000],["5041",6000],["5362",5100],["5903",5000],["5179",3800],["5038",2200]],"economic_expenditure_total_czk":10559100,"economic_financing":[["8115",2700000],["8124",-290900]],"economic_financing_total_czk":2409100,"economic_revenue":[["1211",3500000],["1121",1780000],["1111",1200000],["1345",446000],["1511",387000],["1113",280000],["2324",140000],["4112",94800],["1112",85000],["1122",70600],["2132",55000],["4111",31000],["1386",30000],["1387",15000],["1381",10000],["2111",6200],["1341",5500],["1334",4900],["1361",4000],["2131",1600],["1342",1500],["2119",1000],["1343",600],["2141",200],["2329",100]],"economic_revenue_total_czk":8150000,"purpose_expenditure":[["3639",2088000],["2212",1060000],["6171",887700],["3392",790000],["3326",707800],["3745",697500],["3723",690000],["6112",517300],["2310",508400],["3722",504100],["2141",319100],["5512",281000],["2219",210000],["2321",200000],["3412",194000],["3631",182000],["6310",99100],["3314",92800],["6399",70700],["3721",55000],["3319",53000],["3341",45000],["2292",41000],["3399",41000],["6320",35000],["6114",31000],["1031",30000],["3635",30000],["3311",20000],["3330",20000],["6402",18600],["3429",17000],["3349",7000],["3421",7000],["5213",5000],["3529",4000]],"purpose_expenditure_total_czk":10559100},"revised":{"economic_expenditure":[["6121",2446600],["5169",2226300],["5171",1873000],["6349",500000],["5137",474800],["5023",470000],["5166",440600],["5011",430000],["5154",362000],["5021",261500],["5139",255500],["5153",150000],["5178",150000],["5031",116600],["5168",103900],["5212",100000],["6123",100000],["5032",86300],["5141",84100],["6119",83200],["5365",70600],["5163",50500],["6130",50000],["5649",41200],["5323",41000],["5321",40000],["5329",35500],["5164",34600],["5175",28800],["5162",28000],["5156",26000],["5151",24500],["5042",23000],["5167",21000],["5194",20000],["5223",20000],["5364",18600],["5165",12000],["5161",8200],["5136",8000],["5173",7000],["5041",6000],["5903",5000],["5179",3800],["5362",3100],["5038",2200]],"economic_expenditure_total_czk":11343000,"economic_financing":[["8115",2700000],["8124",-290900]],"economic_financing_total_czk":2409100,"economic_revenue":[["1211",3500000],["1121",1714300],["1111",1200000],["1345",446000],["1511",387000],["4116",332500],["4122",329000],["1113",258000],["2324",229200],["4112",97800],["1112",93800],["1122",70600],["2132",55000],["1386",52800],["2449",41200],["4111",32500],["1342",23500],["1387",21000],["2111",20600],["1334",13600],["1341",5500],["1361",5500],["2131",1600],["1381",1000],["2119",1000],["1343",600],["2141",200],["2329",100]],"economic_revenue_total_czk":8933900,"purpose_expenditure":[["3639",2098600],["2212",1336500],["6171",1076200],["3392",755000],["3723",749400],["3745",697500],["2321",525000],["6112",517300],["2310",508100],["3722",504100],["2115",435500],["2219",382400],["2141",270600],["3412",270000],["5512",261000],["3631",182000],["3314",102800],["6310",99100],["6399",70700],["3721",55000],["3326",53100],["3319",53000],["3341",45000],["2292",41000],["3399",41000],["6114",39500],["6320",35000],["1031",30000],["3429",21000],["3311",20000],["3330",20000],["6402",18600],["3635",10000],["3349",7000],["3421",7000],["5213",5000]],"purpose_expenditure_total_czk":11343000},"actual":{"economic_expenditure":[["6121",2156586.24],["5171",1699922.29],["5169",1693904.35],["6349",500000],["5023",468000],["5139",451116.2],["5011",419886],["5166",415030],["5154",283053.29],["5021",202551],["5031",119538],["5212",100000],["5168",95060.12],["5153",91827.38],["5137",89034.11],["5032",85500],["5141",84840.84],["6119",83224],["5365",70560],["6122",57475],["6130",50000],["5649",41198.67],["5323",41000],["5321",39944],["5163",37823.2],["5329",35408.65],["5164",34595],["5156",26630],["5167",24308.15],["5175",22203],["5162",22140.83],["5042",21634.8],["5223",20000],["5364",18536.44],["5151",17885],["5194",16122],["5165",11914],["5136",6463],["5041",5189.93],["5179",3581.7],["5038",1982],["5173",1911],["5161",1579],["5362",100]],"economic_expenditure_total_czk":9669259.19,"economic_financing":[["8115",694252.01],["8124",-290812]],"economic_financing_total_czk":403440.01,"economic_revenue":[["1211",3505714.21],["1121",1875331.73],["1111",1263442.71],["1345",445358],["1511",391837.06],["4116",332500],["4122",329000],["2324",259657.95],["1113",248021.22],["1112",122268.21],["4112",97800],["2132",80300],["1122",70560],["1386",68319.02],["2449",41198.67],["4111",32500],["1387",26780.14],["1342",23560],["2111",19433.5],["1334",16339.8],["1361",5940],["1341",5490],["2131",3019],["1343",600],["1381",555.9],["2141",276.56],["1382",15.5]],"economic_revenue_total_czk":9265819.18,"purpose_expenditure":[["3639",2045643.6],["2212",1302987.32],["6171",869426.05],["3392",703696.32],["3723",655766.35],["3745",568182.34],["6112",511352],["2310",508080],["2115",421530],["3722",364564.04],["2219",323390.1],["2141",232308.65],["3412",227745],["2321",191675.64],["5512",153729.73],["6310",93806.04],["3314",91236.83],["6399",70660],["3631",69048.34],["2292",41000],["3319",33578.2],["6114",33450.12],["3341",30295.05],["3399",28244.03],["6320",27047],["3330",20000],["6402",18536.44],["3429",8732],["3311",6537],["3421",6502],["3326",5427],["3721",5082]],"purpose_expenditure_total_czk":9669259.19}},"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."}}}}