{"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:00869007","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00869007","name":"Obec Vranov","short_name":"Vranov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":579491},"amounts":{"revenue_approved":5070000,"revenue_adjusted":5871585,"revenue_actual":6015233.62,"expense_approved":5070000,"expense_adjusted":5863180,"expense_actual":5577095.1,"tax_revenue":5008308.17,"nontax_revenue":402625.45,"capital_revenue":0,"transfer_revenue":604300,"current_expense":5557095.1,"capital_expense":20000,"budget_balance":438138.52,"cash_current":7878262.8,"cash_previous":7440124.28},"ratios":{"revenue_execution":1.02446505,"expense_execution":0.95120653,"balance_to_revenue":0.07283816,"cash_to_expense":1.41261045,"cash_yoy":0.0588886,"capital_expense_share":0.0035861,"transfer_revenue_share":0.1004616},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00869007/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00869007"},"seo":{"slug":"vranov-00869007","path":"/cz/municipalities/vranov-00869007/"},"population":{"value":207,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5070000,"expenditure_czk":5070000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5871585,"expenditure_czk":5863180,"financing_czk":-8405,"balance_czk":8405},{"stage":"actual","revenue_czk":6015233.62,"expenditure_czk":5577095.1,"financing_czk":-438138.52,"balance_czk":438138.52}],"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",1705000],["5169",1380000],["5023",780000],["5154",250000],["5021",215000],["5139",165000],["5031",150000],["5339",80000],["5032",70000],["5175",50000],["5321",50000],["5194",40000],["5155",23000],["5163",23000],["5137",10000],["5162",10000],["5192",10000],["5229",10000],["5329",10000],["5323",8000],["5019",5000],["5156",5000],["5364",5000],["5168",3000],["5173",3000],["5038",2000],["5167",2000],["5222",2000],["5903",2000],["5161",1000],["5362",1000]],"economic_expenditure_total_czk":5070000,"economic_revenue":[["1211",1600000],["1121",1000000],["1111",700000],["1345",400000],["4222",400000],["1511",200000],["1113",150000],["2111",116000],["2132",84000],["2324",70000],["4112",70000],["2131",60000],["4111",60000],["1112",50000],["4116",50000],["1342",30000],["1381",25000],["1341",4000],["2141",1000]],"economic_revenue_total_czk":5070000,"purpose_expenditure":[["3392",1500000],["6112",1000000],["6171",900000],["3722",720000],["3399",210000],["3723",120000],["2212",100000],["2310",100000],["2221",90000],["3111",80000],["3631",50000],["5512",40000],["6114",32000],["3721",30000],["3745",30000],["6320",20000],["2321",10000],["3419",10000],["3522",10000],["2292",8000],["6402",5000],["6310",3000],["5213",2000]],"purpose_expenditure_total_czk":5070000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",2261000],["5169",1417000],["5023",780000],["5021",250000],["5154",250000],["5139",165000],["5031",150000],["5137",110000],["5339",80000],["5032",70000],["5175",50000],["5321",50000],["5365",34080],["5155",23000],["5163",23000],["5194",20000],["5229",20000],["6371",20000],["5364",16000],["5162",10000],["5164",10000],["5192",10000],["5329",10000],["5323",8000],["5019",5000],["5156",5000],["5168",3000],["5173",3000],["5038",2000],["5167",2000],["5222",2000],["5903",2000],["5161",1100],["5362",1000]],"economic_expenditure_total_czk":5863180,"economic_financing":[["8115",-8405]],"economic_financing_total_czk":-8405,"economic_revenue":[["1211",1800000],["1121",1000000],["1111",700000],["1511",570000],["4122",500000],["1345",400000],["2111",166000],["1113",150000],["2131",110000],["2324",85000],["2132",84000],["4112",71800],["1112",50000],["1386",40000],["1122",34080],["4111",32500],["1342",30000],["1381",25000],["1387",15000],["1341",4000],["2119",2000],["1334",1105],["2141",1000],["1335",100]],"economic_revenue_total_czk":5871585,"purpose_expenditure":[["3392",1860000],["6112",1000000],["6171",890000],["3722",620000],["3639",261000],["3723",220000],["2310",195000],["3399",190000],["3745",95000],["2221",90000],["3111",80000],["3631",70000],["2212",45000],["5512",40000],["6399",34080],["6114",32100],["2321",30000],["3721",30000],["3419",20000],["6320",20000],["6402",16000],["3522",10000],["2292",8000],["6310",3000],["3613",2000],["5213",2000]],"purpose_expenditure_total_czk":5863180},"actual":{"economic_expenditure":[["5171",2159546.38],["5169",1351743.15],["5023",780523],["5021",229891],["5154",180053.61],["5031",161167],["5137",140832],["5139",125948.17],["5339",70000],["5032",69283],["5175",60757],["5321",48340],["5365",34080],["5155",27004],["5163",21217.4],["5229",20000],["6371",20000],["5364",15618],["5329",11475],["5164",9407.75],["5162",9084.84],["5194",8988],["5323",7790],["5192",5000],["5156",3754],["5038",2703],["5222",2000],["5161",792.8],["5173",96]],"economic_expenditure_total_czk":5577095.1,"economic_financing":[["8115",-438138.52]],"economic_financing_total_czk":-438138.52,"economic_revenue":[["1211",1948896.02],["1121",1043975.27],["1111",700447.21],["1511",654205.07],["4122",500000],["1345",351085],["2111",156436.55],["1113",137945],["2131",108403],["2324",71966.5],["4112",71800],["1112",68039.82],["2132",63500],["1386",38031.58],["1122",34080],["4111",32500],["1387",14906.43],["1342",10900],["1341",4300],["2119",2000],["1334",1104.3],["2141",319.4],["1381",299.67],["1335",92.8]],"economic_revenue_total_czk":6015233.62,"purpose_expenditure":[["3392",1803287.15],["6112",1010973],["6171",719585.22],["3722",580623.25],["3399",301617.67],["3639",260031],["3723",214294.03],["2310",176327.74],["2221",88572],["3745",80901.8],["3111",70000],["3631",40429.13],["5512",38000],["2212",34731.65],["6399",34080],["2321",20000],["3419",20000],["6320",18957],["6114",17988],["6402",15618],["3721",14747.06],["2292",7790],["3522",5000],["6310",2260.4],["3613",1281]],"purpose_expenditure_total_czk":5577095.1}},"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."}}}}