{"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:62351290","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"62351290","name":"Obec Vražné","short_name":"Vražné","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Nový Jičín","municipality_code":554910},"amounts":{"revenue_approved":26757120,"revenue_adjusted":34828865.74,"revenue_actual":28521967.46,"expense_approved":39340000,"expense_adjusted":50085167,"expense_actual":32896168.09,"tax_revenue":22329925.85,"nontax_revenue":2635006.62,"capital_revenue":553000,"transfer_revenue":3004034.99,"current_expense":19007914.52,"capital_expense":13888253.57,"budget_balance":-4374200.63,"cash_current":7489740.33,"cash_previous":24826904.96},"ratios":{"revenue_execution":0.81891749,"expense_execution":0.6568046,"balance_to_revenue":-0.15336251,"cash_to_expense":0.2276782,"cash_yoy":-0.69832163,"capital_expense_share":0.42218454,"transfer_revenue_share":0.10532355},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/62351290/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/62351290"},"seo":{"slug":"vrazne","path":"/cz/municipalities/vrazne/"},"population":{"value":836,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26757120,"expenditure_czk":39340000,"financing_czk":12582880,"balance_czk":-12582880},{"stage":"revised","revenue_czk":34828865.74,"expenditure_czk":50085167,"financing_czk":15256301.26,"balance_czk":-15256301.26},{"stage":"actual","revenue_czk":28521967.46,"expenditure_czk":32896168.09,"financing_czk":4374200.63,"balance_czk":-4374200.63}],"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":[["6901",8200000],["6122",4940000],["6121",4050000],["5169",3884000],["5011",3400000],["6123",3400000],["5909",2925000],["5023",1200000],["5331",964000],["5171",962000],["5031",845000],["5139",629000],["5154",571000],["5362",502000],["5032",370000],["5222",278000],["5499",235000],["5153",233000],["5168",173000],["5137",160000],["5156",155000],["5163",155000],["5162",105000],["5329",100000],["5903",100000],["5323",93000],["5194",86000],["5164",84000],["5021",80000],["5151",63000],["5229",60000],["5175",52000],["5138",50000],["5132",38000],["5136",32000],["5161",30000],["5167",20000],["5223",20000],["5339",20000],["5038",15000],["5041",12000],["5019",10000],["5166",10000],["5321",8000],["5189",6000],["5173",5000],["5179",5000],["5039",3000],["5176",2000]],"economic_expenditure_total_czk":39340000,"economic_financing":[["8115",12582880]],"economic_financing_total_czk":12582880,"economic_revenue":[["1211",8300000],["4216",5233580],["1121",4200000],["1111",2900000],["1511",1800000],["1345",580000],["2111",539000],["1113",535000],["1122",500000],["2132",401000],["2131",400000],["4116",263600],["1112",250000],["2324",250000],["2141",200000],["4112",196940],["2112",50000],["2139",40000],["2119",30000],["2460",23000],["1341",20000],["3111",20000],["1361",18000],["1334",4000],["1343",2000],["1349",1000]],"economic_revenue_total_czk":26757120,"purpose_expenditure":[["6409",11125000],["6171",6255000],["2115",4800000],["2321",3500000],["3639",2300000],["3113",1640000],["5512",1550000],["6112",1300000],["2142",1120000],["3722",1000000],["3319",800000],["2212",500000],["3723",500000],["3745",500000],["6399",500000],["2219",250000],["3412",237000],["3429",170000],["3631",150000],["6320",110000],["2310",100000],["3744",100000],["5213",100000],["2292",93000],["3419",88000],["3721",70000],["3613",60000],["5212",52000],["3314",50000],["3326",50000],["3349",50000],["6310",45000],["4359",40000],["3399",35000],["3330",20000],["3632",20000],["4350",20000],["3612",15000],["2411",10000],["3525",10000],["3341",5000]],"purpose_expenditure_total_czk":39340000},"revised":{"economic_expenditure":[["6121",17590377],["5169",4163400],["5011",3502000],["6123",3447500],["5365",2759560],["6901",2712994],["6201",2000000],["5171",1751000],["6122",1595659],["5023",1137400],["5031",1061700],["5329",1013000],["5331",974000],["5362",697440],["5336",592576.74],["5139",514500],["5154",499500],["5032",419500],["5153",348000],["5499",337000],["5222",326700],["5137",297000],["5168",252000],["5173",185000],["5156",184000],["5163",175000],["5021",165500],["5164",137200],["5229",110000],["5194",108000],["5175",101200],["5162",96000],["5138",95000],["5323",93000],["5903",80000],["6125",75000],["5909",73305.16],["5151",66000],["5019",51000],["5179",44600],["5167",34500],["5161",30000],["5364",24955.1],["6342",23000],["5136",20300],["5223",20000],["5339",20000],["5321",16500],["5038",15300],["5041",12000],["5132",10000],["6130",10000],["5189",6000],["5039",5000],["5122",2000],["5176",2000],["5492",1000]],"economic_expenditure_total_czk":50085167,"economic_financing":[["8115",15256301.26]],"economic_financing_total_czk":15256301.26,"economic_revenue":[["1211",8435000],["4216",6440555],["1121",4523000],["1111",3083000],["1122",2758560],["1511",1832000],["4116",1257903.74],["2132",868500],["2111",665100],["1113",598000],["1345",580000],["3113",537000],["4222",478357],["2324",403100],["2141",390000],["2131",343000],["2139",302000],["1112",295000],["4112",196940],["1386",170000],["2112",125850],["2119",122000],["2212",96000],["4122",80000],["1387",70000],["2321",45000],["4111",32500],["2460",25000],["1341",20000],["3111",20000],["1361",18000],["1334",9000],["1349",3000],["1343",2000],["1381",1500],["2133",1000],["2329",1000]],"economic_revenue_total_czk":34828865.74,"purpose_expenditure":[["2115",11658320],["6171",7441360],["2321",3504000],["6399",3438560],["3113",3209633.74],["3639",3093500],["6409",2795258.16],["2117",2000000],["5512",1969500],["3412",1649849],["2142",1264000],["6112",1241100],["3319",1111230],["3722",1000000],["3727",941280],["3745",584000],["3723",510000],["2212",375900],["2219",228000],["3744",211000],["6401",184000],["3631",183000],["5213",172000],["3429",170000],["6320",130000],["3613",102000],["2310",100000],["2292",93000],["3419",88000],["1032",80000],["3721",70000],["3349",51700],["3326",51000],["6310",45000],["4341",40000],["4359",40000],["3399",37000],["3314",28000],["6402",24955.1],["2223",22000],["6114",20680],["3330",20000],["4350",20000],["3612",18000],["3900",15000],["4379",12000],["3632",11041],["2411",11000],["3525",10000],["3341",9000],["3392",300]],"purpose_expenditure_total_czk":50085167},"actual":{"economic_expenditure":[["6121",7535306.77],["5011",3497265.5],["5169",3303899.44],["5365",2759560],["6123",2749938],["6201",2000000],["6122",1504181],["5023",1134013.72],["5031",1061629.16],["5329",1012400],["5331",974000],["5171",751513.9],["5336",592576.74],["5154",497151.26],["5139",486798.75],["5032",418655.84],["5362",-355367.29],["5499",301371.28],["5137",294531.03],["5153",263437.09],["5168",245514],["5222",199700],["5156",170222.84],["5163",168183.14],["5021",142505],["5164",129475.5],["5173",124136.5],["5194",95487.6],["5323",92755],["5138",92091.07],["5175",89221.1],["5162",88359.48],["6125",74581],["5229",62500],["5019",49820.36],["5151",43783],["5179",39225.13],["5167",29634],["5364",24955.09],["5161",24633],["6342",22646.8],["5136",20048],["5339",20000],["5321",15419.09],["5038",14448],["5041",11523],["5132",9729.2],["5039",4753],["5122",2000],["5176",1815],["6130",1600],["5909",1541],["5492",1000]],"economic_expenditure_total_czk":32896168.09,"economic_financing":[["8115",17337164.63],["8128",-12993498.7],["8901",30534.7]],"economic_financing_total_czk":4374200.63,"economic_revenue":[["1211",8434332.47],["1121",4522062.74],["1111",3082475.62],["1122",2758560],["1511",1831624],["4216",1206975],["4116",1009302.99],["2132",634322],["1113",597171.95],["2111",580736.36],["1345",541328],["3113",537000],["4222",478357],["2324",399746.7],["2141",393915.67],["1112",294649.37],["4112",196900],["2139",189082],["1386",164722.16],["2112",129495.2],["2119",121228.47],["2212",95213.22],["4122",80000],["1387",64563.51],["2321",43900],["4111",32500],["2460",25000],["2131",21225],["1341",16350],["3111",16000],["1361",12510],["1334",6305.1],["1349",2000],["1381",1270.93],["2329",508],["2133",450],["2328",184]],"economic_revenue_total_czk":28521967.46,"purpose_expenditure":[["6171",7331222.5],["2115",5894619.49],["3113",2440838.23],["6399",2400652.71],["3639",2377287.2],["2117",2000000],["5512",1906649.98],["6112",1170738.14],["3319",1083163.23],["2142",995294.16],["3412",976396.19],["3727",941180],["3722",653480.23],["3745",477593.25],["3723",441898],["2212",217818.8],["6401",182600],["3631",159610],["2321",130182.87],["6320",127957.47],["3744",105209.5],["2292",92755],["3419",88000],["5213",86910.67],["1032",75665.7],["3613",62376.45],["3429",60000],["3721",59871.06],["3349",46891.8],["6310",40225.67],["4341",40000],["3399",36055.6],["3314",25954.99],["6402",24955.09],["2223",21175],["4350",20000],["6114",19705],["2219",19660],["3900",15000],["4379",12000],["3525",10000],["6409",7502],["3341",5620],["3612",5083.12],["2411",3337.99],["3632",1749],["3326",1000],["3392",282]],"purpose_expenditure_total_czk":32896168.09}},"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."}}}}