{"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:00240559","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240559","name":"Město Odolena Voda","short_name":"Odolena Voda","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538574},"amounts":{"revenue_approved":257113000,"revenue_adjusted":267154395.79,"revenue_actual":265672841.23,"expense_approved":392146000,"expense_adjusted":417006540.14,"expense_actual":285391334.93,"tax_revenue":173277731.34,"nontax_revenue":55529676.68,"capital_revenue":329593,"transfer_revenue":36535840.21,"current_expense":170311839.18,"capital_expense":115079495.75,"budget_balance":-19718493.7,"cash_current":247583814.99,"cash_previous":270353599.07},"ratios":{"revenue_execution":0.99445431,"expense_execution":0.68438096,"balance_to_revenue":-0.07422096,"cash_to_expense":0.86752394,"cash_yoy":-0.08422223,"capital_expense_share":0.40323402,"transfer_revenue_share":0.13752192},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240559/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240559"},"seo":{"slug":"odolena-voda","path":"/cz/municipalities/odolena-voda/"},"population":{"value":6586,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":257113000,"expenditure_czk":392146000,"financing_czk":135033000,"balance_czk":-135033000},{"stage":"revised","revenue_czk":267154395.79,"expenditure_czk":417006540.14,"financing_czk":149852144.35,"balance_czk":-149852144.35},{"stage":"actual","revenue_czk":265672841.23,"expenditure_czk":285391334.93,"financing_czk":19718493.7,"balance_czk":-19718493.7}],"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",183650000],["5011",42434500],["5169",28303000],["5171",23649000],["5331",13073000],["5031",11669000],["5152",10751000],["5362",8139000],["5154",6941000],["5222",6730000],["5139",6639000],["5021",4666000],["5032",4451000],["5151",3988000],["5164",3943000],["5323",2900000],["5166",2830000],["5023",2704000],["6130",2500000],["5137",2396000],["6123",2000000],["5499",1681000],["6122",1500000],["6349",1466000],["5156",1462000],["5167",892000],["5163",881000],["5168",796000],["5223",760000],["5162",720000],["5901",720000],["5909",700000],["6119",500000],["5132",499000],["5153",430000],["5136",420000],["5175",418000],["5194",412000],["5141",362000],["5042",350000],["5172",350000],["5161",318000],["5199",315000],["5329",304000],["5038",176000],["5173",163000],["5192",153000],["5213",150000],["5229",150000],["5157",132000],["5179",122000],["5131",100000],["5041",64000],["5138",50000],["5494",50000],["5176",40000],["5133",37000],["5134",31000],["5221",30000],["5159",27000],["5189",27000],["5212",15000],["5492",9500],["5019",5000],["5039",2000]],"economic_expenditure_total_czk":392146000,"economic_financing":[["8115",138539000],["8124",-3506000]],"economic_financing_total_czk":135033000,"economic_revenue":[["4216",62825000],["1211",55810000],["1121",28520000],["2111",22636000],["1111",18006000],["1511",17000000],["2132",15863000],["4112",7065000],["1345",6370000],["1122",6000000],["2141",4750000],["1113",3467000],["1112",2470000],["2324",1900000],["1386",810000],["4121",810000],["3111",500000],["1387",372000],["4116",309000],["1341",300000],["1361",300000],["2131",250000],["2212",250000],["2119",200000],["1343",180000],["1356",100000],["1339",50000]],"economic_revenue_total_czk":257113000,"purpose_expenditure":[["6171",67099000],["2212",59781000],["3111",57041000],["3612",27334000],["2219",23302000],["3722",22748000],["3639",18377000],["3113",15231000],["2321",14767000],["3412",14416000],["5311",13641000],["3421",8895000],["6399",8000000],["3745",5839000],["3631",4991000],["3613",4606000],["6112",4226000],["3723",3284000],["2334",3267000],["2292",3050000],["3314",2624000],["3399",1469000],["3349",1256000],["5512",856000],["4351",660000],["6320",650000],["3721",550000],["6310",512000],["2341",500000],["3635",500000],["3326",460000],["3636",410000],["2329",400000],["3429",350000],["5213",323000],["3632",280000],["3900",200000],["6409",146000],["6114",92000],["3341",13000]],"purpose_expenditure_total_czk":392146000},"revised":{"economic_expenditure":[["6121",194553931.47],["5011",41726866],["5169",30417775.46],["5171",20361809.5],["5331",14879000],["5031",11511284],["5362",10499491],["5152",10484461],["5154",7238005.62],["5222",6800375],["5139",6799490.69],["5021",5000188],["5032",4460548],["6122",4272375.54],["5151",4075837],["5164",3738599.24],["5336",3680322.39],["5909",3564663],["5323",3337678],["5023",3085810],["5166",2825032],["6130",2484499.99],["5499",2236965],["5137",2125191.75],["6123",1882155],["5156",1475199],["6349",1466000],["5168",1387239],["5167",931406.4],["5163",844758],["5223",760000],["5162",690000],["5132",635653],["5901",537075],["6119",500000],["5194",451323],["5136",432004],["5153",430000],["5175",417795.48],["5173",379306.02],["5199",364424.66],["5141",362493],["5042",355566],["5161",332244],["5123",205894.69],["5329",194545.27],["5172",190799],["5038",176000],["6125",175000],["5904",165202],["5041",121084.44],["5179",114500],["5131",111108],["5157",109300],["5138",80172.18],["5494",59099],["5019",57610],["6127",52000],["5192",50727],["5212",45000],["5811",42796],["5133",34530],["5176",32383],["5221",30000],["5492",29400],["5159",27000],["5189",27000],["5134",22236],["5229",20000],["5660",20000],["5039",17000],["5122",1218],["5364",94.35]],"economic_expenditure_total_czk":417006540.14,"economic_financing":[["8115",153358144.35],["8124",-3506000]],"economic_financing_total_czk":149852144.35,"economic_revenue":[["4216",62825000],["1211",55810000],["1121",28520000],["2111",22636000],["1111",18006000],["1511",17000000],["2132",15863000],["1122",8822940],["1345",6370000],["4112",6323600],["2141",4750000],["2324",3940790],["4116",3818035.79],["1113",3467000],["1112",2470000],["1386",810000],["4121",810000],["4213",800000],["4122",741315],["3111",500000],["1387",372000],["2212",344500],["1341",300000],["1361",300000],["4222",300000],["2322",274215],["2131",250000],["2119",200000],["1343",180000],["4111",150000],["1356",100000],["1339",50000],["2321",50000]],"economic_revenue_total_czk":267154395.79,"purpose_expenditure":[["6171",76652028.72],["2212",70479340.12],["3111",61716911.15],["3612",28270472],["3722",27268494.56],["3639",20600852.53],["3412",16242697],["3113",16011041.39],["2219",15290303.18],["5311",10863251],["6399",10328050],["3745",7882798],["3421",7018347.95],["3631",6571910.06],["3613",6545965],["2321",6255013.42],["6112",4610215],["3723",3896325],["2292",3337678],["2334",2856120],["3314",2723450.66],["3399",1771064.78],["3349",1250000],["5512",987074],["3326",929359],["3635",692548],["4351",660000],["6320",650000],["3721",550000],["3632",519197],["6310",512000],["2341",500000],["3636",432820],["2329",400000],["5213",323000],["3429",310000],["2115",276346],["6114",208727],["5212",175000],["6409",130345.27],["3900",125500],["3769",120000],["2339",47200],["3341",15000],["6402",94.35]],"purpose_expenditure_total_czk":417006540.14},"actual":{"economic_expenditure":[["6121",107648409.61],["5011",39112195],["5169",24649392.47],["5331",13229000],["5031",10393770],["5362",9338884.2],["5152",7543115.17],["5171",7126219.01],["5222",6142205],["5154",5385710.74],["5139",4918294.19],["5021",4403831],["5032",4013476],["5336",3680322.39],["6122",3625149.14],["5909",3503336],["5164",3342256.4],["5151",3278613.95],["5023",3085810],["5323",2646526],["5499",2231595],["6123",1882155],["5166",1491959.54],["6349",1465204],["5137",1420460.55],["5168",1291647.41],["5223",760000],["5156",743482.54],["5167",702866.4],["5163",675161.46],["5162",510409.84],["5132",406570.84],["5136",401952.72],["5194",364351.25],["5141",362472.06],["5175",361453.38],["5199",350628.04],["5042",322479.07],["5161",274823.6],["6130",208148],["5123",196747.09],["5173",194750],["5329",188540],["5038",172078],["5904",165202],["6125",158500],["5153",115605.39],["5041",113275.07],["5172",85217.69],["5131",74705.02],["5138",65455.59],["5179",58746.35],["5494",56689],["6127",52000],["5811",42795.12],["6119",39930],["5212",35600],["5176",32183],["5364",31270.35],["5019",30627.66],["5221",27500],["5492",27388],["5157",25341.3],["5343",24100],["5134",21471],["5660",20000],["5192",14400],["5133",13325],["5039",7444.34],["5159",3689.99],["5189",2179],["5122",242]],"economic_expenditure_total_czk":285391334.93,"economic_financing":[["8115",22655338.08],["8124",-3296763.38],["8901",359919]],"economic_financing_total_czk":19718493.7,"economic_revenue":[["1211",68689762.56],["1121",36809048.69],["1111",26301105.38],["4216",22807033.6],["2111",22252293.77],["2132",19654553.24],["1511",16308631.81],["1122",8822940],["4112",6323600],["1345",5855856.05],["2324",5368462.12],["4116",5108304.44],["2141",5085915],["1113",4862553.01],["1112",2398744.3],["2212",1573313.72],["1386",1340921.32],["4121",1137848],["2229",772784.01],["4122",734315],["1387",525562.32],["1361",420713],["2322",374772],["1356",344320],["4222",300000],["1341",290164],["3111",286593],["1343",215329],["2131",176992],["2119",159946.82],["4111",124739.17],["2321",50000],["1339",44595.25],["3122",40000],["1334",34168.25],["2112",23016],["2329",20153],["2460",11675],["1381",10473.52],["2328",5800],["3113",3000],["1335",2842.88]],"economic_revenue_total_czk":265672841.23,"purpose_expenditure":[["6171",68530805.43],["3111",41180360.82],["3722",26154677.68],["3612",20181180.76],["3639",16098235.15],["3412",15735607.26],["3113",14856618.66],["2212",14503591.9],["6399",9258378],["5311",7725990.29],["3745",6643709.8],["3421",6292250.91],["2219",5492996.74],["2321",4957850.61],["6112",4604953.9],["3723",3871090.95],["3631",3714344.86],["3613",2826057.78],["2292",2646526],["3314",2554185.22],["3399",1545340.93],["3326",725093.88],["4351",660000],["3349",606055.4],["6320",557491],["6310",477815.52],["5512",450274.96],["3636",432820],["3721",397270.68],["3632",376342.64],["3429",267007.49],["5212",158500],["3635",135677.18],["6114",124739.17],["3769",119547],["2329",117752.66],["6409",116193.35],["3900",105500],["2115",102106],["2339",47200],["6330",24100],["3341",15000],["6402",94.35]],"purpose_expenditure_total_czk":285391334.93}},"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."}}}}