{"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:00240991","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240991","name":"Obec Vodochody","short_name":"Vodochody","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":539015},"amounts":{"revenue_approved":15700000,"revenue_adjusted":18236485.79,"revenue_actual":20207833.36,"expense_approved":23103800,"expense_adjusted":24782965.79,"expense_actual":20690956.89,"tax_revenue":17237093.67,"nontax_revenue":2459643.9,"capital_revenue":0,"transfer_revenue":511095.79,"current_expense":11685145.56,"capital_expense":9005811.33,"budget_balance":-483123.53,"cash_current":10803922.24,"cash_previous":12035209.77},"ratios":{"revenue_execution":1.10809909,"expense_execution":0.83488623,"balance_to_revenue":-0.02390774,"cash_to_expense":0.52215672,"cash_yoy":-0.10230711,"capital_expense_share":0.4352535,"transfer_revenue_share":0.02529196},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240991/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240991"},"seo":{"slug":"vodochody","path":"/cz/municipalities/vodochody/"},"population":{"value":845,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15700000,"expenditure_czk":23103800,"financing_czk":7403800,"balance_czk":-7403800},{"stage":"revised","revenue_czk":18236485.79,"expenditure_czk":24782965.79,"financing_czk":6546480,"balance_czk":-6546480},{"stage":"actual","revenue_czk":20207833.36,"expenditure_czk":20690956.89,"financing_czk":483123.53,"balance_czk":-483123.53}],"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",12539000],["5169",2845000],["5023",1200000],["5011",1160000],["5021",690000],["5139",555000],["5154",518000],["5031",466000],["5321",425000],["5323",330000],["5153",280000],["5141",250000],["5331",240000],["5171",235000],["5032",210000],["5137",210000],["5163",115000],["5156",100000],["5166",100000],["6119",100000],["5222",90000],["5175",66000],["5042",65000],["5151",54000],["5164",50000],["5162",44000],["5229",43000],["5194",25000],["5167",20000],["5173",20000],["5132",15000],["5329",12000],["5136",10000],["5161",7000],["5133",5000],["5903",5000],["5362",4000],["5038",800]],"economic_expenditure_total_czk":23103800,"economic_financing":[["8115",8151964],["8124",-748164]],"economic_financing_total_czk":7403800,"economic_revenue":[["1211",6500000],["1121",3100000],["1111",1900000],["2111",1340000],["1511",900000],["1345",517000],["1113",460000],["1112",200000],["4112",190000],["2132",170000],["2139",150000],["2141",131000],["1386",50000],["1381",30000],["1387",20000],["1341",16000],["1334",10000],["2119",10000],["2131",5000],["1361",1000]],"economic_revenue_total_czk":15700000,"purpose_expenditure":[["2212",6420000],["2321",5075000],["6171",1781300],["3745",1636500],["6112",1514000],["3639",1400000],["2341",969000],["3722",900000],["3111",701000],["3632",400000],["3113",380000],["2292",330000],["3631",300000],["6310",275000],["3399",195000],["3341",150000],["3635",130000],["3723",100000],["6320",90000],["3421",86000],["3729",70000],["3419",61000],["5512",43000],["5311",35000],["2310",25000],["2223",20000],["6409",12000],["5213",5000]],"purpose_expenditure_total_czk":23103800},"revised":{"economic_expenditure":[["6121",9874945],["5169",3741154],["5023",1700000],["5011",1560000],["5021",952971],["5154",858000],["5031",596000],["5139",589000],["5321",471900],["5365",412440],["5331",361000],["5323",330000],["5141",325000],["6349",324721.32],["5032",300000],["5336",295472.79],["5171",270000],["5166",260000],["5042",235000],["5137",167700],["5153",135000],["5163",128711.48],["5156",120000],["5175",117452],["6119",90000],["5194",85000],["5151",79000],["5362",58697.2],["5164",50000],["5162",45000],["5229",43000],["5222",40000],["5132",32000],["5161",31000],["6122",30000],["5167",20000],["5173",20000],["5329",12000],["5136",10000],["5133",5000],["5903",5000],["5038",800],["6313",1]],"economic_expenditure_total_czk":24782965.79,"economic_financing":[["8115",7294644],["8117",5000000],["8118",-5000000],["8124",-748164]],"economic_financing_total_czk":6546480,"economic_revenue":[["1211",6800000],["1121",3363800],["1111",2430000],["2111",1812000],["1511",900000],["1345",533700],["1113",470000],["1122",412440],["4116",295472.79],["2132",213000],["1112",210000],["4112",186200],["2119",135000],["1386",102000],["1343",94000],["2141",81000],["2139",60000],["1387",45000],["4111",29423],["1341",20000],["2131",15000],["1381",10000],["2321",10000],["1334",5000],["1361",3450]],"economic_revenue_total_czk":18236485.79,"purpose_expenditure":[["2321",5520000],["2212",4430945],["6171",2841454],["6112",2120000],["3745",1903500],["3639",1674698.2],["3722",1400000],["3111",1002472.79],["2341",569000],["3631",465000],["3113",426900],["6399",412440],["6310",363711.48],["6409",336721.32],["2292",330000],["3399",295000],["3421",113700],["3729",110000],["3723",100000],["3635",90000],["6320",90000],["5512",43000],["2310",35000],["5311",35000],["6114",29423],["2223",20000],["3341",20000],["5213",5000]],"purpose_expenditure_total_czk":24782965.79},"actual":{"economic_expenditure":[["6121",8631448.01],["5169",2749370.67],["5023",1544690],["5011",1413664],["5021",835423],["5154",631478.14],["5031",520945],["5321",455596],["5365",412440],["5331",360080],["5139",346973.18],["5141",296954.41],["5336",295472.79],["6349",264721.32],["5032",228620],["5042",205460.94],["5166",202147.7],["5323",199744],["5171",178041.93],["5163",100515.28],["5156",93689],["6119",87120],["5175",82128.49],["5137",77340],["5194",76727],["5153",69387.12],["5362",55697.2],["5151",46352],["5229",42350],["5162",36029.77],["5161",31846.8],["5222",31455.56],["6122",22521],["5164",20315],["5132",17628],["5167",11043.5],["5136",8669.08],["5329",6870],["6313",1]],"economic_expenditure_total_czk":20690956.89,"economic_financing":[["8117",5000000],["8118",-5000000],["8115",1231287.53],["8124",-748164]],"economic_financing_total_czk":483123.53,"economic_revenue":[["1211",7393235.72],["1121",3971087.06],["1111",2697738.26],["2111",1937456.28],["1511",1122122.6],["1345",534655],["1113",523785.19],["1122",412440],["4116",295472.79],["1112",258621.72],["2132",221600],["4112",186200],["1386",144613.11],["2119",135575],["1343",94880],["2141",76772.12],["2139",62583.5],["1387",56688.19],["4111",29423],["1341",20400],["2131",15657],["2321",10000],["1361",4650],["1334",1109.6],["1381",1067.22]],"economic_revenue_total_czk":20207833.36,"purpose_expenditure":[["2321",4738639.27],["2212",3935585.46],["6171",2388229.28],["6112",1891407.24],["3639",1515559.15],["3745",1371054.5],["3722",1179749.27],["3111",758675.96],["3113",422100],["6399",412440],["6310",321984.69],["3631",298887.59],["2341",281819.68],["6409",271591.32],["3399",209085.89],["2292",199744],["3635",87120],["3729",84676.78],["3421",77433],["6320",75485],["3723",46324.69],["5512",42350],["5311",29896],["6114",29423],["2310",12654],["2223",9041.12]],"purpose_expenditure_total_czk":20690956.89}},"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."}}}}