{"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:00251984","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00251984","name":"Město Vodňany","short_name":"Vodňany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":551953},"amounts":{"revenue_approved":262472372.05,"revenue_adjusted":294780260.97,"revenue_actual":312242549.68,"expense_approved":297079616,"expense_adjusted":376525064.52,"expense_actual":318895828.89,"tax_revenue":192355762.61,"nontax_revenue":52678447,"capital_revenue":10000372,"transfer_revenue":57207968.07,"current_expense":222815521.14,"capital_expense":96080307.75,"budget_balance":-6653279.21,"cash_current":99475355.16,"cash_previous":79649257.66},"ratios":{"revenue_execution":1.05923832,"expense_execution":0.84694449,"balance_to_revenue":-0.02130805,"cash_to_expense":0.31193683,"cash_yoy":0.24891754,"capital_expense_share":0.30129058,"transfer_revenue_share":0.18321644},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00251984/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00251984"},"seo":{"slug":"vodnany","path":"/cz/municipalities/vodnany/"},"population":{"value":7423,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":262472372.05,"expenditure_czk":297079616,"financing_czk":34607243.95,"balance_czk":-34607243.95},{"stage":"revised","revenue_czk":294780260.97,"expenditure_czk":376525064.52,"financing_czk":81744803.55,"balance_czk":-81744803.55},{"stage":"actual","revenue_czk":312242549.68,"expenditure_czk":318895828.89,"financing_czk":6653279.21,"balance_czk":-6653279.21}],"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",88100000],["5169",45771544],["5331",43182672],["5011",35407000],["5171",23526200],["5031",9432000],["5365",7000000],["6119",4300000],["5362",4040000],["5032",3576000],["6122",3400000],["5154",3000000],["5023",2508000],["5164",2141000],["5222",2050000],["6111",2000000],["5021",1896000],["5153",1850000],["5499",1600000],["5137",1560000],["5141",1500000],["5139",1215000],["5163",1120000],["5166",780500],["5167",520000],["5161",500000],["6130",500000],["5151",360000],["5903",355000],["5491",330000],["5162",310000],["5221",300000],["6351",300000],["5364",250000],["5175",245000],["5156",240000],["5134",225000],["5229",210000],["5173",205000],["5195",200000],["5194",160000],["5038",144200],["5172",130000],["5212",120000],["5223",120000],["5132",100000],["5493",100000],["5213",60000],["5192",50000],["5136",40000],["5329",20000],["5019",15000],["5363",10000],["5168",4500]],"economic_expenditure_total_czk":297079616,"economic_financing":[["8115",43048803.95],["8124",-8441560]],"economic_financing_total_czk":34607243.95,"economic_revenue":[["1211",78500000],["1121",38000000],["1111",29000000],["2132",20134824],["4112",17000000],["2441",15167548.05],["1511",12000000],["1122",7000000],["4131",6000000],["2142",5050000],["1113",5000000],["1345",5000000],["1361",5000000],["3111",5000000],["4116",2600000],["2131",1900000],["2111",1760000],["1112",1500000],["1387",1500000],["2324",1300000],["2122",1000000],["1386",650000],["1353",500000],["2119",500000],["2141",500000],["1341",250000],["1343",150000],["2212",150000],["1333",100000],["1334",100000],["1342",100000],["4121",50000],["2310",10000]],"economic_revenue_total_czk":262472372.05,"purpose_expenditure":[["6171",64120000],["3639",44560000],["2212",27206200],["2321",23041000],["3722",18300000],["3745",14953000],["3113",13795000],["2219",11225000],["6399",11000000],["3392",9182100],["5311",6828200],["3315",6204512],["3631",5550000],["3111",5142000],["3123",5131700],["2115",5000000],["3314",4372360],["6112",3850000],["3632",2754644],["4357",2485000],["5512",2095000],["6310",1700000],["3419",1350000],["3319",1050000],["3421",1020000],["3429",815900],["3635",800000],["3399",730000],["4329",600000],["2143",500000],["3900",408000],["5213",355000],["4375",300000],["6402",250000],["2141",185000],["4339",100000],["4359",100000],["4351",20000]],"purpose_expenditure_total_czk":297079616},"revised":{"economic_expenditure":[["6121",85412715],["5169",49406138],["6130",44845000],["5331",43282672],["5011",35407000],["5336",27261560.73],["5171",20108200],["5031",9377000],["5365",7285740],["5166",4954000],["5362",4898000],["6122",4299500],["5032",3578000],["5154",3468000],["5222",2642426],["5023",2508000],["6313",2303058],["5139",2236331],["5021",2151500],["5164",2141000],["6119",2067550],["5153",2022500],["5904",1683239.79],["5499",1600000],["5137",1567792],["5213",1177069],["5163",1150000],["6111",900000],["5175",609544],["5141",590000],["5151",550000],["5167",539500],["5903",355000],["5161",330000],["5491",330000],["5162",320000],["5221",312700],["6351",300000],["5132",265000],["5134",256000],["5364",250000],["5156",215000],["5173",205000],["5195",200000],["5194",178315],["5038",144200],["5172",140000],["5212",119299],["5493",106722],["5492",100000],["5229",91700],["5223",74153],["5366",57440],["5192",50000],["5136",40000],["5019",25000],["5329",20000],["5363",12000],["5168",4500]],"economic_expenditure_total_czk":376525064.52,"economic_financing":[["8115",51086363.55],["8123",39100000],["8124",-8441560]],"economic_financing_total_czk":81744803.55,"economic_revenue":[["1211",78500000],["1121",38000000],["1111",29000000],["2132",19334824],["4122",17735460],["4112",16699400],["2441",14499497.9],["4116",12795879.73],["1511",12000000],["1122",7285740],["4131",6000000],["2142",5050000],["1113",5000000],["1345",5000000],["1361",5000000],["3111",5000000],["4213",1985028.34],["2111",1960000],["2131",1900000],["1112",1500000],["1387",1500000],["4216",1307000],["2324",1300000],["2122",1000000],["2212",950000],["1386",650000],["2321",533999],["1353",500000],["2119",500000],["2141",500000],["4111",387500],["3121",340792],["1341",250000],["4222",217900],["1343",150000],["1333",100000],["1334",100000],["1342",100000],["4121",79800],["2229",57440],["2310",10000]],"economic_revenue_total_czk":294780260.97,"purpose_expenditure":[["3639",90655100],["6171",67085127],["2212",26116200],["3113",21845975.69],["4357",19737380],["3722",18500000],["3745",15858000],["2321",14431000],["2219",14025000],["6399",12145740],["3392",9282100],["5311",7328200],["3123",6460334.8],["3315",6204512],["3111",5814010.24],["3631",5695000],["2115",5000000],["3314",4387360],["6112",3850000],["3632",2754644],["5512",2365692],["2329",2000000],["3421",1760000],["2123",1683239.79],["3900",1500049],["3429",1385200],["3419",1260000],["2310",1055000],["3319",952000],["6310",840000],["3399",830000],["3635",800000],["4329",522700],["2143",500000],["6114",377500],["5213",355000],["4375",300000],["6402",250000],["4399",198000],["2141",185000],["4339",100000],["4359",100000],["4351",20000],["6115",10000]],"purpose_expenditure_total_czk":376525064.52},"actual":{"economic_expenditure":[["6121",57523662.19],["5169",45726044.77],["5331",43282672],["5011",34940076],["6130",32696150],["5336",27261560.73],["5171",16128846.63],["5031",9462886],["5365",7285740],["5362",4960563.23],["5032",3531876],["6122",3257437.56],["5154",3121799.91],["5021",2812592],["5222",2635901],["5023",2357283],["5166",2325532.6],["6313",2303058],["5153",1902058.26],["5164",1857606],["5904",1683239.79],["5499",1401389.5],["5139",1382310.91],["5213",1177069],["5137",1143098.05],["5163",1090290.82],["5141",570431.16],["5167",529491.1],["5151",474270],["5175",355316.42],["5221",312700],["6351",300000],["5491",274100],["5173",259399],["5132",256540],["5161",253557],["5162",251406.79],["5134",248381.08],["5364",228061],["5156",169378.99],["5038",148224],["5195",135321],["5194",135010.11],["5212",119299],["5493",106722],["5492",95000],["5229",77489.71],["5223",74153],["5136",60591.08],["5172",58177],["5366",57440],["5329",28000],["5909",22000],["5189",20000],["5019",16005.15],["5168",4103.35],["5192",3096],["5363",1421]],"economic_expenditure_total_czk":318895828.89,"economic_financing":[["8123",39100000],["8115",-24987888.08],["8124",-7458832.71]],"economic_financing_total_czk":6653279.21,"economic_revenue":[["1211",77675587.35],["1121",41567572.17],["1111",30223561.48],["2132",20205870.34],["4122",17735460],["4112",16699400],["2441",14499497.9],["4116",12795879.73],["1511",10345758.05],["2142",8089891.06],["1122",7285740],["3112",6977900],["1361",6026351],["4131",6000000],["1345",5658955.95],["1113",5496097.53],["2324",2866307.38],["1112",2709845.12],["3111",2681680],["1387",2357480.22],["2111",2007536.2],["4213",1985028.34],["2131",1971315],["1386",1508459.96],["4216",1307000],["2119",974230.62],["2212",854455.2],["2141",614599.3],["1353",587300],["2321",533999],["4111",387500],["3121",340792],["1341",247734.8],["4222",217900],["1385",192988.59],["1343",182985],["1342",117850],["4121",79800],["1334",73806],["1335",63958.8],["2229",57440],["1359",19000],["1381",12212.3],["2310",3305],["1383",2075.12],["1344",321.67],["1382",121.5]],"economic_revenue_total_czk":312242549.68,"purpose_expenditure":[["3639",67449050.71],["6171",63385153.04],["3113",21845975.69],["2212",19256545.86],["4357",18792431.2],["3722",18030380.85],["2321",13434731.85],["6399",12145093.01],["3745",11167234.93],["3392",9282100],["2219",9163284.31],["5311",6706976.65],["3315",6204512],["3111",5514010.24],["3123",5232606.11],["3631",5089620.76],["3314",4387360],["6112",3676254],["3632",2401705.02],["5512",2144194.54],["2123",1683239.79],["2329",1661207.71],["3429",1382974.98],["3419",1260000],["3421",1164754.98],["2310",1050280.7],["3319",941883.94],["3399",820872],["6310",768918.98],["4329",522700],["2143",457082.08],["3900",320959.75],["4375",300000],["6114",253765],["3635",241153],["6402",228061],["4399",198000],["2141",148212.21],["4339",94301],["2115",30680],["6409",22000],["4359",17961],["4351",17600]],"purpose_expenditure_total_czk":318895828.89}},"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."}}}}