{"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:00253138","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253138","name":"Obec Vodice","short_name":"Vodice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":553328},"amounts":{"revenue_approved":5667800,"revenue_adjusted":6768449,"revenue_actual":8262660.44,"expense_approved":5667800,"expense_adjusted":8262479,"expense_actual":4186758.96,"tax_revenue":5363128.96,"nontax_revenue":1667782.48,"capital_revenue":61100,"transfer_revenue":1170649,"current_expense":3974758.96,"capital_expense":212000,"budget_balance":4075901.48,"cash_current":18083189.54,"cash_previous":13994401.41},"ratios":{"revenue_execution":1.22076128,"expense_execution":0.50671947,"balance_to_revenue":0.49329166,"cash_to_expense":4.31913796,"cash_yoy":0.29217313,"capital_expense_share":0.05063583,"transfer_revenue_share":0.14167943},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253138/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253138"},"seo":{"slug":"vodice","path":"/cz/municipalities/vodice/"},"population":{"value":152,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5667800,"expenditure_czk":5667800,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":6768449,"expenditure_czk":8262479,"financing_czk":1494030,"balance_czk":-1494030},{"stage":"actual","revenue_czk":8262660.44,"expenditure_czk":4186758.96,"financing_czk":-4075901.48,"balance_czk":4075901.48}],"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",1523800],["5169",1230393],["5154",625000],["5023",596000],["5021",387000],["6122",330000],["5139",261000],["5365",175500],["5137",145000],["5156",63000],["5362",60500],["5032",54000],["5364",35507],["5168",31200],["5163",26000],["5166",20000],["5903",20000],["5175",17000],["5194",15000],["5492",15000],["5162",12000],["5179",10000],["5136",4000],["5173",3000],["5329",2500],["5167",2000],["5161",1000],["5221",1000],["5321",1000],["5038",400]],"economic_expenditure_total_czk":5667800,"economic_revenue":[["1211",2090000],["1121",1000000],["1111",750000],["1511",660000],["2111",315000],["1122",200000],["2132",138000],["1113",130000],["1345",100000],["4112",70000],["1112",60000],["2131",50000],["2324",30000],["3111",20000],["1386",16000],["2142",15000],["1381",8000],["1387",8000],["2141",5000],["1341",1500],["1334",1000],["1361",300]],"economic_revenue_total_czk":5667800,"purpose_expenditure":[["3745",700000],["6112",650000],["3392",600000],["3639",600000],["2212",500000],["6171",450000],["1031",400000],["2310",350000],["3722",350000],["3631",240000],["2321",200000],["6399",200000],["1032",100000],["3399",50000],["3612",45000],["3613",40293],["6402",35507],["2341",20000],["3314",20000],["3341",20000],["3635",20000],["5213",20000],["5512",20000],["6320",15000],["6310",6000],["2299",5000],["3319",5000],["3726",5000],["3724",1000]],"purpose_expenditure_total_czk":5667800,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",2848800],["5169",1717570],["5023",596000],["5154",593000],["5021",397000],["5139",368371],["5137",331000],["6122",330000],["5362",262500],["6422",200000],["5365",175500],["5222",75000],["5156",70500],["5032",54000],["5168",42200],["5364",35507],["5163",26000],["5166",20000],["5903",20000],["5194",18500],["5175",15500],["5492",15000],["5162",12000],["6130",12000],["5179",10000],["5173",4500],["5136",4000],["5329",2500],["5167",2000],["5161",1131],["5221",1000],["5321",1000],["5038",400]],"economic_expenditure_total_czk":8262479,"economic_financing":[["8115",1494030]],"economic_financing_total_czk":1494030,"economic_revenue":[["1211",2090000],["1121",1000000],["1111",750000],["1511",660000],["4213",538172],["2111",315000],["4122",300000],["4116",228177],["1122",200000],["2132",138000],["1113",130000],["1345",100000],["4112",71800],["1112",60000],["2131",50000],["4111",32500],["2324",30000],["3111",20000],["1386",16000],["2142",15000],["1381",8000],["1387",8000],["2141",5000],["1341",1500],["1334",1000],["1361",300]],"economic_revenue_total_czk":6768449,"purpose_expenditure":[["2212",1250000],["3745",928177],["3392",900000],["6171",696000],["6112",650000],["3639",612000],["3722",600000],["2310",445000],["1031",400000],["6399",400000],["5512",320000],["3631",240000],["1032",220000],["2321",200000],["3399",54000],["3326",50000],["3612",45000],["3613",40293],["6402",35507],["3314",30000],["6114",23500],["2341",20000],["3341",20000],["3635",20000],["5213",20000],["6320",15000],["6310",6000],["2299",5000],["3319",5000],["3525",5000],["3726",5000],["2221",1002],["3724",1000]],"purpose_expenditure_total_czk":8262479},"actual":{"economic_expenditure":[["5169",1012794.94],["5171",805180.65],["5023",595200],["5154",465989.13],["5021",284866],["5362",209494],["6422",200000],["5139",127855.04],["5365",94600],["5222",75000],["5156",67343.45],["5032",53568],["5168",41820.54],["5364",35507],["5137",27034.3],["5194",18161],["5492",15000],["5163",14598.4],["6130",12000],["5162",10154.51],["5179",9950],["5166",5800],["5329",2280],["5136",1144],["5173",797],["5038",400],["5161",221]],"economic_expenditure_total_czk":4186758.96,"economic_financing":[["8115",-4088788.13],["8901",12886.65]],"economic_financing_total_czk":-4075901.48,"economic_revenue":[["1211",2123212.71],["2111",1407729],["1121",1138337.34],["1511",846520.09],["1111",769455.91],["4213",538172],["4122",300000],["4116",228177],["1113",150327.81],["2132",108000],["2131",102527],["1345",99000],["1122",94500],["1112",74172.38],["4112",71800],["3111",61100],["2324",43569.68],["1386",41463.86],["4111",32500],["1387",16252.58],["1334",7966.2],["2119",3424.8],["2112",2532],["1341",1350],["1381",320.08],["1361",250]],"economic_revenue_total_czk":8262660.44,"purpose_expenditure":[["6112",648768],["3392",607324],["3745",448325.45],["2310",380772.99],["6171",367198.94],["3722",357637.94],["5512",295754.42],["6399",282374],["3639",219831.24],["1032",177020],["1031",131086.6],["3631",87625.53],["3326",49100],["3399",38387],["6402",35507],["6114",16349.45],["3314",16112],["6320",12854],["2299",5000],["3525",5000],["6310",1744.4],["2321",1714],["2221",1002],["3341",270]],"purpose_expenditure_total_czk":4186758.96}},"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."}}}}