{"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:00278637","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278637","name":"Obec Červená Voda","short_name":"Červená Voda","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580015},"amounts":{"revenue_approved":165189762,"revenue_adjusted":179179960,"revenue_actual":180835829.61,"expense_approved":163862285,"expense_adjusted":207603813,"expense_actual":202795613.01,"tax_revenue":82025322.33,"nontax_revenue":32144596.26,"capital_revenue":329171,"transfer_revenue":66336740.02,"current_expense":109061178.72,"capital_expense":93734434.29,"budget_balance":-21959783.4,"cash_current":363630.91,"cash_previous":1546906.77},"ratios":{"revenue_execution":1.00924138,"expense_execution":0.97683954,"balance_to_revenue":-0.12143491,"cash_to_expense":0.00179309,"cash_yoy":-0.7649303,"capital_expense_share":0.46221135,"transfer_revenue_share":0.36683405},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278637/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278637"},"seo":{"slug":"cervena-voda","path":"/cz/municipalities/cervena-voda/"},"population":{"value":2936,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":165189762,"expenditure_czk":163862285,"financing_czk":-1327477,"balance_czk":1327477},{"stage":"revised","revenue_czk":179179960,"expenditure_czk":207603813,"financing_czk":28423853,"balance_czk":-28423853},{"stage":"actual","revenue_czk":180835829.61,"expenditure_czk":202795613.01,"financing_czk":21959783.4,"balance_czk":-21959783.4}],"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",74687439],["5331",22390994],["5011",13240000],["5365",5007000],["6122",4970089],["6123",4731594],["5171",4388875],["5152",4325000],["6351",4218450],["5031",3505356],["5169",3378100],["5141",2237000],["5154",2072000],["5023",1643064],["5151",1429000],["5168",1424250],["5032",1323774],["5021",948000],["6322",860000],["5139",744000],["5163",702000],["5222",640284],["5499",481200],["5162",386000],["5166",382000],["5622",366716],["5156",311000],["6202",300000],["5167",250000],["6119",250000],["5137",243000],["5164",224400],["6125",220000],["5194",204000],["5175",186000],["5323",183700],["5172",155000],["5153",150000],["5161",116000],["5492",100000],["5038",80000],["5182",61000],["5811",60000],["5903",60000],["5362",56000],["5132",35000],["5179",33000],["5136",28000],["5042",20000],["5173",19000],["5019",10000],["5321",10000],["5138",5000],["5039",4000],["5192",3000],["5134",2000],["5133",1000]],"economic_expenditure_total_czk":163862285,"economic_financing":[["8124",-7709000],["8115",3381523],["8123",3000000]],"economic_financing_total_czk":-1327477,"economic_revenue":[["4216",58850136],["1211",32052200],["1121",16324100],["1111",12219500],["2132",10120205],["1511",9300000],["2111",8749000],["1122",5000000],["1345",2100000],["1113",2064500],["4222",2000000],["4112",1708600],["1112",979000],["1342",600000],["2324",555000],["2420",536116],["4213",500000],["1386",400000],["2131",250000],["1361",230000],["1381",150000],["1387",150000],["1341",90000],["4116",82725],["2460",60000],["1334",50000],["2329",40000],["2112",15000],["2133",11400],["2141",2280]],"economic_revenue_total_czk":165189762,"purpose_expenditure":[["2219",44086268],["6171",22012380],["5512",16562661],["3639",16296594],["3612",14966550],["3113",10850450],["3722",5971594],["6399",5000000],["2143",4975089],["2212",4026100],["3613",3968020],["3512",2800000],["6112",1981574],["1032",1560230],["3745",941000],["3419",915000],["3631",900000],["4357",800000],["2115",656250],["3412",637000],["6320",630000],["3429",507000],["3632",448875],["3319",400000],["3399",335000],["2321",315000],["3635",250000],["2292",183700],["3349",175000],["2341",114950],["3313",90000],["3749",90000],["3314",78000],["6310",72000],["5213",60000],["3633",50000],["3326",47000],["3421",39000],["3392",30000],["3391",10000],["3741",10000],["5212",10000],["3341",9000],["1014",1000]],"purpose_expenditure_total_czk":163862285},"revised":{"economic_expenditure":[["6121",71317149],["5336",25091524],["5331",22268958.33],["5011",13991500],["5169",9119061],["5171",7646200],["6202",5619400],["6419",5261634],["5365",5001000],["6122",4848911],["5152",4001000],["5031",3576856],["6349",2983400],["6123",2487089],["5154",2411875],["5141",2237000],["5222",2025568],["6351",1719700.67],["5023",1643064],["5151",1554000],["5168",1398600],["5139",1369640],["5032",1345774],["5021",1303000],["5163",705000],["5137",611000],["5366",573000],["5194",509200],["5162",437500],["5166",424000],["5362",-423000],["5175",370700],["5622",366716],["5156",330000],["5213",319000],["5167",257000],["5164",255400],["5329",251534],["5364",235569],["5492",228500],["5223",195190],["5323",188400],["5623",150000],["5651",150000],["5161",116000],["5321",104000],["5179",103000],["5153",93000],["5221",93000],["5038",80000],["5172",75000],["5339",67000],["6111",62000],["5903",60000],["5499",52200],["5042",50000],["5195",47500],["5138",35000],["5041",32000],["5212",30000],["5192",22000],["5182",21000],["5173",19000],["5136",18000],["5122",15000],["6130",12000],["5019",10500],["5132",10000],["5494",6800],["5039",4200],["5191",4000],["5142",3000],["5133",1000],["5134",1000]],"economic_expenditure_total_czk":207603813,"economic_financing":[["8123",31227665],["8124",-8207400],["8115",4298593],["8905",1104995]],"economic_financing_total_czk":28423853,"economic_revenue":[["1211",32052150],["4216",26244645],["4122",24621491],["1121",16324100],["1111",12219500],["2132",10136238],["2111",10114600],["1511",9300000],["4222",5783000],["2420",5627750],["1122",5000000],["4116",4154780],["4213",3430000],["1345",2100000],["1113",2064500],["4112",1708600],["2122",1597665],["1112",979000],["2212",801500],["2329",772111],["1342",600000],["2324",527500],["1386",400000],["2131",250000],["1361",230000],["4111",227500],["2226",217000],["2119",200300],["3111",200000],["2459",170000],["4113",170000],["2460",160000],["1381",150000],["1387",150000],["1334",120000],["2229",91000],["1341",90000],["4171",85000],["2322",65000],["2112",15000],["2133",11400],["4129",7000],["2141",5480],["3113",5100],["2223",1000],["1382",50]],"economic_revenue_total_czk":179179960,"purpose_expenditure":[["2219",25183918],["4357",24081000],["3639",23125680],["6171",22655380],["5512",16677661],["3612",12729508],["3113",10087749],["2321",9735895],["3613",8736137],["3722",6560275],["3631",6375000],["3429",5279284],["2212",5136400],["6399",4518000],["3512",3696000],["3421",3676000],["3745",3097000],["1032",2269230],["6112",2019074],["3419",1838000],["2221",1794000],["3399",1326590],["2310",1213000],["3412",730700],["3632",607429],["2115",547000],["6320",515000],["2143",464434],["3322",420000],["3349",375000],["6402",235569],["6114",227500],["2292",188400],["3725",180000],["3900",135000],["3326",130000],["3749",121000],["6310",99000],["4341",92000],["3314",91000],["3313",89000],["3319",84000],["4359",81000],["3231",73000],["6409",70000],["5213",60000],["3726",40000],["5212",34000],["4379",32000],["3633",27500],["1014",17000],["2341",11500],["4339",8000],["3341",5000],["3391",2000]],"purpose_expenditure_total_czk":207603813},"actual":{"economic_expenditure":[["6121",70775203.86],["5336",25091524.45],["5331",22268958.33],["5011",13976701],["5169",8670098.9],["5171",7127786.31],["6202",5619400],["6419",5261634],["6122",4816295.57],["5365",4139940],["5031",3567699],["5152",3493358.01],["6349",2983205],["6123",2486429],["5154",2277401.25],["5141",2201460.99],["5222",1940884],["6351",1719700.67],["5023",1642757],["5151",1544719.36],["5168",1377072.41],["5032",1367578],["5139",1165983.62],["5362",-1137294.43],["5021",1081937],["5163",627716.59],["5194",507868.21],["5366",500000],["5137",483941.17],["5162",429958.24],["5166",423835.9],["5622",366716],["5175",360735.63],["5156",329314.35],["5364",308940.52],["5213",301900],["5329",251540],["5492",251535],["5164",245057.85],["5167",204801.27],["5223",195190],["5323",188384],["5623",150000],["5651",150000],["5161",129954],["5321",103092.66],["5153",86801.79],["5221",72000],["5179",71839.24],["5339",66584],["6111",61466.19],["5038",59620],["5042",52417.68],["5195",47363],["5172",43781.19],["5138",35271],["5173",33384],["5499",32796],["5212",29000],["5041",26621.24],["5019",21700.81],["5192",18259],["5122",14877.82],["6130",11100],["5136",10976],["5132",8335.64],["5039",7334.66],["5494",6720],["5142",3093.92],["5191",2698.14],["5134",500],["5133",157]],"economic_expenditure_total_czk":202795613.01,"economic_financing":[["8123",31218450],["8124",-8207400],["8905",-1358778.68],["8115",1047995.86],["8901",-740483.78]],"economic_financing_total_czk":21959783.4,"economic_revenue":[["1211",31572092.96],["4216",26194612.71],["4122",24609876],["1121",16895557.79],["1111",11986845.81],["2111",10498100.12],["1511",10117411.79],["2132",9927430.36],["2420",5928350],["4222",5782953],["1122",4139940],["4116",4113681.16],["4213",3395064.76],["1113",2233947.35],["1345",1927444.93],["4112",1708600],["2122",1597665],["2324",1543587.97],["1112",1101444.46],["2212",841533.08],["1342",819059],["2329",726537.79],["1386",615565.65],["3111",324170],["1387",241264.23],["4111",227500],["2226",217243.06],["2131",193698],["2459",169400],["4113",168322.39],["2119",167306.95],["1361",162070],["2322",134906],["4171",129130],["1334",119878.41],["2229",89802.25],["1341",87786],["2460",60000],["2112",33847],["2133",12756],["4129",7000],["3113",5001],["1381",4964.06],["2141",2432.68],["1382",49.89]],"economic_revenue_total_czk":180835829.61,"purpose_expenditure":[["2219",25155550.89],["4357",24081000],["3639",23015329.9],["6171",22046814.74],["5512",16668543.85],["3612",11711800.3],["3113",10072165.11],["2321",9731752.42],["3613",8678706.8],["3722",6540765.09],["3631",6373601.44],["3429",5167776],["2212",4913429.4],["3512",3676387.54],["3421",3654991.5],["3745",3086778],["6399",2978753.57],["1032",2269120.1],["6112",2017579.98],["2221",1793022.09],["3419",1686408.23],["3399",1324220.07],["2310",1212302.31],["3412",691389.82],["3632",562634.54],["2115",546859.5],["6320",444269.5],["2143",330734.93],["3322",276917.6],["3349",268449.12],["6402",235940.52],["2292",188384],["3725",153056],["3900",135000],["3326",128724.05],["6114",122771.56],["6310",98646.09],["4341",91445],["3313",88657.63],["3319",83603],["3314",82872.99],["3231",71939.84],["6409",69109.24],["4359",60000],["3749",39658.6],["3726",39217],["5212",32175.31],["4379",32000],["3633",27092],["1014",16201.84],["2341",11495],["4339",7875],["3391",1694]],"purpose_expenditure_total_czk":202795613.01}},"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."}}}}