{"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:00293741","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00293741","name":"Obec Vedrovice","short_name":"Vedrovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Znojmo","municipality_code":595047},"amounts":{"revenue_approved":22618200,"revenue_adjusted":31258800,"revenue_actual":30741311.7,"expense_approved":24766600,"expense_adjusted":30696200,"expense_actual":28857157.92,"tax_revenue":20729270.34,"nontax_revenue":3114356.17,"capital_revenue":28800,"transfer_revenue":6868885.19,"current_expense":19467792.63,"capital_expense":9389365.29,"budget_balance":1884153.78,"cash_current":5313066.26,"cash_previous":5735422.48},"ratios":{"revenue_execution":0.98344504,"expense_execution":0.94008893,"balance_to_revenue":0.06129061,"cash_to_expense":0.18411606,"cash_yoy":-0.07363995,"capital_expense_share":0.32537387,"transfer_revenue_share":0.22344151},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00293741/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00293741"},"seo":{"slug":"vedrovice","path":"/cz/municipalities/vedrovice/"},"population":{"value":920,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22618200,"expenditure_czk":24766600,"financing_czk":2148400,"balance_czk":-2148400},{"stage":"revised","revenue_czk":31258800,"expenditure_czk":30696200,"financing_czk":-562600,"balance_czk":562600},{"stage":"actual","revenue_czk":30741311.7,"expenditure_czk":28857157.92,"financing_czk":-1884153.78,"balance_czk":1884153.78}],"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",5651000],["5169",3575400],["5011",2400000],["5331",1700000],["6349",1245300],["5154",1117000],["5023",1100000],["5171",858300],["5031",807000],["5141",720000],["5139",690300],["6119",675000],["6122",600000],["5021",432000],["5153",405000],["5032",332000],["5166",300000],["5137",284000],["5329",248000],["5041",187100],["5163",178500],["5156",172000],["5362",155500],["5229",145900],["5175",122400],["5162",103900],["5323",91000],["5194",76500],["5167",51100],["5131",50800],["6130",50000],["5168",45000],["5179",32700],["5138",25000],["5136",24000],["5173",21700],["5134",20000],["5161",13200],["5176",11500],["5038",11000],["5903",10000],["5151",7000],["5132",6900],["5133",4000],["5321",2500],["5019",2300],["5042",2000],["5164",2000],["5039",800]],"economic_expenditure_total_czk":24766600,"economic_financing":[["8115",4455000],["8124",-2306600]],"economic_financing_total_czk":2148400,"economic_revenue":[["1211",8254000],["1121",4500000],["1111",3000000],["2111",2838600],["1511",1833000],["1113",680000],["1345",487000],["4112",214600],["1112",195000],["2132",168100],["1386",100000],["3122",100000],["1387",50000],["2131",50000],["2119",30000],["2112",22500],["1341",21000],["1334",17000],["1361",16000],["1343",15000],["3111",15000],["1381",10000],["2141",1000],["4111",400]],"economic_revenue_total_czk":22618200,"purpose_expenditure":[["6171",3670800],["2321",2972300],["2219",2550000],["3723",1774900],["3119",1700000],["6112",1485000],["3111",1141000],["3745",1107900],["3633",955000],["2310",816500],["3319",789100],["6310",780000],["3392",660000],["3399",589400],["3722",560800],["2212",472800],["3631",441200],["2333",375000],["3639",322000],["3635",300000],["3421",281100],["5512",160800],["3419",133200],["4359",100000],["2292",91000],["3349",66000],["6399",60000],["2411",55000],["3326",50000],["6320",50000],["3314",39400],["3612",35000],["3721",30000],["3429",29500],["3341",27700],["3749",20800],["1031",20500],["3412",20000],["2221",10000],["5213",10000],["3113",6000],["1014",5000],["3311",1000],["5519",900]],"purpose_expenditure_total_czk":24766600},"revised":{"economic_expenditure":[["6121",6538800],["5169",4395700],["5011",2802000],["5331",1830000],["5171",1600500],["6122",1315700],["6349",1308800],["5154",1267400],["5139",1226800],["5023",1155600],["5031",915200],["5336",705800],["5141",647000],["5137",617700],["6119",498000],["5021",478400],["5153",403900],["5032",362500],["5229",269900],["5362",246000],["5166",232200],["5163",200500],["5041",194300],["5175",183700],["5329",177600],["5156",151300],["5194",116200],["5162",100900],["6342",96500],["5323",91000],["6351",76000],["5321",57900],["5131",55800],["5167",51100],["5179",37700],["6130",36700],["5168",36500],["5138",26700],["5134",26000],["5173",25000],["5136",23300],["5904",21000],["5176",17000],["5132",15000],["5161",12700],["5038",12100],["5903",10000],["5151",7000],["5133",5300],["5019",5000],["5222",5000],["5164",2200],["5039",800],["5365",500]],"economic_expenditure_total_czk":30696200,"economic_financing":[["8124",-2306600],["8115",1744000]],"economic_financing_total_czk":-562600,"economic_revenue":[["1211",9075800],["1121",4861900],["4213",3463500],["1111",3294000],["2111",3027100],["1511",1833000],["4116",1574200],["4222",1171900],["1113",680000],["1345",486500],["4122",413500],["1112",317000],["4112",214600],["1386",195000],["2132",168100],["3122",100000],["1387",80000],["2131",50000],["2321",50000],["3111",45000],["4111",32900],["2119",30000],["2112",22500],["1341",21000],["1334",17000],["1361",16000],["1343",15000],["1381",2000],["2141",1000],["2324",300]],"economic_revenue_total_czk":31258800,"purpose_expenditure":[["6171",4035700],["3111",3423600],["2321",3375800],["3119",2611800],["3723",2135600],["2219",2072000],["6112",1579100],["3745",1266200],["3633",955000],["3319",954600],["3392",932800],["2310",817000],["6310",707000],["3399",695900],["3722",624800],["3639",570500],["3631",535200],["2333",498500],["2212",495800],["3421",310600],["3419",299200],["5512",257300],["3749",243800],["4359",182400],["6399",145000],["2115",122500],["3326",118500],["2292",91000],["3632",72000],["3349",66000],["3341",65700],["6320",56000],["2411",55000],["3612",42000],["3314",39400],["3412",36000],["6114",32500],["3721",30000],["3429",29500],["3635",23000],["1031",20500],["3113",16000],["3744",12000],["6409",10500],["2221",10000],["5213",10000],["1014",5000],["4379",5000],["3311",2000],["5519",900]],"purpose_expenditure_total_czk":30696200},"actual":{"economic_expenditure":[["6121",6160627.85],["5169",4054959.42],["5011",2728697],["5331",1830000],["6349",1308686],["5171",1300790.42],["6122",1258190.44],["5154",1174761],["5023",1155425],["5139",1049050.18],["5031",914888],["5336",705796.8],["5137",604552.97],["5141",560761.3],["6119",487450],["5021",422399],["5153",368102],["5032",362233],["5229",268877],["5362",245453],["5166",211597.8],["5041",193014.93],["5329",177501],["5163",172164.93],["5175",169752.52],["5156",132127.33],["5194",111000.93],["6342",96411],["5162",93177.78],["5323",91000],["6351",76000],["5321",57802],["5131",48676.33],["5179",36843.1],["5168",32125.5],["5167",27900.65],["5136",21283],["5904",20838.11],["5138",20522],["5134",18062],["5176",16965],["5173",15679],["5132",14453],["5038",12012],["5151",6325],["5133",5080],["5222",5000],["5161",4959.63],["5019",2483],["5164",2200],["6130",2000],["5365",500]],"economic_expenditure_total_czk":28857157.92,"economic_financing":[["8124",-2306510],["8115",454434.22],["8901",-32078]],"economic_financing_total_czk":-1884153.78,"economic_revenue":[["1211",9075759.98],["1121",4861501.54],["4213",3462594.39],["1111",3293669.95],["2111",2848479.25],["1511",1810582.99],["4116",1573470.8],["4222",1171900],["1113",642385.11],["1345",435713],["4122",413500],["1112",316845.25],["4112",214600],["1386",177110.88],["2132",165901],["1387",69415.27],["2321",50000],["2131",36024],["4111",32820],["3111",23800],["1341",20800],["1361",11310],["2112",8441],["1343",8200],["3122",5000],["2119",4840],["1334",4579.8],["1381",1396.57],["2141",420.92],["2324",250]],"economic_revenue_total_czk":30741311.7,"purpose_expenditure":[["6171",3927638.43],["3111",3421424.24],["2321",3217083.42],["3119",2611796.8],["3723",2083454.74],["2219",2021139.32],["6112",1576927.12],["3745",1100788.86],["3319",899011.25],["3392",885640.17],["3633",873865],["3399",683408.12],["3722",617396.23],["6310",601657.23],["2310",595804.16],["2333",498278],["3639",477665.93],["2212",417142.28],["3419",287230.61],["3631",283906.85],["5512",231766.26],["3421",197910.78],["3749",185187.8],["4359",159972.66],["6399",144806],["2115",122500],["3326",116918.91],["2292",91000],["3632",71662.55],["3349",61804.8],["6320",55809],["2411",52412.87],["3341",50438.8],["3612",36543],["3412",32409.4],["6114",31053],["3314",26109.8],["3429",25877],["3721",24118.32],["3113",15732],["3635",12440],["3744",12000],["6409",10426.21],["4379",5000],["3311",2000]],"purpose_expenditure_total_czk":28857157.92}},"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."}}}}