{"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:00473413","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00473413","name":"Obec Vodslivy","short_name":"Vodslivy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":532614},"amounts":{"revenue_approved":6071600,"revenue_adjusted":4855074.69,"revenue_actual":4846802.37,"expense_approved":6071600,"expense_adjusted":9433203.1,"expense_actual":8092922.93,"tax_revenue":2650886.78,"nontax_revenue":141540.9,"capital_revenue":0,"transfer_revenue":2054374.69,"current_expense":4809355.88,"capital_expense":3283567.05,"budget_balance":-3246120.56,"cash_current":1187478.68,"cash_previous":2475774.34},"ratios":{"revenue_execution":0.99829615,"expense_execution":0.85791887,"balance_to_revenue":-0.66974477,"cash_to_expense":0.14673051,"cash_yoy":-0.5203607,"capital_expense_share":0.40573314,"transfer_revenue_share":0.42386186},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00473413/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00473413"},"seo":{"slug":"vodslivy","path":"/cz/municipalities/vodslivy/"},"population":{"value":105,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6071600,"expenditure_czk":6071600,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4855074.69,"expenditure_czk":9433203.1,"financing_czk":4578128.41,"balance_czk":-4578128.41},{"stage":"actual","revenue_czk":4846802.37,"expenditure_czk":8092922.93,"financing_czk":3246120.56,"balance_czk":-3246120.56}],"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":[["6119",3914340],["5023",450000],["5169",430000],["6121",250000],["5021",200000],["5154",184000],["5171",107000],["5329",104500],["5321",85000],["5032",58000],["5139",41500],["5137",35200],["5031",30000],["5903",30000],["5162",25000],["5168",21700],["5362",20500],["6379",20000],["5163",19500],["5175",12860],["5133",10000],["5492",10000],["5156",5000],["5166",5000],["5161",1500],["5136",1000]],"economic_expenditure_total_czk":6071600,"economic_revenue":[["4116",3825000],["1211",900000],["1121",495000],["1111",280000],["1511",220000],["1345",82000],["2131",80000],["1113",75000],["2324",35000],["1112",22000],["1122",20000],["1381",12000],["2111",10100],["1386",8800],["1387",4100],["1341",2300],["2141",200],["1361",100]],"economic_revenue_total_czk":6071600,"purpose_expenditure":[["3721",3959340],["6171",543760],["6112",493000],["3639",355000],["3722",177500],["2212",95000],["3725",90000],["3631",50000],["5213",50000],["3745",43000],["1032",30000],["3635",30000],["2292",29000],["2321",22000],["3399",20000],["5512",20000],["6409",20000],["3613",11000],["6310",11000],["6320",10000],["3349",5000],["3421",5000],["2310",2000]],"purpose_expenditure_total_czk":6071600,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",4462340],["6121",3300000],["5023",380000],["5021",210425],["5171",187000],["5154",164000],["5139",141939.1],["5321",111000],["5329",103440],["5032",50000],["5137",44200],["5031",30000],["5903",30000],["6119",30000],["5162",25000],["5168",25000],["5362",22340],["5163",20307],["5141",20000],["6379",20000],["5175",19340],["5133",10000],["5492",10000],["5156",5000],["5166",5000],["5019",2496],["5194",1560],["5161",1500],["5136",1000],["5173",316]],"economic_expenditure_total_czk":9433203.1,"economic_financing":[["8115",2578128.41],["8123",2000000]],"economic_financing_total_czk":4578128.41,"economic_revenue":[["4116",1979307.39],["1211",1098600],["1121",598800],["1111",401000],["1511",307000],["2131",107000],["1345",83200],["1113",77800],["4112",57400],["1112",38500],["2324",33700],["1122",21840],["1386",21500],["4111",17667.3],["1387",8500],["1341",1950],["1381",960],["2141",150],["1361",100],["2111",100]],"economic_revenue_total_czk":4855074.69,"purpose_expenditure":[["3721",3959340],["3639",3439000],["6171",594060],["6112",415000],["2212",285000],["3722",192500],["3725",140000],["3745",53000],["5213",50000],["3631",35000],["6310",31000],["1032",30000],["3635",30000],["2292",27940],["3399",26560],["2321",22000],["6409",21840],["3613",20000],["5512",20000],["6114",18156.1],["6320",10807],["3349",5000],["3421",5000],["2310",2000]],"purpose_expenditure_total_czk":9433203.1},"actual":{"economic_expenditure":[["5169",3494843.21],["6121",3263567.05],["5023",369308],["5021",184745],["5171",148448.85],["5139",118665.7],["5321",111000],["5329",96983],["5154",95484.91],["5032",35120],["5137",23490],["5168",21954.06],["5362",21840],["5162",21581.4],["6379",20000],["5141",19786.75],["5163",17533],["5492",10000],["5175",7688],["5031",5208],["5019",2496],["5194",1560],["5156",688],["5136",440],["5173",316],["5161",176]],"economic_expenditure_total_czk":8092922.93,"economic_financing":[["8123",1957824.9],["8115",1288295.66]],"economic_financing_total_czk":3246120.56,"economic_revenue":[["4116",1979307.39],["1211",1098661.6],["1121",589812.04],["1111",401958.33],["1511",307064.31],["2131",107664.66],["1345",83200],["1113",77822.56],["4112",57400],["1112",38417.6],["2324",33733],["1122",21840],["1386",21479.69],["4111",17667.3],["1387",8420.07],["1341",1950],["1381",160.58],["2141",143.24],["1361",100]],"economic_revenue_total_czk":4846802.37,"purpose_expenditure":[["3639",3363586.05],["3721",3068951.25],["6171",445398.91],["6112",402538],["2212",273502.35],["3722",167002.59],["3725",122431.23],["3745",38129],["2292",27940],["6310",26688.75],["3631",22331.7],["6409",21840],["2321",20000],["5512",20000],["3399",19444],["6114",18156.1],["1032",13050],["6320",10807],["3613",10540],["2310",586]],"purpose_expenditure_total_czk":8092922.93}},"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."}}}}