{"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:00640085","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640085","name":"Obec Vodranty","short_name":"Vodranty","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":531014},"amounts":{"revenue_approved":2002000,"revenue_adjusted":2127610,"revenue_actual":1954583.49,"expense_approved":2002000,"expense_adjusted":4867610,"expense_actual":2097252.61,"tax_revenue":1742268.62,"nontax_revenue":143783.65,"capital_revenue":0,"transfer_revenue":68531.22,"current_expense":2055021.61,"capital_expense":42231,"budget_balance":-142669.12,"cash_current":2772118.77,"cash_previous":2914787.89},"ratios":{"revenue_execution":0.91867565,"expense_execution":0.4308588,"balance_to_revenue":-0.07299208,"cash_to_expense":1.32178582,"cash_yoy":-0.04894666,"capital_expense_share":0.02013634,"transfer_revenue_share":0.0350618},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640085/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640085"},"seo":{"slug":"vodranty","path":"/cz/municipalities/vodranty/"},"population":{"value":77,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2002000,"expenditure_czk":2002000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2127610,"expenditure_czk":4867610,"financing_czk":2740000,"balance_czk":-2740000},{"stage":"actual","revenue_czk":1954583.49,"expenditure_czk":2097252.61,"financing_czk":142669.12,"balance_czk":-142669.12}],"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":[["5169",442000],["6123",330000],["5023",240000],["5021",222000],["6119",180000],["5139",166300],["5168",55000],["5171",52600],["5154",45000],["5173",35000],["5175",34400],["5156",30000],["5194",30000],["5032",23000],["5329",18000],["5162",17000],["5137",16000],["5163",15700],["5172",10000],["5321",7500],["5132",6000],["5166",6000],["5167",5000],["5151",3000],["5362",3000],["5901",2500],["5136",2000],["5222",1500],["5903",1500],["5161",1000],["5365",1000]],"economic_expenditure_total_czk":2002000,"economic_revenue":[["1211",800000],["1121",320000],["1511",292000],["1111",240000],["2111",61000],["1113",60000],["4112",57500],["2131",55000],["1345",40000],["2324",37000],["1112",17000],["1386",8000],["1381",6000],["1387",4000],["2132",2200],["1341",1000],["1361",1000],["2141",300]],"economic_revenue_total_czk":2002000,"purpose_expenditure":[["3745",463000],["6171",398500],["6112",268000],["3722",216000],["3635",180000],["3631",108000],["2321",105000],["2212",70000],["3319",62000],["3399",23000],["3639",21000],["1031",20000],["3421",20000],["6320",11700],["2141",6300],["3721",6000],["3111",5000],["6310",4000],["5512",3500],["3341",3000],["3613",3000],["5212",2500],["5213",1500],["3723",1000]],"purpose_expenditure_total_czk":2002000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2609741],["5169",1068177],["5021",271864],["5023",266200],["5139",190436.3],["5154",100000],["5137",57630],["5194",37788],["5175",36160.92],["5173",33662],["6122",33000],["5032",26044],["5171",24104],["5156",20000],["5329",18000],["5162",17000],["5163",15783],["5168",15553],["5321",7500],["5031",5357],["5901",2500],["5167",2400],["5151",2392],["5362",-2310],["5136",2000],["5222",1500],["5903",1500],["5161",1000],["5166",1000],["5365",1000],["6119",627.78]],"economic_expenditure_total_czk":4867610,"economic_financing":[["8115",2740000]],"economic_financing_total_czk":2740000,"economic_revenue":[["1211",800000],["1121",370500],["1511",292000],["1111",253900],["2111",61000],["1113",60000],["4112",57400],["2131",55000],["1345",42800],["2324",42200],["4111",32500],["1112",24200],["1386",16500],["1387",8000],["1381",6000],["2132",3200],["1341",1110],["1361",1000],["2141",300]],"economic_revenue_total_czk":2127610,"purpose_expenditure":[["3631",2723000],["3745",804592],["6171",317058],["6112",295300],["3722",245700],["2321",182287],["3319",68500],["3399",35788],["3900",33000],["2212",30000],["3421",30000],["3639",21000],["3429",15700],["6320",11700],["6114",11131.22],["2349",9741],["2141",6300],["3721",6000],["6399",-5310],["3111",5000],["3341",4700],["6310",4083],["5512",3500],["5212",2500],["3613",2392],["5213",1500],["3723",1340],["3635",627.78],["1031",480]],"purpose_expenditure_total_czk":4867610},"actual":{"economic_expenditure":[["5169",1031994.64],["5023",266188],["5021",254219],["5139",147649.37],["5154",99033.77],["5137",44639.42],["6122",32490],["5175",32478.95],["5194",30520.62],["5173",30033],["5032",25979],["5162",16270.99],["5163",15721],["5168",15190.8],["5156",14832.55],["5329",12925],["6121",9741],["5321",7500],["5031",5357],["5362",-2455],["5167",2400],["5151",2312],["5171",1149.5],["5136",890],["5161",192]],"economic_expenditure_total_czk":2097252.61,"economic_financing":[["8115",142669.12]],"economic_financing_total_czk":142669.12,"economic_revenue":[["1211",691297.36],["1121",370415.85],["1511",290874.47],["1111",253851.83],["2111",59498],["4112",57400],["1113",48935.52],["1345",42708],["2324",42185],["2131",39710],["1112",24139.56],["1386",13493.54],["4111",11131.22],["1387",5288.87],["2132",2159],["1341",1108],["2141",231.65],["1381",105.62],["1361",50]],"economic_revenue_total_czk":1954583.49,"purpose_expenditure":[["3745",798919.63],["6171",299519.79],["6112",291621],["3722",243437.84],["2321",156949.65],["3631",99033.77],["3319",49136.79],["3900",32490],["3399",30968.76],["3639",15780],["3429",15609],["3421",12158],["6320",11638],["6114",11131.22],["2349",9741],["6399",-5310],["3111",5000],["3341",4629],["3721",4593.16],["6310",4083],["3613",2312],["5512",2000],["3723",1331],["1031",480]],"purpose_expenditure_total_czk":2097252.61}},"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."}}}}