{"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:00232955","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232955","name":"Obec Vojkov","short_name":"Vojkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530891},"amounts":{"revenue_approved":12809900,"revenue_adjusted":13054767,"revenue_actual":15381884.42,"expense_approved":15904720,"expense_adjusted":18502727,"expense_actual":12490366.23,"tax_revenue":11988940.43,"nontax_revenue":3080155.99,"capital_revenue":28650,"transfer_revenue":284138,"current_expense":10004842.72,"capital_expense":2485523.51,"budget_balance":2891518.19,"cash_current":9133163.5,"cash_previous":6186934.01},"ratios":{"revenue_execution":1.17825806,"expense_execution":0.67505542,"balance_to_revenue":0.18798205,"cash_to_expense":0.73121663,"cash_yoy":0.47620186,"capital_expense_share":0.19899525,"transfer_revenue_share":0.01847225},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232955/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232955"},"seo":{"slug":"vojkov","path":"/cz/municipalities/vojkov/"},"population":{"value":485,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12809900,"expenditure_czk":15904720,"financing_czk":3094820,"balance_czk":-3094820},{"stage":"revised","revenue_czk":13054767,"expenditure_czk":18502727,"financing_czk":5447960,"balance_czk":-5447960},{"stage":"actual","revenue_czk":15381884.42,"expenditure_czk":12490366.23,"financing_czk":-2891518.19,"balance_czk":2891518.19}],"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",5630000],["5171",3210000],["5169",2255000],["5023",900000],["5362",800000],["5154",630000],["5011",600000],["5031",270000],["5151",250000],["5021",230000],["5329",180760],["5139",152000],["5137",150000],["6130",150000],["5032",115000],["5163",93000],["5901",90000],["5153",40000],["5162",20000],["5165",20000],["5492",20000],["5903",20000],["5175",15960],["5156",12000],["5321",10000],["5164",8000],["5194",8000],["5038",6000],["5167",5000],["5173",5000],["5138",3000],["5136",2000],["5161",2000],["5179",2000]],"economic_expenditure_total_czk":15904720,"economic_financing":[["8115",3094820]],"economic_financing_total_czk":3094820,"economic_revenue":[["1211",4000000],["1121",2000000],["2111",1928000],["1111",1600000],["1511",1000000],["1122",800000],["1345",350000],["1113",300000],["2132",299000],["4112",238900],["1112",90000],["2133",50000],["1386",30000],["2131",30000],["1381",20000],["1387",20000],["3111",20000],["1341",13000],["1342",10000],["1361",8000],["2112",3000]],"economic_revenue_total_czk":12809900,"purpose_expenditure":[["6112",2990000],["2212",2000000],["2310",2000000],["3639",2000000],["3745",1500000],["6171",1000000],["1032",900000],["6399",800000],["2321",600000],["3722",420000],["3631",400000],["3723",250000],["2341",200000],["3412",200000],["2219",150000],["2329",150000],["2292",130760],["3612",110000],["3399",30000],["3726",20000],["5213",20000],["5512",16960],["3721",12000],["6310",5000]],"purpose_expenditure_total_czk":15904720},"revised":{"economic_expenditure":[["5171",5960000],["6121",3350000],["5169",3130830],["5023",1000000],["5362",800000],["5154",795000],["5011",600000],["5151",550000],["6122",410000],["5031",320000],["5021",294890],["5329",180760],["5139",164000],["5137",162000],["6130",150000],["5032",140000],["5163",95000],["5901",90000],["5153",40000],["5811",33806],["5175",24440],["5179",24000],["5194",23000],["5162",20000],["5165",20000],["5492",20000],["5903",20000],["5365",15000],["5156",12000],["5321",10000],["5164",8000],["5038",6000],["5173",6000],["5229",6000],["5167",5000],["5221",5000],["5138",3000],["5222",3000],["5136",2000],["5161",2000],["5339",2000],["5909",1]],"economic_expenditure_total_czk":18502727,"economic_financing":[["8115",5447960]],"economic_financing_total_czk":5447960,"economic_revenue":[["1211",4000000],["1121",2000000],["2111",1732631],["1111",1600000],["1511",1000000],["1122",800000],["1345",350000],["2324",345887],["1113",300000],["2132",299000],["4112",263700],["1112",90000],["1386",60000],["2133",50000],["2131",30000],["4111",20438],["1381",20000],["1387",20000],["3111",20000],["1341",13000],["2322",12111],["1342",10000],["1361",8000],["2112",7000],["2119",3000]],"economic_revenue_total_czk":13054767,"purpose_expenditure":[["2310",3230000],["2212",3200000],["3639",2242000],["3745",1470000],["6112",1275000],["2321",1115000],["6171",1075001],["1032",900000],["6399",800000],["3412",650000],["3722",620000],["3631",523630],["3723",425000],["2329",201000],["2341",200000],["3612",150000],["2292",130760],["3721",77000],["3399",48000],["3632",33806],["3726",31200],["5512",28960],["6114",21370],["5213",20000],["3900",14000],["3525",5000],["6310",5000],["1014",3000],["1019",3000],["3549",3000],["3113",2000]],"purpose_expenditure_total_czk":18502727},"actual":{"economic_expenditure":[["5171",3542383.36],["5169",2063704.14],["6121",2029678.05],["5023",999188],["5154",714289.27],["5011",591306],["5151",459303.9],["6122",406295.46],["5031",327643],["5021",262240],["5362",180404.97],["5329",179795],["5032",143136],["5139",138143.89],["5137",100897.5],["5163",50372.4],["6130",49550],["5811",33806],["5175",28445.12],["5194",20674],["5492",20000],["5153",19352.11],["5167",19117],["5165",17453],["5162",16958.36],["5179",16901],["5321",10000],["5156",7601],["5164",7260],["5229",6000],["5038",5484],["5221",5000],["5365",5000],["5173",3054],["5222",3000],["5138",2852.7],["5339",2000],["5166",1600],["5161",476],["5909",1]],"economic_expenditure_total_czk":12490366.23,"economic_financing":[["8115",-2946229.49],["8901",54711.3]],"economic_financing_total_czk":-2891518.19,"economic_revenue":[["1211",4795341.7],["1121",2570897.45],["2111",2284940.51],["1111",1842822.17],["1511",1274048.02],["1122",473970],["1345",368538.8],["2324",353059.48],["1113",339516.72],["2132",339400],["4112",263700],["1112",167517.16],["1386",93649.03],["2133",54000],["1387",36706],["2131",30028],["3111",28650],["4111",20438],["1341",13400],["2322",12111],["1361",11810],["2112",4802],["2119",1815],["1381",723.38]],"economic_revenue_total_czk":15381884.42,"purpose_expenditure":[["2310",2635428.19],["3639",2092582.02],["2212",1419092.13],["6112",1274859],["6171",1063784.37],["2321",1041603.81],["3412",614032.05],["3722",527513.1],["6399",473970],["3631",406412.95],["3723",389884.22],["6409",-293565.03],["3745",143772],["2292",130760],["2329",128563],["2341",114088.92],["3612",76448.4],["3721",65209.7],["3399",43648],["3632",33806],["3726",31200],["5512",23312],["6114",20438],["3900",13901],["3525",5000],["6310",3622.4],["1014",3000],["1019",3000],["3549",3000],["3113",2000]],"purpose_expenditure_total_czk":12490366.23}},"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."}}}}