{"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:00232963","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232963","name":"Město Votice","short_name":"Votice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530905},"amounts":{"revenue_approved":390066435,"revenue_adjusted":300154360.86,"revenue_actual":294486088.28,"expense_approved":442974849,"expense_adjusted":294717941.83,"expense_actual":292619341.6,"tax_revenue":157700919.35,"nontax_revenue":81768233.74,"capital_revenue":5641325,"transfer_revenue":49375610.19,"current_expense":197296116.5,"capital_expense":95323225.1,"budget_balance":1866746.68,"cash_current":118921100.26,"cash_previous":119862493.83},"ratios":{"revenue_execution":0.98111547,"expense_execution":0.99287929,"balance_to_revenue":0.006339,"cash_to_expense":0.40640205,"cash_yoy":-0.00785395,"capital_expense_share":0.32575846,"transfer_revenue_share":0.16766704},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232963/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232963"},"seo":{"slug":"votice","path":"/cz/municipalities/votice/"},"population":{"value":4736,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":390066435,"expenditure_czk":442974849,"financing_czk":52908414,"balance_czk":-52908414},{"stage":"revised","revenue_czk":300154360.86,"expenditure_czk":294717941.83,"financing_czk":-5436419.03,"balance_czk":5436419.03},{"stage":"actual","revenue_czk":294486088.28,"expenditure_czk":292619341.6,"financing_czk":-1866746.68,"balance_czk":1866746.68}],"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",212018840],["5169",47219814],["5171",44500000],["5011",32921000],["5331",16787498],["5152",15800000],["5365",11030000],["5031",9071000],["5154",7262000],["5362",5075000],["5151",3745000],["5032",3377000],["5021",3002000],["5023",2592000],["5499",2521000],["5139",2440000],["5222",2200000],["6123",2200000],["5168",1870000],["5164",1690000],["5329",1630440],["5153",1550000],["5137",1139696],["5321",1100000],["6130",1000000],["5163",965000],["5166",880000],["5141",848200],["5161",750000],["5167",660000],["5162",587000],["5223",580000],["5194",520000],["6119",510000],["6122",360000],["5156",305000],["5179",298861],["5175",262000],["5903",240000],["5195",200000],["6371",200000],["5173",164000],["5134",151000],["5492",150000],["5132",140000],["5038",130000],["5136",130000],["5172",100000],["5019",35000],["5178",34000],["5811",30000],["5229",2500]],"economic_expenditure_total_czk":442974849,"economic_financing":[["8115",58618414],["8124",-5710000]],"economic_financing_total_czk":52908414,"economic_revenue":[["4216",93109681],["1211",49000000],["2132",41700000],["4213",36990679],["1121",28000000],["2329",22521429],["1111",17000000],["4112",16892000],["1333",12000000],["1511",12000000],["2439",10031082],["1122",9500000],["1361",8247000],["2111",4710000],["1345",4500000],["1387",4500000],["1113",4000000],["2141",2700000],["4116",2405624],["3112",2300000],["3111",2000000],["2324",1100000],["1112",1000000],["1353",800000],["2131",560000],["2412",500000],["4222",500000],["2321",330000],["1386",300000],["4129",280980],["1341",120000],["2420",107480],["4121",107480],["1343",80000],["1356",70000],["1342",50000],["2119",50000],["1334",3000]],"economic_revenue_total_czk":390066435,"purpose_expenditure":[["2219",63955000],["3613",59863000],["6171",56482361],["3612",42152000],["2212",34100000],["2321",31548200],["3722",20450000],["2310",18000000],["6399",16000000],["3113",14029386],["3421",12500000],["2334",12000000],["3392",8308112],["3631",6900000],["3745",6806364],["5512",4769696],["3429",4703000],["3639",4386160],["6112",3465800],["3322",2840000],["3727",2728840],["3141",2448000],["3632",1955000],["5311",1727800],["1032",1600000],["2292",1302280],["3723",1100000],["4349",764450],["1031",700000],["6320",600000],["4351",580000],["3412",530400],["3635",510000],["3330",500000],["2229",350000],["3399",350000],["3726",300000],["2221",265000],["3326",250000],["5213",240000],["2329",200000],["6221",200000],["6310",180000],["3319",128000],["1036",52000],["5212",50000],["3744",32000],["1014",30000],["3739",30000],["2341",12000]],"purpose_expenditure_total_czk":442974849},"revised":{"economic_expenditure":[["6121",85978595.45],["5169",45520869.77],["5011",29883883],["5171",21811325.98],["5331",16707098],["5152",15901564.08],["5365",14708580],["5031",8052559.11],["5362",5105000],["5154",3872591.19],["6130",3098560],["5032",3038761],["5151",3017105.8],["5336",2978077.45],["5023",2578332],["6123",2520000],["5021",2484854],["5499",2483000],["6349",2308200],["5139",2250225.86],["5222",2049000],["5329",1667600],["5168",1509717.13],["5137",1504841.61],["5153",1295594.58],["5163",1241997],["5164",1157548.93],["5161",1076366.69],["6122",940000],["5166",691986.9],["5221",675000],["5162",625593.26],["5223",610000],["5141",587894.7],["5167",565829.01],["5904",475530.01],["5194",420851],["6323",400000],["5909",341000],["5182",307372],["5156",277836.59],["5179",275426],["5175",263879],["5195",200000],["5134",172470],["6119",145200],["5038",130000],["5492",126658.01],["5132",119484.03],["6351",117000],["5173",105731],["5136",74488],["5366",68864],["5024",52394],["5212",41000],["5811",36000],["5493",35000],["5178",28162.3],["5019",2943.39],["5229",2500]],"economic_expenditure_total_czk":294717941.83,"economic_financing":[["8124",-5710000],["8115",273580.97]],"economic_financing_total_czk":-5436419.03,"economic_revenue":[["1211",50574266.86],["2132",42587923.16],["1121",27089991.96],["1111",19133740.06],["4112",16892000],["1122",14678580],["1511",12333300],["1333",11243700],["4216",11194539.38],["4213",11000850.28],["2449",10031081.5],["2142",9000000],["1361",8818030],["4116",7932203.07],["2212",7202063.21],["1387",6684099],["3111",5641325],["2111",4141584.68],["1345",3642000],["1113",3579639.37],["2141",3404667.35],["2324",3315445.18],["1112",1765581.87],["2412",1360000],["4122",1155069],["1386",986926],["1353",841300],["2131",742389.68],["2321",454931],["2119",411319.16],["4113",385029.75],["4129",280980],["2329",267588.63],["4111",240732.71],["1385",221818],["4132",186726],["2229",160463],["1342",122000],["4121",107480],["1343",99000],["1341",97000],["1356",70000],["2322",40996],["1334",36000]],"economic_revenue_total_czk":300154360.86,"purpose_expenditure":[["6171",52521589.53],["3612",38854911.75],["2321",22408612.43],["3722",22052000],["6399",19678580],["3113",19337788.55],["2212",17186852.89],["3613",15100697.72],["2310",12991142.97],["2334",9135122.41],["3392",8499912],["3745",6069101.77],["3421",6013884.19],["3631",5422598.59],["3639",5186969.48],["5512",4604714.24],["3429",3507571.79],["6112",3422036],["2219",2878210.69],["3141",2873540.49],["3723",2335000],["3632",2049880.59],["5311",1619842.22],["3322",1421190],["2292",1312640],["3419",1245000],["1031",829205.19],["6320",676000],["4351",580000],["3330",500000],["3412",489197.2],["1032",384265],["2115",375424],["6409",341000],["3726",301000],["3399",247509.01],["6114",240732.71],["6221",200000],["2229",187672.92],["6310",180000],["3741",175000],["2221",154693.5],["3635",145200],["3319",116400],["4311",115000],["4312",100000],["4375",90000],["4349",85227],["4344",70000],["3739",69000],["5213",60000],["4371",40000],["1014",30000],["3525",30000],["4341",30000],["4358",30000],["4378",25000],["3329",20000],["4374",20000],["4379",20000],["1036",16000],["2341",12000],["3744",3025]],"purpose_expenditure_total_czk":294717941.83},"actual":{"economic_expenditure":[["6121",85805484.17],["5169",44929822.3],["5011",29883883],["5171",21798637.32],["5331",16707098],["5152",15898250.76],["5365",14686580],["5031",8036884.78],["5362",5077306],["5154",3854277.67],["6130",3098560],["5032",3018250],["5151",3006288.79],["5336",2978077.15],["5023",2578332],["6123",2513836],["5021",2480627],["6349",2305689.67],["5499",2290281],["5139",2238260.95],["5222",2046000],["5329",1667395.42],["5168",1509717.13],["5137",1495778.77],["5153",1288807.73],["5164",1157434.92],["5161",1076366.69],["5163",1043798.75],["6122",937455.26],["5166",691986.9],["5221",675000],["5162",616880.74],["5223",610000],["5141",583884.3],["5167",564829.01],["5904",475530.01],["6323",400000],["5909",340944],["5182",307372],["5156",277836.59],["5194",180131],["5134",169749],["6119",145200],["5175",141115.41],["5038",127014],["5492",126658.01],["5132",119209.11],["6351",117000],["5179",106883.6],["5173",100121],["5136",74488],["5366",68864],["5024",51934],["5212",41000],["5493",35000],["5178",28162.3],["5811",20030],["5195",7894],["5019",2943.39],["5229",2500]],"economic_expenditure_total_czk":292619341.6,"economic_financing":[["8124",-6021338.6],["8901",3137787.35],["8115",1016804.57]],"economic_financing_total_czk":-1866746.68,"economic_revenue":[["1211",50574266.86],["2132",42587923.16],["1121",27089991.96],["1111",19133740.06],["4112",16892000],["1122",14678580],["1511",12333301.41],["1333",11243724.05],["4216",11194539.38],["4213",11000850.28],["2449",10031081.5],["2142",9000000],["1361",8868589],["4116",7932203.07],["2212",7216573.26],["3111",5641325],["2111",4150584.68],["1345",3642553.91],["1113",3579639.37],["2324",3340815.02],["1387",2315900.26],["2141",1995332.65],["1112",1765581.87],["2412",1360000],["4122",1155069],["1386",986926.62],["1353",841300],["2131",750375.68],["2321",454931],["2119",411319.16],["4113",385029.75],["4129",280980],["2329",267588.63],["4111",240732.71],["1385",221818.84],["4132",186726],["2229",160463],["1342",122620],["4121",107480],["1343",99048],["1341",97080],["1356",58338],["2322",40996],["1334",36133.5],["1381",7785.64],["1359",4000],["2328",250]],"economic_revenue_total_czk":294486088.28,"purpose_expenditure":[["6171",51746509.43],["3612",38681249.91],["2321",22405243.39],["3722",22051704.68],["6399",19652409],["3113",19337788.25],["2212",17186852.89],["3613",15098424.61],["2310",12990133],["2334",9135122.41],["3392",8499912],["3421",6009844.44],["3745",5568641.77],["3631",5422598.59],["3639",5177651.36],["5512",4593666.43],["3429",3464512.75],["6112",3413683.62],["2219",2878210.69],["3141",2861137.56],["3723",2332285.09],["3632",1997520.59],["5311",1606797.03],["3322",1421190],["2292",1312640],["3419",1245000],["1031",829205.19],["4351",580000],["3330",500000],["6320",497036],["3412",480748.2],["1032",384265],["2115",375424],["6409",340944],["3726",300418],["3399",247509.01],["6114",240732.71],["2229",187672.92],["3741",175000],["6310",158989.75],["3635",145200],["2221",143303.95],["4311",115000],["3319",106474.88],["4312",100000],["4375",90000],["4349",85131],["4344",70000],["3739",62617.5],["5213",59290],["4371",40000],["3525",30000],["4341",30000],["4358",30000],["4378",25000],["3329",20000],["4374",20000],["4379",20000],["1014",18000],["1036",13279],["2341",4346],["3744",3025]],"purpose_expenditure_total_czk":292619341.6}},"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."}}}}