{"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:00237299","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237299","name":"Obec Vojkovice","short_name":"Vojkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535290},"amounts":{"revenue_approved":27054872,"revenue_adjusted":30177410.34,"revenue_actual":30177410.34,"expense_approved":27054872,"expense_adjusted":21571252.12,"expense_actual":21571252.12,"tax_revenue":22451838.92,"nontax_revenue":4877958.83,"capital_revenue":638800,"transfer_revenue":2208812.59,"current_expense":18578675.86,"capital_expense":2992576.26,"budget_balance":8606158.22,"cash_current":47276195.9,"cash_previous":38670037.68},"ratios":{"revenue_execution":1,"expense_execution":1,"balance_to_revenue":0.28518545,"cash_to_expense":2.19162966,"cash_yoy":0.22255365,"capital_expense_share":0.13872984,"transfer_revenue_share":0.07319424},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237299/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237299"},"seo":{"slug":"vojkovice","path":"/cz/municipalities/vojkovice/"},"population":{"value":1066,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27054872,"expenditure_czk":27054872,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":30177410.34,"expenditure_czk":21571252.12,"financing_czk":-8606158.22,"balance_czk":8606158.22},{"stage":"actual","revenue_czk":30177410.34,"expenditure_czk":21571252.12,"financing_czk":-8606158.22,"balance_czk":8606158.22}],"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",5079222],["5169",4195650],["5171",3512000],["6341",1700000],["5154",1525000],["6123",1400000],["5011",1390000],["5023",1300000],["5166",1130000],["5331",670000],["5153",607000],["5031",597000],["5021",576000],["5362",480000],["5032",345000],["5222",323000],["5139",302000],["6119",300000],["5137",279000],["5163",253000],["5156",160000],["5162",96000],["5151",85000],["5499",85000],["5213",80000],["5229",60000],["5168",55000],["5363",50000],["5901",50000],["5903",50000],["5138",45000],["5136",40000],["5172",40000],["5175",35000],["5132",23000],["5164",22000],["5194",22000],["5134",20000],["6122",20000],["5131",15000],["5038",10000],["5167",10000],["5133",5000],["5173",4000],["5161",3000],["5329",3000],["5492",3000]],"economic_expenditure_total_czk":27054872,"economic_revenue":[["1211",10082670],["1121",5135065],["1111",2972580],["2111",1821000],["1511",1610000],["2132",1313940],["2324",770000],["1113",649415],["3122",600000],["1345",550000],["1122",320340],["2133",269640],["4112",220500],["1112",207397],["2119",130000],["1386",85000],["3111",50000],["1387",45000],["1381",40000],["1335",35000],["1334",30000],["1356",25000],["1341",21000],["2131",15325],["4121",15000],["2112",13000],["2322",10000],["1361",7000],["2329",7000],["2141",3000],["1343",1000]],"economic_revenue_total_czk":27054872,"purpose_expenditure":[["2219",4100000],["6171",3573000],["3612",2932000],["3639",2599222],["2321",2170650],["3745",2094000],["3113",1700000],["6112",1658000],["3723",1200000],["3722",795000],["3111",730000],["3631",620000],["3699",555000],["6399",480000],["5512",469000],["3635",360000],["3419",230000],["3319",207000],["6409",166000],["3314",92000],["2221",80000],["3721",60000],["5213",53000],["3421",40000],["3341",32000],["5519",30000],["6310",23000],["3632",3000],["6221",3000]],"purpose_expenditure_total_czk":27054872,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",4449646.85],["5169",3940351.46],["6121",2320893.26],["5023",1371516],["5154",1367590.16],["5011",1259992],["5331",670000],["5021",664622],["5166",622590],["5031",567428],["5153",507529],["6341",451500],["5139",375202.67],["5222",312513.74],["5362",309983],["5336",307237.59],["5032",256090],["5137",225046.34],["5163",223123.39],["5151",186282.28],["5168",167848.13],["5172",152609.03],["5156",144558],["6123",133000],["5213",121781],["5162",102582.07],["6122",87183],["5499",67625],["5229",50000],["5167",35881],["5175",26656],["5164",22215.6],["5136",21761.72],["5132",10347.88],["5194",7067],["5038",6471],["5321",6300],["5134",5401],["5161",4517],["5492",2580],["5904",2233.95],["5173",1600],["5131",973],["5366",923]],"economic_expenditure_total_czk":21571252.12,"economic_financing":[["8115",-8606158.22]],"economic_financing_total_czk":-8606158.22,"economic_revenue":[["1211",9550260.22],["1121",5097182.18],["1111",3486239.85],["2111",2485822.6],["1511",2229460.53],["2132",1182917],["4222",951684],["4116",937237.59],["2324",872995.71],["1113",675135.41],["1345",536799],["3122",342800],["1112",332531.86],["3113",296000],["2133",269394.4],["4112",259000],["1122",239190],["1386",185595.53],["1387",72803.04],["4111",28575],["1356",19947.21],["4122",17316],["2131",15725],["2322",15126],["4121",15000],["2112",13904],["2321",13770],["1341",13050],["1335",6392.64],["1361",5460],["2119",5000],["2329",2226],["1381",1589.71],["2141",1078.12],["1382",201.74]],"economic_revenue_total_czk":30177410.34,"purpose_expenditure":[["3612",3512104.29],["3639",3057151.48],["6171",2538794.21],["2321",2276327.95],["6112",1734704.42],["3745",1479662.05],["3723",1153018.76],["3111",977237.59],["2219",767045.14],["3722",692568.04],["5512",498800.98],["3113",451500],["3631",409885.27],["3699",330555.98],["6399",309983],["3419",254581.5],["3613",224912.52],["3319",199353.84],["6409",162513.74],["2221",121781],["3721",96027.12],["3314",89619.72],["3635",82000],["3341",30552.5],["5519",30000],["6114",29775],["3421",28580],["6310",27293.02],["3619",3000],["3632",1000],["6402",923]],"purpose_expenditure_total_czk":21571252.12},"actual":{"economic_expenditure":[["5171",4449646.85],["5169",3940351.46],["6121",2320893.26],["5023",1371516],["5154",1367590.16],["5011",1259992],["5331",670000],["5021",664622],["5166",622590],["5031",567428],["5153",507529],["6341",451500],["5139",375202.67],["5222",312513.74],["5362",309983],["5336",307237.59],["5032",256090],["5137",225046.34],["5163",223123.39],["5151",186282.28],["5168",167848.13],["5172",152609.03],["5156",144558],["6123",133000],["5213",121781],["5162",102582.07],["6122",87183],["5499",67625],["5229",50000],["5167",35881],["5175",26656],["5164",22215.6],["5136",21761.72],["5132",10347.88],["5194",7067],["5038",6471],["5321",6300],["5134",5401],["5161",4517],["5492",2580],["5904",2233.95],["5173",1600],["5131",973],["5366",923]],"economic_expenditure_total_czk":21571252.12,"economic_financing":[["8115",-8606158.22]],"economic_financing_total_czk":-8606158.22,"economic_revenue":[["1211",9550260.22],["1121",5097182.18],["1111",3486239.85],["2111",2485822.6],["1511",2229460.53],["2132",1182917],["4222",951684],["4116",937237.59],["2324",872995.71],["1113",675135.41],["1345",536799],["3122",342800],["1112",332531.86],["3113",296000],["2133",269394.4],["4112",259000],["1122",239190],["1386",185595.53],["1387",72803.04],["4111",28575],["1356",19947.21],["4122",17316],["2131",15725],["2322",15126],["4121",15000],["2112",13904],["2321",13770],["1341",13050],["1335",6392.64],["1361",5460],["2119",5000],["2329",2226],["1381",1589.71],["2141",1078.12],["1382",201.74]],"economic_revenue_total_czk":30177410.34,"purpose_expenditure":[["3612",3512104.29],["3639",3057151.48],["6171",2538794.21],["2321",2276327.95],["6112",1734704.42],["3745",1479662.05],["3723",1153018.76],["3111",977237.59],["2219",767045.14],["3722",692568.04],["5512",498800.98],["3113",451500],["3631",409885.27],["3699",330555.98],["6399",309983],["3419",254581.5],["3613",224912.52],["3319",199353.84],["6409",162513.74],["2221",121781],["3721",96027.12],["3314",89619.72],["3635",82000],["3341",30552.5],["5519",30000],["6114",29775],["3421",28580],["6310",27293.02],["3619",3000],["3632",1000],["6402",923]],"purpose_expenditure_total_czk":21571252.12}},"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."}}}}