{"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:00240320","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240320","name":"OBEC KOJETICE","short_name":"KOJETICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":538345},"amounts":{"revenue_approved":36555510,"revenue_adjusted":37394488.39,"revenue_actual":41542236.52,"expense_approved":60555510,"expense_adjusted":61263488.39,"expense_actual":33580187.72,"tax_revenue":22016812.13,"nontax_revenue":1504554,"capital_revenue":16924292,"transfer_revenue":1096578.39,"current_expense":14821642.63,"capital_expense":18758545.09,"budget_balance":7962048.8,"cash_current":32883023.65,"cash_previous":24920974.85},"ratios":{"revenue_execution":1.1109187,"expense_execution":0.54812725,"balance_to_revenue":0.19166153,"cash_to_expense":0.97923883,"cash_yoy":0.31949187,"capital_expense_share":0.55861942,"transfer_revenue_share":0.02639671},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240320/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240320"},"seo":{"slug":"kojetice","path":"/cz/municipalities/kojetice/"},"population":{"value":1042,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36555510,"expenditure_czk":60555510,"financing_czk":24000000,"balance_czk":-24000000},{"stage":"revised","revenue_czk":37394488.39,"expenditure_czk":61263488.39,"financing_czk":23869000,"balance_czk":-23869000},{"stage":"actual","revenue_czk":41542236.52,"expenditure_czk":33580187.72,"financing_czk":-7962048.8,"balance_czk":7962048.8}],"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",45300000],["5169",3978200],["5331",1940000],["5011",1850000],["5023",1500000],["5031",937300],["5901",760000],["5154",652200],["5171",528880],["5139",466880],["5032",451000],["5213",353000],["5166",250000],["5021",191180],["5137",152900],["5903",143000],["5365",133850],["5163",121660],["5229",110000],["5164",97460],["5194",62700],["5162",58080],["5212",58080],["5321",51700],["5167",49500],["5151",48180],["5175",43780],["5153",41800],["5492",40700],["5136",38720],["5156",36300],["5223",33000],["5362",24750],["5173",16500],["5038",14520],["5132",11000],["5161",7260],["5339",1430]],"economic_expenditure_total_czk":60555510,"economic_financing":[["8115",24000000]],"economic_financing_total_czk":24000000,"economic_revenue":[["3111",14500000],["1211",8900000],["1121",4543000],["1111",3200509],["1345",1300000],["1511",1000000],["1113",573000],["2111",484700],["2132",335301],["2141",330000],["3122",300000],["4112",257600],["1112",198000],["1122",145200],["1381",110000],["2321",90200],["1386",78100],["2119",44000],["1341",41800],["1387",37000],["1334",33000],["2131",24200],["1361",20000],["1343",9900]],"economic_revenue_total_czk":36555510,"purpose_expenditure":[["2212",23694040],["3113",23460000],["6171",3181920],["3745",2270420],["6112",2182000],["3722",1870000],["3631",721000],["3639",500000],["2321",381180],["3319",365440],["2292",353000],["3419",344980],["3412",300000],["3723",174240],["5299",143000],["6399",133850],["3635",100000],["3612",88500],["3429",77000],["3314",53460],["3724",50820],["5512",44000],["3613",36300],["3632",24860],["6310",5500]],"purpose_expenditure_total_czk":60555510},"revised":{"economic_expenditure":[["6121",45300000],["5169",4325700],["5011",2134822],["5331",2063600],["5023",1500000],["5031",937300],["5171",678880],["5154",652200],["5336",614300.39],["5032",451000],["5213",353000],["5139",339730],["5166",250000],["5021",211180],["5229",171178],["5137",152900],["5903",143000],["5163",121660],["5164",97460],["5172",74000],["5194",62700],["5162",58080],["5212",58080],["5321",57700],["5167",49500],["5151",48180],["5175",43780],["5153",41800],["5492",40700],["5136",38720],["5901",36400],["5156",36300],["5223",33000],["5362",24750],["5173",16500],["5038",14520],["5029",11178],["5132",11000],["5161",7260],["5339",1430]],"economic_expenditure_total_czk":61263488.39,"economic_financing":[["8115",23869000]],"economic_financing_total_czk":23869000,"economic_revenue":[["3111",14500000],["1211",8900000],["1121",4543000],["1111",3200509],["1345",1300000],["1511",1000000],["4116",614300.39],["1113",573000],["2111",484700],["2132",335301],["2141",330000],["3122",300000],["4112",257600],["1112",198000],["1122",145200],["4222",131000],["1381",110000],["2321",90200],["1386",78100],["4122",50000],["2119",44000],["4111",43678],["1341",41800],["1387",37000],["1334",33000],["2131",24200],["1361",20000],["1343",9900]],"economic_revenue_total_czk":37394488.39,"purpose_expenditure":[["3113",23474300.39],["2212",22261040],["6171",3770742],["6112",2182000],["3631",2154000],["3745",2138270],["3722",1870000],["3639",500000],["3319",415440],["2321",381180],["3419",356158],["2292",353000],["3412",300000],["5311",220000],["3723",174240],["5299",143000],["3632",94860],["3612",88500],["3429",77000],["5212",70000],["3314",53460],["3724",50820],["5512",50000],["6114",43678],["3613",36300],["6310",5500]],"purpose_expenditure_total_czk":61263488.39},"actual":{"economic_expenditure":[["6121",18612235.67],["5169",4732419.06],["5331",1823600],["5011",1810664],["5023",1537608],["5171",836472.61],["5031",632399],["5336",614300.39],["5154",337404.43],["5166",323855.5],["5213",298926],["5032",288731],["5229",264048.68],["5339",204000],["5139",192442.04],["5021",132821],["5137",112061.11],["6122",110677],["5365",92820],["5492",75346.71],["5172",73036],["5163",71392.6],["5153",68658.66],["5321",52000],["5175",44260.67],["5167",38416],["6130",35632.42],["5223",25000],["5151",24801.74],["5164",20151],["5362",19000],["5162",17055.33],["5156",16199],["5029",13600],["5161",13392],["5038",6908],["5192",2500],["5132",2059],["5363",2000],["5136",848],["5329",365.1],["5173",80]],"economic_expenditure_total_czk":33580187.72,"economic_financing":[["8117",15000000],["8118",-15000000],["8115",-7962048.8]],"economic_financing_total_czk":-7962048.8,"economic_revenue":[["3111",16457631],["1211",9505271.11],["1121",5112664.89],["1111",3490545.71],["1345",1254909],["1511",1201424.4],["2111",712586],["1113",673738.58],["4116",614300.39],["3122",466661],["2132",416148],["1112",332842.46],["4112",257600],["2141",226250],["1386",186146.69],["4222",131000],["1122",92820],["2321",80000],["1387",72975.76],["4122",50000],["4111",43678],["1341",38168],["2322",30510],["1361",25476],["1343",25356],["2131",25000],["2324",9934],["2119",4000],["1334",3147.9],["1381",1325.63],["2212",126]],"economic_revenue_total_czk":41542236.52,"purpose_expenditure":[["2212",17842201.1],["6171",3597505.93],["3113",2738680.24],["3722",2008990.96],["6112",1908275],["3745",1879651.45],["3631",1811228.78],["3319",430886.9],["2292",298926],["5311",203280],["3419",190000],["3639",176902.42],["2321",85537],["3632",79911.8],["3429",69000],["5212",68437.6],["5512",50000],["3723",48593.4],["6114",43678],["5213",25410],["3612",14785.74],["3412",4703.8],["3314",2848],["6310",753.6]],"purpose_expenditure_total_czk":33580187.72}},"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."}}}}