{"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:00249394","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249394","name":"Obec Vojslavice","short_name":"Vojslavice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":549126},"amounts":{"revenue_approved":3330000,"revenue_adjusted":4328800,"revenue_actual":3600764.25,"expense_approved":3330000,"expense_adjusted":4328800,"expense_actual":3661050.41,"tax_revenue":2679603.17,"nontax_revenue":632461.08,"capital_revenue":29400,"transfer_revenue":259300,"current_expense":3362893.84,"capital_expense":298156.57,"budget_balance":-60286.16,"cash_current":8856633.52,"cash_previous":8916919.68},"ratios":{"revenue_execution":0.8318158,"expense_execution":0.84574256,"balance_to_revenue":-0.0167426,"cash_to_expense":2.41915093,"cash_yoy":-0.00676087,"capital_expense_share":0.08144017,"transfer_revenue_share":0.07201249},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249394/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249394"},"seo":{"slug":"vojslavice","path":"/cz/municipalities/vojslavice/"},"population":{"value":100,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3330000,"expenditure_czk":3330000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4328800,"expenditure_czk":4328800,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":3600764.25,"expenditure_czk":3661050.41,"financing_czk":60286.16,"balance_czk":-60286.16}],"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",1304700],["6121",500000],["5154",322000],["5023",300000],["5021",238000],["5171",144000],["5139",126500],["6119",100000],["5194",55000],["5168",50000],["5032",30000],["5175",27000],["5166",26300],["5137",25000],["5039",20500],["5365",20500],["5156",16000],["5134",5000],["5167",5000],["5321",4000],["5161",3000],["5173",2500],["5162",2000],["5163",2000],["5038",1000]],"economic_expenditure_total_czk":3330000,"economic_revenue":[["1211",1100000],["1121",500000],["1111",400000],["3111",400000],["2111",180000],["1511",140000],["1345",91000],["1113",90000],["1334",90000],["1122",72600],["4112",71800],["2132",60000],["1112",45000],["2324",38500],["1381",25000],["2131",17100],["1341",6000],["1382",2000],["1361",1000]],"economic_revenue_total_czk":3330000,"purpose_expenditure":[["1032",670500],["6171",536000],["2310",399800],["6112",352500],["2321",330000],["2212",300000],["3399",160000],["3631",155000],["3722",115000],["3639",100200],["3635",100000],["3745",73000],["5512",13000],["3319",10000],["3723",5000],["3725",5000],["3141",4000],["6118",1000]],"purpose_expenditure_total_czk":3330000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1196300],["5171",1121416],["5023",420000],["5021",345686],["5154",322000],["6121",313200],["5137",197000],["5139",82000],["5365",72500],["5168",60000],["5032",37000],["5166",22214],["5163",22100],["5362",18000],["5321",17000],["5194",16000],["5156",11500],["5031",11000],["6111",10000],["5492",9000],["5175",6684],["5138",4000],["5173",3700],["5161",3000],["5363",3000],["5038",1000],["5162",1000],["5167",1000],["5039",500],["5134",500],["6119",500]],"economic_expenditure_total_czk":4328800,"economic_revenue":[["1211",1140000],["1121",590300],["2111",478000],["1111",400000],["3111",337500],["1511",264000],["1122",219600],["4222",155000],["1345",106000],["1113",90000],["1334",90000],["1381",80150],["4112",71800],["2132",60000],["2324",53500],["1112",45000],["2131",37100],["4111",32500],["1386",25000],["1387",20000],["2321",20000],["1341",6000],["2112",4000],["1382",2000],["1361",1000],["2329",350]],"economic_revenue_total_czk":4328800,"purpose_expenditure":[["6171",770914],["2310",759800],["3322",661000],["1032",653500],["6112",457500],["2321",182200],["3722",160000],["3631",145416],["3745",114000],["3399",107000],["6399",90000],["3723",45000],["3639",37700],["3636",30000],["3721",25000],["3319",19000],["6320",16500],["5512",14000],["6114",12984],["2212",7600],["3635",7500],["3141",6000],["6310",3600],["6409",1086],["6118",1000],["3725",500]],"purpose_expenditure_total_czk":4328800,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",1111134.99],["5171",860528.85],["5023",382044],["5021",335940],["6121",289371.57],["5154",189087],["5137",186453.57],["5365",70140],["5139",58647.71],["5168",57364.18],["5032",36324],["5166",20995],["5362",-20035],["5163",18404.4],["5194",15940],["6111",8785],["5492",8285],["5156",7032.4],["5321",6380],["5031",5357],["5138",3569.74],["5175",3027],["5363",3000],["5173",1979],["5161",895],["5038",400]],"economic_expenditure_total_czk":3661050.41,"economic_financing":[["8115",60286.16]],"economic_financing_total_czk":60286.16,"economic_revenue":[["1211",1099558.07],["1121",589272.4],["2111",471894.61],["1111",399404.82],["1511",263924.28],["4222",155000],["1345",105450],["1113",77839.96],["4112",71800],["1122",70140],["2132",60000],["2324",49176.83],["1112",38400.41],["2131",32816.5],["4111",32500],["3111",29400],["1386",21465.52],["2321",16000],["1387",8413.62],["1341",5400],["2112",2380],["2329",193.14],["1381",167.34],["1361",100],["1334",66.75]],"economic_revenue_total_czk":3600764.25,"purpose_expenditure":[["3322",660945.6],["6171",657919.1],["1032",650529.62],["2310",477866.71],["6112",417570],["2321",170195.78],["3722",156224.84],["3745",105406.4],["3399",89109],["6399",50105],["3723",43895.87],["3631",38333],["3639",25855],["3636",24500],["3721",22650.45],["3319",19000],["6320",15620],["6114",12397],["5512",8802],["3141",5680],["2212",3706.04],["6310",2784.4],["3635",1954.6]],"purpose_expenditure_total_czk":3661050.41}},"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."}}}}