{"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:00255157","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255157","name":"Obec Vojkovice","short_name":"Vojkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555738},"amounts":{"revenue_approved":14719000,"revenue_adjusted":17736307.41,"revenue_actual":18842797.11,"expense_approved":14719000,"expense_adjusted":19136307.41,"expense_actual":17832567.88,"tax_revenue":12896962.16,"nontax_revenue":4346594.54,"capital_revenue":0,"transfer_revenue":1599240.41,"current_expense":14841804.27,"capital_expense":2990763.61,"budget_balance":1010229.23,"cash_current":21882897.22,"cash_previous":20184787.72},"ratios":{"revenue_execution":1.06238557,"expense_execution":0.93187089,"balance_to_revenue":0.05361355,"cash_to_expense":1.22713102,"cash_yoy":0.08412818,"capital_expense_share":0.16771357,"transfer_revenue_share":0.08487277},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255157/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255157"},"seo":{"slug":"vojkovice-00255157","path":"/cz/municipalities/vojkovice-00255157/"},"population":{"value":641,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14719000,"expenditure_czk":14719000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":17736307.41,"expenditure_czk":19136307.41,"financing_czk":1400000,"balance_czk":-1400000},{"stage":"actual","revenue_czk":18842797.11,"expenditure_czk":17832567.88,"financing_czk":-1010229.23,"balance_czk":1010229.23}],"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",2686900],["5171",2385000],["6123",1400000],["5011",1250000],["5023",1055000],["5153",1053000],["5154",801000],["5331",720000],["6121",650000],["5031",525000],["5139",446980],["5021",300000],["5032",255000],["5151",210000],["5229",207020],["5173",180000],["5134",108000],["5163",79000],["5162",70000],["5156",62000],["6122",50000],["5137",44000],["5499",24000],["5492",21000],["5903",20000],["5175",16000],["5179",15000],["6371",15000],["5131",11000],["5199",10000],["5221",10000],["5161",8000],["5164",7100],["5132",6000],["5038",5000],["5321",5000],["5041",2000],["5136",2000],["5362",2000],["5194",1000],["5366",1000]],"economic_expenditure_total_czk":14719000,"economic_revenue":[["1211",4800000],["1121",2400000],["2111",2155000],["1111",1700000],["2132",1510000],["1511",800000],["1113",400000],["2119",240000],["4112",148000],["2324",118000],["1112",110000],["1342",90000],["1386",60000],["3111",52000],["1341",35000],["2131",30000],["1387",25000],["1381",20000],["2142",10000],["2329",10000],["1361",6000]],"economic_revenue_total_czk":14719000,"purpose_expenditure":[["6171",2600000],["3639",2500000],["3612",1700000],["2212",1400000],["6112",1400000],["5512",1000000],["3111",720000],["4359",700000],["3723",600000],["3631",500000],["3722",450000],["3319",250000],["1032",200000],["3419",200000],["3900",90000],["6320",70000],["3745",60000],["2219",46000],["1039",40000],["2321",40000],["2310",30000],["3314",30000],["1036",25000],["3421",20000],["3721",20000],["5213",20000],["6310",8000]],"purpose_expenditure_total_czk":14719000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",3672000],["5169",3400609.41],["6123",1400000],["5023",1331200],["6121",1271000],["5011",1250000],["5153",1053000],["5154",852000],["5331",809340.8],["5031",540000],["5021",537116],["5139",456042],["6122",388500],["5362",349760],["5336",272475.2],["5032",255000],["5229",212020],["5151",185000],["5173",172500],["5137",132500],["5163",92500],["5134",73000],["5162",72000],["5156",67000],["5132",41000],["5499",32000],["6371",30000],["5492",23000],["5213",20000],["5903",20000],["5167",17000],["5131",16000],["5175",16000],["5179",15000],["5221",10000],["5161",8000],["5199",8000],["5164",7100],["5038",6000],["5136",5000],["5321",5000],["5019",3473],["5365",3000],["5041",2000],["5039",1349],["5194",1000],["5366",1000],["5364",822]],"economic_expenditure_total_czk":19136307.41,"economic_financing":[["8115",1400000]],"economic_financing_total_czk":1400000,"economic_revenue":[["1211",5143000],["1121",2630000],["2111",2352000],["1111",2050000],["2132",1634000],["4122",653670],["1511",530000],["1113",400000],["1122",347760],["4222",337045],["2119",297485],["4116",295575.2],["1112",174900],["4112",148200],["2324",142100],["1386",110000],["4113",99750.21],["1342",90000],["2122",75000],["4111",65000],["1387",45000],["1341",35000],["2131",32000],["1381",20000],["2142",10000],["2329",10000],["1361",6000],["2321",2000],["2229",822]],"economic_revenue_total_czk":17736307.41,"purpose_expenditure":[["3639",3950000],["6171",3221419.2],["3612",1990000],["2212",1988000],["6112",1691200],["3111",1081816],["5512",1000000],["3723",967000],["4359",770000],["3631",500000],["3722",450000],["1032",315050.21],["3419",280000],["3319",220000],["3900",180000],["6320",70000],["6114",65000],["3745",60000],["2321",55000],["2310",50000],["2219",46000],["1039",40000],["1036",37000],["3314",30000],["3721",30000],["3421",20000],["5213",20000],["6310",8000],["6402",822]],"purpose_expenditure_total_czk":19136307.41},"actual":{"economic_expenditure":[["5171",3368781.29],["5169",2966658.97],["6123",1388475],["5023",1330278],["5011",1285381],["6121",1210498.61],["5153",990930.98],["5154",856459.14],["5331",749340.8],["5031",557033],["5021",488621],["6122",361790],["5362",349360],["5336",272475.2],["5032",250471],["5139",249962.64],["5229",202020],["5151",182744.73],["5173",167487],["5137",129999.43],["5163",82498.4],["5162",77198.49],["5156",44036.6],["5134",35267],["5132",32563],["5499",32000],["6371",30000],["5492",23000],["5213",20000],["5179",16420],["5167",16100],["5131",12658.69],["5161",7408],["5175",7097.82],["5164",6382.49],["5199",6219],["5221",5625],["5038",5457],["5321",5000],["5136",3174.6],["5019",2855],["5365",1050],["5039",967],["5364",822]],"economic_expenditure_total_czk":17832567.88,"economic_financing":[["8115",-1610693.23],["8901",600464]],"economic_financing_total_czk":-1010229.23,"economic_revenue":[["1211",5867078.5],["1121",3147554.37],["2111",2154997.84],["1111",2146104.59],["2132",1619309],["4122",653670],["1511",527807.21],["1113",415490.77],["1122",347760],["4222",337045],["4116",295575.2],["2119",241123.5],["1112",205055],["2324",196839.2],["4112",148200],["1386",114643.45],["4113",99750.21],["2122",75000],["4111",65000],["2131",48221],["1387",44936.69],["1342",38590],["1341",34300],["2142",8282],["1361",6770],["2321",2000],["1381",871.58],["2229",822]],"economic_revenue_total_czk":18842797.11,"purpose_expenditure":[["3639",3941349.03],["6171",3220474.53],["3612",1965193.9],["2212",1693277.6],["6112",1684588],["3111",1021816],["3723",966970.53],["4359",761284.64],["5512",746643.43],["3722",447656.71],["3631",312944],["3419",254665],["1032",182283],["3900",158753.11],["3319",121105.42],["6320",61351],["6114",48420],["2321",41525.64],["2310",41339.67],["3745",36831.5],["1036",36290],["1039",29400],["3721",25303.77],["3314",14149],["3421",10458],["6310",7672.4],["6402",822]],"purpose_expenditure_total_czk":17832567.88}},"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."}}}}