{"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:00258491","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258491","name":"Obec Vochov","short_name":"Vochov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559601},"amounts":{"revenue_approved":31900000,"revenue_adjusted":32676068.9,"revenue_actual":45356559.24,"expense_approved":39477300,"expense_adjusted":39973737.9,"expense_actual":29898495.76,"tax_revenue":38249472.77,"nontax_revenue":6076551.47,"capital_revenue":3950.1,"transfer_revenue":1026584.9,"current_expense":23733600.33,"capital_expense":6164895.43,"budget_balance":15458063.48,"cash_current":42102665.89,"cash_previous":28108981.77},"ratios":{"revenue_execution":1.38806658,"expense_execution":0.74795346,"balance_to_revenue":0.34081208,"cash_to_expense":1.40818676,"cash_yoy":0.49783675,"capital_expense_share":0.20619417,"transfer_revenue_share":0.02263366},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258491/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258491"},"seo":{"slug":"vochov","path":"/cz/municipalities/vochov/"},"population":{"value":1948,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31900000,"expenditure_czk":39477300,"financing_czk":7577300,"balance_czk":-7577300},{"stage":"revised","revenue_czk":32676068.9,"expenditure_czk":39973737.9,"financing_czk":7297669,"balance_czk":-7297669},{"stage":"actual","revenue_czk":45356559.24,"expenditure_czk":29898495.76,"financing_czk":-15458063.48,"balance_czk":15458063.48}],"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",16670000],["5171",5529000],["6121",2560000],["5023",1900000],["5011",1500000],["5154",1452300],["5139",1285000],["5141",1250000],["5331",1200000],["6122",1000000],["5021",600000],["5213",600000],["6313",600000],["5166",550000],["5362",500000],["5031",475000],["5032",320000],["5222",290000],["5156",135000],["5168",120000],["5323",110000],["5163",108000],["5153",101000],["5175",85000],["5321",80000],["5162",70000],["5194",60000],["5151",55000],["5137",50000],["5329",50000],["5134",40000],["5164",40000],["5167",22000],["5903",20000],["5499",15000],["5019",10000],["5038",10000],["5165",10000],["5161",5000]],"economic_expenditure_total_czk":39477300,"economic_financing":[["8115",8827300],["8124",-1250000]],"economic_financing_total_czk":7577300,"economic_revenue":[["1211",11000000],["1121",6600000],["1111",4000000],["2111",3674400],["1345",2800000],["1511",1600000],["1113",1000000],["4112",340000],["1112",250000],["1122",200000],["1386",120000],["1341",100000],["2141",60000],["1381",50000],["1387",50000],["1334",30000],["1361",20000],["2132",5600]],"economic_revenue_total_czk":31900000,"purpose_expenditure":[["2212",11700000],["2321",5550000],["3722",3950000],["6112",2320000],["3111",2200000],["3723",2000000],["3639",1950000],["3745",1610000],["2310",1605000],["6171",1552000],["5512",730000],["2292",710000],["3412",695000],["3631",610000],["2219",520000],["3399",500000],["6399",500000],["3429",170000],["3421",110000],["6320",100000],["3113",60000],["3419",60000],["3632",60000],["3721",50000],["4359",50000],["6114",50000],["3341",20000],["5213",20000],["3326",17300],["6310",8000]],"purpose_expenditure_total_czk":39477300},"revised":{"economic_expenditure":[["5169",16673026],["5171",5529000],["6121",2776528],["5023",1900000],["5011",1500000],["5154",1452300],["5139",1285000],["5141",1250000],["5331",1072000],["6122",1000000],["5021",600000],["5213",600000],["6313",600000],["5166",550000],["5362",500000],["5031",475000],["5336",404883.9],["5032",320000],["5222",290000],["5156",135000],["5168",120000],["5323",110000],["5163",108000],["5153",101000],["5175",85000],["5321",80000],["5162",70000],["5194",60000],["5151",55000],["5137",50000],["5329",50000],["5134",40000],["5164",40000],["5167",22000],["5903",20000],["5499",15000],["5019",10000],["5038",10000],["5165",10000],["5161",5000]],"economic_expenditure_total_czk":39973737.9,"economic_financing":[["8115",8797669],["8124",-1500000]],"economic_financing_total_czk":7297669,"economic_revenue":[["1211",11250000],["1121",6600000],["1111",4000000],["2111",3674400],["1345",2800000],["1511",1600000],["1113",1000000],["4112",376400],["4116",369168.9],["1112",250000],["1122",200000],["1386",120000],["1341",100000],["4122",88000],["2141",60000],["1381",50000],["1387",50000],["4111",32500],["1334",30000],["1361",20000],["2132",5600]],"economic_revenue_total_czk":32676068.9,"purpose_expenditure":[["2212",11700000],["2321",5550000],["3722",3950000],["3111",2693411.9],["6112",2320000],["3723",2000000],["3639",1950000],["3745",1613026],["2310",1605000],["6171",1552000],["5512",730000],["2292",710000],["3412",695000],["3631",610000],["2219",520000],["3399",500000],["6399",500000],["3429",170000],["3421",110000],["6320",100000],["3113",60000],["3419",60000],["3632",60000],["3721",50000],["4359",50000],["6114",50000],["3341",20000],["5213",20000],["3326",17300],["6310",8000]],"purpose_expenditure_total_czk":39973737.9},"actual":{"economic_expenditure":[["5169",8820243.93],["6121",4995424.63],["5011",1911086],["5023",1910806],["5154",1340892.68],["5171",1207955.97],["5331",1072000],["5141",1046044.64],["5362",957505],["5139",850925.92],["5031",697559],["6313",600000],["6142",428984.8],["5336",404883.9],["5021",395406],["5213",387350],["5164",359982.75],["5032",329659],["5222",248127.18],["5166",247126.05],["5137",245397],["5168",207127.64],["5321",156500],["5163",138462.1],["5323",122664],["5175",117396.74],["5153",103423.49],["5499",103415],["5156",92472.82],["6129",87286],["5329",63788.05],["5194",60773],["6122",53200],["5162",45616.8],["5151",19772],["5132",11569.9],["5364",10463],["5122",9220],["5038",7258],["5165",6615],["5134",5588.26],["5167",3733],["5041",2946.51],["5173",2618],["5161",2583],["5019",2030],["5136",1996],["5131",1617],["5363",1000]],"economic_expenditure_total_czk":29898495.76,"economic_financing":[["8117",24000000],["8115",-19993684.12],["8118",-18000000],["8124",-1464379.36]],"economic_financing_total_czk":-15458063.48,"economic_revenue":[["1211",15704245.34],["1121",8471348.07],["1111",5773100.49],["2111",5696666.03],["1511",2721759.91],["1345",2570552],["1113",1114226.95],["1122",775740],["1112",551069.19],["4112",376400],["4116",371168.9],["1386",308301.04],["2141",191625],["4213",158516],["1387",120886.33],["1341",112517],["4122",88000],["2132",51535],["2321",49343],["2139",43560],["4111",32500],["1361",21590],["2324",20387.44],["2119",16335],["2131",5600],["3111",3950.1],["1334",2104.8],["1381",2031.65],["2322",1500]],"economic_revenue_total_czk":45356559.24,"purpose_expenditure":[["2321",4190206.87],["2212",3303988.25],["3723",3181427.61],["2219",2701173.97],["3745",2343825.73],["6112",2331575],["3722",2320298.86],["3111",1993630.9],["6171",1827920.77],["6399",981346],["3399",680087.86],["2310",602502.39],["2292",510014],["3639",426204.88],["3631",422049.89],["3412",399352.38],["3421",398533.96],["2221",231840],["5512",170897.66],["3113",147500],["6320",121975],["3632",117673.85],["3326",102367.31],["3429",96283],["3419",90978],["2115",40535],["6114",36611],["2341",35260.61],["3721",34303.5],["3725",34289],["6310",-23941.8],["5311",18518.4],["3612",15394],["6402",10463],["3319",2580.9],["3341",828.01]],"purpose_expenditure_total_czk":29898495.76}},"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."}}}}