{"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:00267651","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267651","name":"Obec Kojetín","short_name":"Kojetín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":568881},"amounts":{"revenue_approved":4667000,"revenue_adjusted":5918726.8,"revenue_actual":5129040.33,"expense_approved":3169000,"expense_adjusted":12856447.7,"expense_actual":7169209.42,"tax_revenue":4446962.32,"nontax_revenue":347290.01,"capital_revenue":15488,"transfer_revenue":319300,"current_expense":2232990.84,"capital_expense":4936218.58,"budget_balance":-2040169.09,"cash_current":2944449.46,"cash_previous":6581318.55},"ratios":{"revenue_execution":0.86657832,"expense_execution":0.55763533,"balance_to_revenue":-0.39776819,"cash_to_expense":0.41070769,"cash_yoy":-0.55260493,"capital_expense_share":0.68853039,"transfer_revenue_share":0.06225336},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267651/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267651"},"seo":{"slug":"kojetin","path":"/cz/municipalities/kojetin/"},"population":{"value":177,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4667000,"expenditure_czk":3169000,"financing_czk":-1498000,"balance_czk":1498000},{"stage":"revised","revenue_czk":5918726.8,"expenditure_czk":12856447.7,"financing_czk":6937720.9,"balance_czk":-6937720.9},{"stage":"actual","revenue_czk":5129040.33,"expenditure_czk":7169209.42,"financing_czk":2040169.09,"balance_czk":-2040169.09}],"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",1500000],["5169",426000],["5023",290000],["5141",230000],["5011",169400],["5154",125000],["5139",87000],["5153",60000],["5031",50000],["5163",47000],["5171",47000],["5032",40000],["5021",26600],["5168",15000],["5175",13000],["5137",12000],["5156",10000],["5167",3500],["5041",3000],["5131",3000],["5162",3000],["5194",3000],["5221",2000],["5365",2000],["5136",1000],["5161",500]],"economic_expenditure_total_czk":3169000,"economic_financing":[["8115",-1498000]],"economic_financing_total_czk":-1498000,"economic_revenue":[["1211",1500000],["1121",1050000],["2111",583500],["1111",550000],["1511",520000],["1113",150000],["4112",71800],["2131",61000],["1345",60000],["1112",50000],["2324",50000],["1381",18000],["1341",1700],["1361",500],["2141",500]],"economic_revenue_total_czk":4667000,"purpose_expenditure":[["3612",1000000],["6171",550000],["2219",500000],["6112",330000],["6310",235000],["3722",120000],["3631",65000],["3723",65000],["3745",64000],["3399",58000],["2310",50000],["2321",50000],["5512",20000],["6320",20000],["1032",10000],["3341",10000],["3721",10000],["3421",9000],["3314",3000]],"purpose_expenditure_total_czk":3169000},"revised":{"economic_expenditure":[["6121",10030000],["5362",635000],["5169",578000],["5023",290000],["5163",247000],["5141",230000],["5011",198257],["5154",155000],["5139",87000],["5153",60000],["5031",57157],["6122",47190],["5171",47000],["5032",42597],["5021",37977],["5137",30150],["5365",25120],["5168",15000],["5175",13000],["5156",10000],["5167",3500],["5041",3000],["5131",3000],["5162",3000],["5194",3000],["5136",2999.7],["5221",2000],["5161",500]],"economic_expenditure_total_czk":12856447.7,"economic_financing":[["8115",6937720.9]],"economic_financing_total_czk":6937720.9,"economic_revenue":[["1211",1870000],["1121",1050000],["2111",723500],["1111",695000],["1511",620000],["4222",155000],["1113",150000],["2324",150000],["4112",71800],["1386",70000],["1112",66000],["2131",61000],["1345",60000],["4122",60000],["1387",40000],["4111",32500],["1122",23120],["1381",18000],["1341",1700],["1361",500],["2141",500],["1334",106.8]],"economic_revenue_total_czk":5918726.8,"purpose_expenditure":[["3612",7210000],["2321",2370000],["6171",850000],["6399",658120],["2219",500000],["6112",330000],["6310",235000],["3722",167190],["2310",100000],["3631",95000],["3723",83150],["3745",64000],["3399",58000],["1012",38611],["5512",20000],["6320",20000],["6114",11377],["1032",10000],["3341",10000],["3721",10000],["3421",9000],["3314",4999.7],["2212",2000]],"purpose_expenditure_total_czk":12856447.7},"actual":{"economic_expenditure":[["6121",4889028.58],["5362",588754.34],["5169",523005.65],["5023",240991],["5141",206492.67],["5011",183573],["5154",182563.6],["5137",73093.36],["6122",47190],["5031",41688],["5032",41185],["5021",34361],["5151",27612],["5365",23120],["5163",19608.85],["5139",18614.15],["5194",14008],["5171",5419],["5153",3616.62],["5136",1999.7],["5179",1670],["5162",1053],["5175",561.9]],"economic_expenditure_total_czk":7169209.42,"economic_financing":[["8115",3636869.09],["8124",-1596700]],"economic_financing_total_czk":2040169.09,"economic_revenue":[["1211",1865359.78],["1121",998466.74],["1111",694844.48],["1511",612552.18],["2111",253056],["4222",155000],["1113",131997.88],["4112",71800],["1112",65087.27],["4122",60000],["2324",54354.58],["1386",36377.85],["4111",32500],["2132",26871],["1122",23120],["3111",15488],["1387",14257.56],["2329",13000],["1345",4450],["1381",291.78],["1334",106.8],["1341",50],["2141",8.43]],"economic_revenue_total_czk":5129040.33,"purpose_expenditure":[["2321",2346660],["3612",2203815.88],["6171",684839.61],["6399",611874.34],["2219",363550],["6112",268910],["6310",225706.52],["3722",143962.39],["3631",75504.27],["3723",74958.29],["2310",73273.42],["1012",38611],["3745",20000],["3399",19000],["6114",11377],["3314",4771.7],["2212",2000],["6320",395]],"purpose_expenditure_total_czk":7169209.42}},"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."}}}}