{"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:00271161","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271161","name":"Obec Vojtěchov","short_name":"Vojtěchov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":572501},"amounts":{"revenue_approved":9200400,"revenue_adjusted":15247712.07,"revenue_actual":15208824.59,"expense_approved":8140400,"expense_adjusted":13145496.24,"expense_actual":11678238.1,"tax_revenue":8639463.61,"nontax_revenue":2654967.98,"capital_revenue":7560,"transfer_revenue":3906833,"current_expense":6978880.4,"capital_expense":4699357.7,"budget_balance":3530586.49,"cash_current":16609221.83,"cash_previous":14131275.34},"ratios":{"revenue_execution":0.99744962,"expense_execution":0.88838321,"balance_to_revenue":0.23214065,"cash_to_expense":1.42223696,"cash_yoy":0.17535194,"capital_expense_share":0.40240297,"transfer_revenue_share":0.25687935},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271161/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271161"},"seo":{"slug":"vojtechov","path":"/cz/municipalities/vojtechov/"},"population":{"value":392,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9200400,"expenditure_czk":8140400,"financing_czk":-1060000,"balance_czk":1060000},{"stage":"revised","revenue_czk":15247712.07,"expenditure_czk":13145496.24,"financing_czk":-2102215.83,"balance_czk":2102215.83},{"stage":"actual","revenue_czk":15208824.59,"expenditure_czk":11678238.1,"financing_czk":-3530586.49,"balance_czk":3530586.49}],"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",1307700],["6121",1209900],["5011",1160000],["5023",900000],["5031",530000],["5139",500000],["5151",480000],["5171",357000],["5365",265000],["5141",215000],["5032",192000],["5154",187000],["5156",110000],["5163",95000],["5137",80000],["5168",71500],["5213",65000],["5223",65000],["5153",60000],["5138",50000],["5194",35000],["5162",33500],["5339",26000],["5175",25000],["5321",23500],["5021",21000],["5903",10000],["5167",9000],["5179",8300],["5329",8000],["5041",7000],["5229",7000],["5136",6000],["5038",5000],["5132",5000],["5161",4000],["5164",3000],["5173",3000],["5362",1000]],"economic_expenditure_total_czk":8140400,"economic_financing":[["8124",-1060000]],"economic_financing_total_czk":-1060000,"economic_revenue":[["1211",3500000],["1121",1700000],["2111",1300000],["1111",1000000],["1511",511700],["1345",270000],["1113",200000],["1122",200000],["2132",129000],["4112",93700],["2324",80000],["1112",70000],["2131",54500],["2112",50000],["1386",20000],["1381",10000],["1387",5000],["1341",4200],["1361",2300]],"economic_revenue_total_czk":9200400,"purpose_expenditure":[["2321",1918900],["6112",1232000],["3639",995000],["2310",717000],["6171",675500],["2143",397000],["3392",330000],["1031",300000],["3722",280000],["6399",200000],["3723",125000],["3399",100000],["3631",100000],["3745",97000],["3612",80000],["2141",65000],["3739",65000],["6320",60000],["2212",50000],["3330",50000],["3721",45000],["3412",36000],["3341",31200],["1036",31000],["5512",25500],["4350",24000],["3725",20000],["3314",18000],["4359",15000],["5213",15000],["3513",13000],["6310",10000],["4344",7000],["3319",5000],["6409",4300],["4311",3000]],"purpose_expenditure_total_czk":8140400},"revised":{"economic_expenditure":[["6121",4709447],["5169",1751040],["5011",1401800],["5023",913500],["5031",585830],["5139",510723],["5171",484000],["5151",480000],["5365",477912],["5154",246440],["5141",215000],["5032",210969],["5137",154781.3],["6122",114999],["5156",110000],["5163",95130],["5168",84500],["5138",73000],["5213",65000],["5223",65000],["5153",60000],["5175",42480],["5021",37002],["5909",36167],["5194",35000],["5162",34500],["5339",26000],["5321",23500],["5192",15400],["5903",10000],["5179",9679],["5167",9000],["5329",8000],["5041",7000],["5229",7000],["5364",6873.94],["5136",6000],["5038",5800],["5132",5000],["5161",4715],["5164",3000],["5173",3000],["5362",1308]],"economic_expenditure_total_czk":13145496.24,"economic_financing":[["8124",-1060000],["8115",-1042215.83]],"economic_financing_total_czk":-2102215.83,"economic_revenue":[["1211",3594000],["4222",3275000],["2111",2168940],["1121",1924000],["1111",1301500],["1511",645700],["1122",410130],["4213",333133],["1345",278495],["1113",254400],["4122",172500],["2132",137230],["1112",125450],["2324",119277.07],["2141",93750],["4112",93700],["1386",70130],["2112",69000],["2131",54500],["2328",36167],["4111",32500],["1387",27480],["1381",10000],["3111",7560],["2212",5000],["1341",4380],["1361",3590],["2139",200]],"economic_revenue_total_czk":15247712.07,"purpose_expenditure":[["2321",5312900],["6112",1245706],["3639",1065708],["2310",873393],["6171",837300],["1031",714640],["2143",432000],["6399",410130],["3392",332726],["3722",280000],["3723",240972],["5512",140499],["3412",118207],["3399",118000],["3631",102100],["3745",97000],["3612",80000],["2212",77000],["3739",67782],["2141",65000],["6320",60000],["3330",50000],["3721",45000],["1032",42991.3],["6409",41846],["6114",34682],["2419",31680],["3341",31200],["1036",31000],["3314",28400],["4350",24000],["3725",20000],["3319",19000],["4359",15000],["5213",15000],["3513",13000],["6310",10130],["4344",7000],["6402",6873.94],["4311",3000],["3421",2800],["2333",1000],["2219",830]],"purpose_expenditure_total_czk":13145496.24},"actual":{"economic_expenditure":[["6121",4584358.7],["5011",1374143.33],["5169",1227271.4],["5023",913412],["5031",521656],["5365",477912],["5151",460213.96],["5139",331703.98],["5154",223296.2],["5032",205825],["5141",192380.45],["5171",162381.12],["6122",114999],["5137",110179.57],["5163",94140.8],["5168",84235.4],["5362",81340],["5138",72630.79],["5213",65000],["5223",65000],["5156",58749.9],["5153",37779.04],["5909",36167],["5175",30569.6],["5162",28315.25],["5194",26679.6],["5339",25500],["5021",16675.67],["5321",11647.4],["5179",9609],["5329",7860],["5364",6873.94],["5041",6562],["5038",5631],["5229",5000],["5132",1364],["5161",715],["5173",460]],"economic_expenditure_total_czk":11678238.1,"economic_financing":[["8117",9000000],["8118",-9000000],["8115",-2477946.49],["8124",-1052640]],"economic_financing_total_czk":-3530586.49,"economic_revenue":[["1211",3593986.65],["4222",3275000],["2111",2141891.65],["1121",1923910.51],["1111",1301428.17],["1511",645673.62],["1122",410130],["4213",333133],["1345",278495],["1113",254327.65],["4122",172500],["2132",137230],["1112",125411.45],["2324",119217.45],["2141",93750],["4112",93700],["1386",70097.29],["2112",67028],["2131",54483.88],["2328",36167],["4111",32500],["1387",27472.2],["3111",7560],["2212",5000],["1341",4380],["1361",3590],["1381",561.07],["2139",200]],"economic_revenue_total_czk":15208824.59,"purpose_expenditure":[["2321",5228157.19],["6112",1190635.12],["3639",812419.52],["6171",720534.13],["1031",682800],["2310",651071.97],["6399",490162],["2143",385695.92],["3722",262834.52],["3723",218949.32],["5512",118136],["3399",109288.55],["3412",90204.31],["3739",67782],["2141",65000],["6320",59235],["3392",53690.17],["3631",52039.91],["3330",50000],["1032",42991.3],["6409",41846],["6114",34106.39],["2419",31680],["3721",30707.57],["1036",30317.76],["2212",29168.21],["4350",24000],["3745",17252.1],["4359",15000],["3319",14360],["3314",12740],["6310",10121.8],["3513",9062],["3341",7057],["6402",6873.94],["4344",5000],["3421",2800],["4311",2585.4],["2219",828],["3725",605],["2333",500]],"purpose_expenditure_total_czk":11678238.1}},"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."}}}}