{"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:00273783","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273783","name":"Obec Kojice","short_name":"Kojice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":575194},"amounts":{"revenue_approved":9771800,"revenue_adjusted":10276450,"revenue_actual":10446770.49,"expense_approved":15029000,"expense_adjusted":15533650,"expense_actual":12888762.09,"tax_revenue":9657765.44,"nontax_revenue":416986.05,"capital_revenue":26250,"transfer_revenue":345769,"current_expense":9310895.09,"capital_expense":3577867,"budget_balance":-2441991.6,"cash_current":8922610.37,"cash_previous":11364601.97},"ratios":{"revenue_execution":1.01657386,"expense_execution":0.82973172,"balance_to_revenue":-0.23375565,"cash_to_expense":0.6922783,"cash_yoy":-0.214877,"capital_expense_share":0.27759586,"transfer_revenue_share":0.03309817},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273783/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273783"},"seo":{"slug":"kojice","path":"/cz/municipalities/kojice/"},"population":{"value":447,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9771800,"expenditure_czk":15029000,"financing_czk":5257200,"balance_czk":-5257200},{"stage":"revised","revenue_czk":10276450,"expenditure_czk":15533650,"financing_czk":5257200,"balance_czk":-5257200},{"stage":"actual","revenue_czk":10446770.49,"expenditure_czk":12888762.09,"financing_czk":2441991.6,"balance_czk":-2441991.6}],"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",5472000],["5171",4400000],["5169",1462000],["5023",792000],["5011",560000],["5154",320000],["5331",320000],["6119",280000],["5139",265000],["5137",262000],["6130",150000],["5031",139000],["5021",126000],["5032",123000],["5153",75000],["5163",50000],["5321",50000],["5323",40000],["5156",35000],["5168",30000],["5903",30000],["5329",15000],["5229",9000],["5151",8000],["5161",4000],["5162",4000],["5038",3000],["5362",3000],["5136",2000]],"economic_expenditure_total_czk":15029000,"economic_financing":[["8115",5257200]],"economic_financing_total_czk":5257200,"economic_revenue":[["1211",4344800],["1121",2212800],["1111",1589000],["1511",575000],["1345",340000],["1113",279800],["1112",132700],["4112",110200],["2111",52000],["1386",50000],["2324",40000],["2132",29000],["2131",10000],["1341",6000],["1361",500]],"economic_revenue_total_czk":9771800,"purpose_expenditure":[["2321",5239000],["2219",2300000],["6171",1277000],["3745",1137000],["6112",864000],["3722",830000],["2212",650000],["3399",612000],["5512",497000],["3631",490000],["3111",450000],["3635",280000],["1019",152000],["3419",60000],["4351",50000],["6320",45000],["2221",40000],["5213",30000],["3639",15000],["3314",6000],["6310",5000]],"purpose_expenditure_total_czk":15029000},"revised":{"economic_expenditure":[["5171",6370000],["6121",3566100],["5169",1642000],["5023",858000],["5011",560000],["5154",360000],["5139",320700],["5331",320000],["5137",262000],["6130",200000],["5222",185000],["5021",151000],["5031",139000],["5032",129000],["6119",102050],["5153",75000],["5163",50000],["5321",50000],["5323",40000],["5156",35000],["5168",30000],["5903",30000],["5151",17000],["5329",15000],["5229",9000],["5161",4000],["5162",4000],["5038",3000],["5362",3000],["5136",2000],["5175",1800]],"economic_expenditure_total_czk":15533650,"economic_financing":[["8115",5257200]],"economic_financing_total_czk":5257200,"economic_revenue":[["1211",4344800],["1121",2212800],["1111",1589000],["1511",575000],["1345",340000],["1113",279800],["1112",132700],["2324",125500],["4122",120000],["4112",110200],["4129",83100],["2141",82500],["2142",78000],["2111",52000],["1386",50000],["2132",44000],["4111",32500],["2131",10000],["3111",8050],["1341",6000],["1361",500]],"economic_revenue_total_czk":10276450,"purpose_expenditure":[["2219",3400000],["2321",2833100],["6171",2346000],["3745",1137000],["5512",997000],["6112",936000],["3722",910000],["2212",650000],["3399",612000],["3631",490000],["3111",450000],["3419",245000],["1019",202000],["3635",102050],["4351",50000],["6320",45000],["2221",40000],["6114",32500],["5213",30000],["3639",15000],["3314",6000],["6310",5000]],"purpose_expenditure_total_czk":15533650},"actual":{"economic_expenditure":[["5171",4984006.23],["6121",3380783],["5169",1398852.81],["5023",867507],["5011",512075],["5331",320000],["5139",262903.3],["5154",235212.25],["6130",197084],["5031",127002],["5032",124195],["5021",100953],["5137",77984],["5153",59709.4],["5163",43423.4],["5321",42588],["5156",28504.31],["5323",27888],["5168",18343.12],["5364",14994],["5151",14557],["5329",13500],["5365",13230],["5229",8260.31],["5362",4449.32],["5162",3944.19],["5161",2970.2],["5038",2067.25],["5175",1776]],"economic_expenditure_total_czk":12888762.09,"economic_financing":[["8117",6000000],["8115",-3558008.4]],"economic_financing_total_czk":2441991.6,"economic_revenue":[["1211",4190373.68],["1121",2239279.78],["1111",1527370.11],["1511",774602.05],["1345",350522],["1113",296355.41],["2324",160143.34],["1112",146037.62],["4122",120000],["4112",110200],["4129",83069],["2141",82500],["1386",81550.04],["2142",77675.38],["2111",49908.93],["2132",38024],["4111",32500],["1387",31980.21],["3111",26250],["1122",13230],["2131",8734.4],["1341",5230],["1381",679.42],["1361",500],["1382",55.12]],"economic_revenue_total_czk":10446770.49,"purpose_expenditure":[["2219",3148876.79],["2321",2466019],["6171",2186364],["5512",960474.07],["6112",945615],["3722",885921.05],["3745",754277.68],["3631",337106.43],["3111",333200],["3399",224859],["2212",203685.35],["1019",198533.32],["3419",56940],["6320",40947],["6402",33491],["2221",27888],["6114",25267],["4351",24091],["3639",13500],["6399",13230],["3314",6000],["6310",2476.4]],"purpose_expenditure_total_czk":12888762.09}},"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."}}}}