{"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:00289612","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00289612","name":"Obec Kojetice","short_name":"Kojetice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590860},"amounts":{"revenue_approved":15106897,"revenue_adjusted":17462610.73,"revenue_actual":17372038.03,"expense_approved":14106937,"expense_adjusted":17672650.73,"expense_actual":12819894.51,"tax_revenue":14236937.72,"nontax_revenue":1502091.31,"capital_revenue":131800,"transfer_revenue":1501209,"current_expense":9600718.49,"capital_expense":3219176.02,"budget_balance":4552143.52,"cash_current":20455825.36,"cash_previous":16737858.27},"ratios":{"revenue_execution":0.99481334,"expense_execution":0.7254087,"balance_to_revenue":0.26203854,"cash_to_expense":1.59563133,"cash_yoy":0.2221292,"capital_expense_share":0.25110784,"transfer_revenue_share":0.08641525},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00289612/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00289612"},"seo":{"slug":"kojetice-00289612","path":"/cz/municipalities/kojetice-00289612/"},"population":{"value":465,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15106897,"expenditure_czk":14106937,"financing_czk":-999960,"balance_czk":999960},{"stage":"revised","revenue_czk":17462610.73,"expenditure_czk":17672650.73,"financing_czk":210040,"balance_czk":-210040},{"stage":"actual","revenue_czk":17372038.03,"expenditure_czk":12819894.51,"financing_czk":-4552143.52,"balance_czk":4552143.52}],"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",2900000],["5171",2010291],["5169",1711991],["5011",1080000],["5331",1050000],["5023",965000],["5141",810000],["5154",670000],["5031",444000],["5153",386000],["6122",350000],["5139",307000],["5032",184000],["5021",159000],["5168",157200],["5151",143000],["5137",113000],["5365",100000],["5222",85000],["5175",77000],["5499",58000],["5163",45000],["5166",40000],["5156",39000],["5194",38000],["5164",34035],["5167",26000],["5329",24920],["5136",20000],["5162",17000],["5132",12000],["5339",10000],["5903",10000],["5173",8000],["5019",7000],["5039",5500],["5038",4500],["5161",2000],["5362",2000],["5133",1500]],"economic_expenditure_total_czk":14106937,"economic_financing":[["8124",-999960]],"economic_financing_total_czk":-999960,"economic_revenue":[["1211",5990000],["1121",3050000],["1111",2250000],["1511",1120000],["2111",667250],["1113",474000],["1345",316000],["2132",274847],["1112",183000],["4112",140000],["2324",138000],["1386",102500],["1122",100000],["3111",100000],["2131",81000],["1387",49000],["4111",32000],["1342",11000],["2119",10000],["1341",7300],["1361",5000],["2321",5000],["2141",1000]],"economic_revenue_total_czk":15106897,"purpose_expenditure":[["6171",3113700],["3639",1349635],["6112",1226000],["2321",1200000],["3612",1176000],["3412",1162000],["3113",1055000],["3613",847000],["3722",422300],["3631",385000],["3399",376000],["2212",284000],["3745",220000],["3723",210000],["5512",190000],["3725",138000],["1032",116000],["3341",100000],["6399",100000],["2310",71991],["2219",69220],["1031",50800],["3419",50000],["6320",38000],["6114",32000],["3314",27000],["3721",25000],["3421",20000],["3319",10000],["3522",10000],["3632",10000],["5213",10000],["6310",7000],["3429",5000],["3633",291]],"purpose_expenditure_total_czk":14106937},"revised":{"economic_expenditure":[["6121",2839868],["5169",1854898],["5171",1747708],["5331",1368808.41],["5011",1009993],["5023",960000],["5336",919068],["6123",915000],["5141",810000],["5901",729649.32],["5154",716021],["6130",502000],["5031",438403],["5153",384600],["5139",347960],["6122",327090],["5137",229545],["5168",209200],["5032",186588],["5021",182284],["5365",161350],["5151",143000],["5222",90000],["5163",66719],["5499",58000],["5212",50000],["5164",40335],["5166",40000],["5156",39000],["5167",38000],["5175",27245],["5329",24920],["5194",22000],["5162",21356],["5492",21000],["5136",20000],["5339",20000],["5213",19474],["5123",17074],["5173",13000],["5132",12000],["5903",10000],["5019",7000],["5039",5500],["5161",5220],["5221",5000],["5038",4500],["5362",4440],["5172",3021],["5192",2500],["5133",1500],["5909",813]],"economic_expenditure_total_czk":17672650.73,"economic_financing":[["8115",1210000],["8124",-999960]],"economic_financing_total_czk":210040,"economic_revenue":[["1211",6145183],["1121",3297300],["1111",2304271],["1511",1171791],["4116",919068],["2111",760272.62],["1113",474000],["1345",322601],["2132",284729],["2324",223868.11],["1112",214801],["4213",200000],["4222",155000],["1122",154350],["4112",140000],["1386",120095],["2226",119454],["3111",100000],["2131",81000],["4129",54641],["1387",49000],["2212",47000],["3113",40000],["4111",32500],["2119",14800],["1342",11000],["1341",7300],["1361",6500],["2321",5000],["2310",4576],["2141",1000],["1381",910],["2133",600]],"economic_revenue_total_czk":17462610.73,"purpose_expenditure":[["6171",3873609],["3113",2292876.41],["3639",1849635],["6112",1226000],["2321",1200000],["3612",1176000],["3412",1162000],["3613",847000],["6409",729649.32],["3399",435897],["3722",422300],["3631",385000],["2212",284000],["3723",242000],["3725",229000],["3745",220000],["5512",190000],["6399",155163],["1032",116000],["3341",100000],["2310",71991],["2219",69220],["6320",59719],["1031",50800],["2141",50000],["3419",50000],["6114",32500],["3314",27000],["3721",25000],["3421",20000],["3522",20000],["3319",10000],["3632",10000],["4359",10000],["5213",10000],["3326",8000],["6310",7000],["3429",5000],["3633",291]],"purpose_expenditure_total_czk":17672650.73},"actual":{"economic_expenditure":[["6121",1533336.02],["5169",1374316.71],["5331",1368808.41],["5011",959526],["5023",941633],["5336",919068],["6123",906750],["5141",772085.09],["5154",564518.82],["6130",502000],["5031",403192],["5153",325529.38],["6122",277090],["5171",260392.47],["5139",240701.92],["5137",212351.97],["5032",170561],["5168",168603.37],["5365",161350],["5021",114092],["5151",96704],["5222",85000],["5163",63660.5],["5212",50000],["5499",42975],["5166",36300],["5164",35342],["5167",29804],["5329",24920],["5194",21734],["5175",21128],["5492",21000],["5162",19861.56],["5213",19474],["5123",17071.89],["5156",13559.4],["5339",10000],["5173",9277],["5136",7496],["5221",5000],["5038",3667],["5161",3408],["5362",3293],["5192",2500],["5909",813]],"economic_expenditure_total_czk":12819894.51,"economic_financing":[["8115",-3562477.52],["8124",-999960],["8901",10294]],"economic_financing_total_czk":-4552143.52,"economic_revenue":[["1211",6145182.05],["1121",3297297.57],["1111",2304270.15],["1511",1171790.39],["4116",919068],["2111",737996.11],["1113",435210.02],["1345",322601],["2132",275609],["2324",222935.29],["1112",214800.74],["4213",200000],["4222",155000],["1122",154350],["4112",140000],["1386",120094.59],["2226",119454],["3111",91800],["2131",73429],["4129",54641],["1387",47073.86],["2212",47000],["3113",40000],["4111",32500],["2119",14800],["1342",9790],["1341",7108],["1361",6460],["2321",5000],["2310",4576],["1381",909.35],["2141",691.91],["2133",600]],"economic_revenue_total_czk":17372038.03,"purpose_expenditure":[["6171",3285706.12],["3113",2290476.41],["3639",1674997.77],["6112",1202000],["2321",824064.59],["3412",788344.37],["3399",425947.45],["3722",342392.26],["3631",286618.32],["3613",246308.91],["3723",234098.78],["3725",226024.63],["6399",155163],["3745",154139.3],["3612",148916.49],["2212",101870.79],["5512",101084.16],["6320",58171],["2141",50000],["3419",50000],["1032",34801.3],["3314",17752],["6114",17737],["3341",15900.51],["2310",13800],["2219",11019],["3522",10000],["3632",10000],["4359",10000],["3721",9206.45],["3319",7000],["3326",6074],["6310",5489.5],["3421",4500],["3633",290.4]],"purpose_expenditure_total_czk":12819894.51}},"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."}}}}