{"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:00295761","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00295761","name":"Městys Vojnův Městec","short_name":"Vojnův Městec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":597091},"amounts":{"revenue_approved":43215021,"revenue_adjusted":49398748.34,"revenue_actual":38123878.45,"expense_approved":54212000,"expense_adjusted":60809881.12,"expense_actual":36399217.53,"tax_revenue":18928707.28,"nontax_revenue":3981158.44,"capital_revenue":1937007,"transfer_revenue":13277005.73,"current_expense":15477957.64,"capital_expense":20921259.89,"budget_balance":1724660.92,"cash_current":29731836.98,"cash_previous":25926707.75},"ratios":{"revenue_execution":0.77175798,"expense_execution":0.59857406,"balance_to_revenue":0.04523834,"cash_to_expense":0.81682627,"cash_yoy":0.14676484,"capital_expense_share":0.57477224,"transfer_revenue_share":0.34825958},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00295761/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00295761"},"seo":{"slug":"vojnuv-mestec","path":"/cz/municipalities/vojnuv-mestec/"},"population":{"value":796,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":43215021,"expenditure_czk":54212000,"financing_czk":10996979,"balance_czk":-10996979},{"stage":"revised","revenue_czk":49398748.34,"expenditure_czk":60809881.12,"financing_czk":11411132.78,"balance_czk":-11411132.78},{"stage":"actual","revenue_czk":38123878.45,"expenditure_czk":36399217.53,"financing_czk":-1724660.92,"balance_czk":1724660.92}],"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",37230000],["5011",3020000],["5169",2429000],["6130",2085840],["5365",1500000],["5023",1210000],["5331",1194000],["5171",1155331],["5031",1009000],["5139",508000],["5362",500000],["5032",399000],["5137",349000],["6122",319669],["5154",220000],["5329",182000],["5153",165000],["5021",116600],["5163",115000],["5222",100000],["5223",80000],["5156",79000],["5162",63000],["5138",50000],["5136",21000],["5151",17000],["5167",17000],["5173",11000],["5132",10000],["5229",10000],["5321",10000],["5492",10000],["5038",9000],["5161",6000],["5019",5000],["5175",4400],["5039",2000],["5164",160]],"economic_expenditure_total_czk":54212000,"economic_financing":[["8115",5996979],["8123",5000000]],"economic_financing_total_czk":10996979,"economic_revenue":[["4213",17000000],["1211",8180000],["1121",4160000],["1111",2970000],["1122",1500000],["3111",1450000],["4116",1300000],["2131",1050200],["2111",836481],["1511",800000],["2324",794000],["1345",690000],["2132",675440],["1113",580000],["2141",400000],["1112",230000],["4112",187900],["1386",135000],["1387",135000],["2112",52000],["4111",32000],["1341",22000],["1342",15000],["1361",9000],["2133",7000],["1343",3000],["2119",1000]],"economic_revenue_total_czk":43215021,"purpose_expenditure":[["2310",37000000],["6171",2200000],["3639",2120000],["6399",2000000],["3745",1600000],["6112",1560000],["4339",1300000],["3113",950000],["3722",770000],["3111",670000],["3631",600000],["3723",560000],["1031",500000],["2411",470000],["3632",300000],["2321",250000],["2212",200000],["3421",200000],["5512",130000],["6320",105000],["3412",100000],["3419",100000],["3612",100000],["3330",80000],["3511",80000],["3635",60000],["3314",50000],["3341",35000],["6114",32000],["3721",30000],["4351",30000],["3399",20000],["2341",10000]],"purpose_expenditure_total_czk":54212000},"revised":{"economic_expenditure":[["6121",37918753.27],["6130",5344840],["5011",3160233.71],["5169",3151986.99],["5331",1540000],["5365",1500000],["5023",1230514],["5171",1178084],["5031",987620.03],["5336",606039.21],["6122",571023.91],["5137",556581.61],["5139",515924.32],["5362",500000],["5032",400224.36],["5154",276837],["5021",234255],["5153",231230],["5163",160910],["5222",132892],["5329",104000],["5156",82850],["5223",80000],["5499",51736],["5162",45600],["5138",41100],["5492",35000],["5136",21734],["5167",17290],["5038",13711],["5168",13419.8],["5151",13200],["5131",12487.01],["5179",12087.9],["5173",11060],["5363",10000],["5221",7750],["5172",7000],["5321",7000],["5175",6429],["5161",6000],["5229",5000],["5019",3965],["5039",1352],["5132",1000],["5192",1000],["5164",160]],"economic_expenditure_total_czk":60809881.12,"economic_financing":[["8115",6411132.78],["8123",5000000]],"economic_financing_total_czk":11411132.78,"economic_revenue":[["4213",17183436],["1211",8180000],["1121",4160000],["4222",4000000],["1111",2970000],["4116",2387680.78],["3111",1914030],["1122",1500000],["2131",1052400],["2111",845281],["1511",800000],["2324",794000],["1345",690000],["2132",675440],["1113",580000],["2141",400000],["1112",230000],["4113",220206.94],["4112",187900],["4122",184873.62],["1386",135000],["1387",135000],["2112",52000],["4111",32500],["4121",32000],["1341",22000],["1342",15000],["1361",9000],["2133",7000],["1343",3000],["2119",1000]],"economic_revenue_total_czk":49398748.34,"purpose_expenditure":[["2310",37000000],["3639",5420000],["6171",2259000],["6399",2000000],["4339",1673000],["3745",1600000],["6112",1560000],["3113",1548376],["3111",1128663.21],["3722",770000],["3412",618404],["3723",608000],["3631",600000],["1031",566300],["2321",542233.91],["2212",531600],["2411",470000],["5512",363892],["3632",300000],["3421",200000],["6320",148910],["2419",139150],["3399",112000],["3419",100000],["3612",100000],["3511",92000],["3330",80000],["3314",66352],["3635",60000],["3341",35000],["4351",35000],["6114",32000],["3721",30000],["2341",10000],["2369",10000]],"purpose_expenditure_total_czk":60809881.12},"actual":{"economic_expenditure":[["6121",15198078.58],["6130",5305347.4],["5011",3115924],["5169",2965719.49],["5331",1540000],["5023",1230514],["5031",974966],["5171",836695.27],["5365",802830],["5336",606039.21],["5137",507913.58],["5139",482155.26],["6122",417833.91],["5362",407406],["5032",391721],["5154",273969],["5021",233365],["5153",231074],["5163",160870.73],["5222",132892],["5329",103775],["5156",82510],["5223",80000],["5499",51736],["5162",44831],["5492",35000],["5138",33565.66],["5136",21254],["5168",13419.8],["5038",13049],["5167",12770],["5131",12395.59],["5179",12087.9],["5151",11980],["5363",10000],["5221",7750],["5321",7000],["5172",6990],["5161",5730],["5175",5654],["5229",4879.15],["5019",3965],["5039",1341],["5173",1060],["5192",1000],["5164",160]],"economic_expenditure_total_czk":36399217.53,"economic_financing":[["8117",53600000],["8118",-47000000],["8115",-10405129.23],["8123",2080468.31]],"economic_financing_total_czk":-1724660.92,"economic_revenue":[["1211",8114349.43],["4213",6631844.39],["1121",4347320.6],["4222",3600000],["1111",2978305.46],["4116",2387680.78],["3111",1937007],["2111",1028394.78],["1511",836672.07],["2141",813094.48],["2324",809394.34],["1122",802830],["1345",696653],["2132",671735.4],["2131",587070.04],["1113",574372.58],["1112",283319.62],["4113",220206.94],["4112",187900],["4122",184873.62],["1386",158374.2],["1387",62072.52],["2112",45657],["1342",37137],["4111",32500],["4121",32000],["1341",21923],["2119",12774.94],["1361",12490],["2322",6956],["2133",6081.46],["1381",1243.4],["1343",1000],["1334",644.4]],"economic_revenue_total_czk":38123878.45,"purpose_expenditure":[["2310",14665902.25],["3639",5380132.5],["6171",2256644.64],["4339",1624112.4],["6112",1556524.73],["3745",1547020.89],["3113",1541752.11],["6399",1210236],["3111",1094954.17],["3722",762310.44],["3723",602285.44],["1031",566297.62],["2321",531759.62],["2212",508368.55],["2411",440243.76],["3412",369971.8],["5512",363870.08],["3631",263342.4],["6320",148910],["3632",144375],["2419",139150],["3399",104887.05],["3419",100000],["3511",88469.92],["3612",81278],["3330",80000],["3314",65801],["3421",58486],["4351",35000],["6114",28931],["3721",25780.16],["2369",10000],["2341",2420]],"purpose_expenditure_total_czk":36399217.53}},"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."}}}}