{"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:00301370","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00301370","name":"Město Kojetín","short_name":"Kojetín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":514055},"amounts":{"revenue_approved":185767710,"revenue_adjusted":301107820,"revenue_actual":336332360.95,"expense_approved":360326710,"expense_adjusted":440690620,"expense_actual":369657006.99,"tax_revenue":160157559.48,"nontax_revenue":41521453.85,"capital_revenue":24082407,"transfer_revenue":110570940.62,"current_expense":147421172.67,"capital_expense":222235834.32,"budget_balance":-33324646.04,"cash_current":4133503.23,"cash_previous":13157751.16},"ratios":{"revenue_execution":1.11698315,"expense_execution":0.83881297,"balance_to_revenue":-0.09908248,"cash_to_expense":0.011182,"cash_yoy":-0.68585033,"capital_expense_share":0.6011947,"transfer_revenue_share":0.32875499},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00301370/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00301370"},"seo":{"slug":"kojetin-00301370","path":"/cz/municipalities/kojetin-00301370/"},"population":{"value":5730,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":185767710,"expenditure_czk":360326710,"financing_czk":174559000,"balance_czk":-174559000},{"stage":"revised","revenue_czk":301107820,"expenditure_czk":440690620,"financing_czk":139582800,"balance_czk":-139582800},{"stage":"actual","revenue_czk":336332360.95,"expenditure_czk":369657006.99,"financing_czk":33324646.04,"balance_czk":-33324646.04}],"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",167223250],["5169",66133210],["5331",29054000],["5011",26248500],["5362",-16259000],["5171",14408000],["6125",8572750],["5031",7189000],["5141",6500000],["6130",6000000],["5222",5900000],["5023",3530500],["5365",3500000],["5152",3400000],["5154",3335500],["5032",2629500],["6122",2530000],["5168",1643500],["5213",1600000],["5323",1400000],["5909",1382000],["5151",1120000],["5903",1100000],["6111",954000],["5157",840000],["5042",820000],["5164",813000],["5137",790000],["5163",756000],["5021",746000],["5139",697500],["5166",585000],["5499",520500],["5199",450000],["5167",412000],["5162",378500],["5172",350000],["5492",338000],["5175",278000],["5194",275000],["5173",253000],["5161",251000],["5329",250000],["5123",220000],["5024",200000],["5134",170000],["5156",170000],["5132",115000],["5038",111000],["5179",84500],["5153",70000],["5192",60000],["5136",56000],["5176",54000],["5811",30000],["5019",23000],["5195",20000],["5229",20000],["5133",15000],["5039",10000]],"economic_expenditure_total_czk":360326710,"economic_financing":[["8123",194800000],["8124",-19167000],["8115",-1074000]],"economic_financing_total_czk":174559000,"economic_revenue":[["1211",57930000],["1121",29490000],["1511",28000000],["1111",23330000],["2132",13206990],["2111",8859080],["4112",4594900],["1113",3740000],["1122",3500000],["1345",2801000],["2324",2097000],["1381",1960000],["1112",1770000],["2131",1265350],["4116",600000],["1343",450000],["2133",443390],["2142",414000],["4111",340040],["1349",300000],["1361",280000],["1341",225000],["2212",130000],["2139",12000],["1334",10000],["2141",10000],["4121",8960]],"economic_revenue_total_czk":185767710,"purpose_expenditure":[["3412",87036000],["2219",52150000],["6171",49137750],["3639",35453500],["3613",18577250],["4351",16199500],["3722",16151000],["6399",-12900000],["3745",12265000],["5311",11343500],["3113",7572000],["6310",6718000],["3612",6549000],["2341",6157100],["3419",6150000],["3392",6139000],["2212",5360000],["3631",5200000],["6112",4423500],["3314",3100000],["3421",2834000],["3141",2392000],["3111",2255000],["3632",1537000],["2292",1400000],["5213",1100000],["5512",920000],["3315",884000],["6114",758500],["3326",620000],["6320",530000],["3721",520000],["3635",500000],["1014",275000],["3114",170000],["3399",165000],["3729",150000],["3742",100000],["3900",80610],["4349",73500],["2310",72000],["3792",65000],["2229",50000],["2321",48000],["3429",25000],["3231",20000]],"purpose_expenditure_total_czk":360326710},"revised":{"economic_expenditure":[["6121",247746850],["5169",43562000],["5331",29459600],["5011",25460810],["5362",-19302360],["5171",15849870],["5336",14333110],["6125",9520650],["5031",7116190],["6130",6000000],["6122",5250850],["5141",4796410],["5622",4155000],["5365",4000850],["5152",3591560],["5023",3502280],["5154",3320760],["5222",3203700],["5032",2725760],["5213",2205000],["5164",1866010],["5137",1754350],["5168",1611910],["6111",1540540],["5909",1468350],["5323",1151710],["5151",1121990],["5651",1100000],["5903",1100000],["5042",1005000],["5157",820000],["5163",802100],["5021",800400],["5139",768850],["5166",567000],["5499",511630],["5167",481100],["5199",460500],["5223",418000],["5162",377000],["5175",357640],["5194",354360],["5172",350000],["6322",350000],["5161",293580],["6451",288470],["5123",260330],["5173",254120],["5329",226170],["6119",182110],["5156",169200],["5132",155470],["5134",126200],["5492",124000],["5038",111000],["5339",101000],["6127",100000],["5153",87030],["5179",79390],["6351",72120],["5366",63830],["5136",61010],["5192",46200],["5176",42880],["5221",38000],["6129",32920],["5811",30000],["5493",29300],["5229",27370],["5019",23000],["5133",12300],["5039",10000],["5122",5710],["5131",580]],"economic_expenditure_total_czk":440690620,"economic_financing":[["8123",189766120],["8124",-57774320],["8115",7591000]],"economic_financing_total_czk":139582800,"economic_revenue":[["1211",57930000],["4216",41860100],["4213",32400130],["1121",29490000],["1511",28000000],["1111",23330000],["4222",15064800],["2132",13206990],["4122",11366970],["2111",8859080],["4112",4594900],["4116",4161940],["3111",4100000],["1122",4000000],["1113",3740000],["2229",2880600],["1345",2801000],["2324",2708850],["1386",1960000],["1112",1770000],["2131",1265350],["3121",950450],["2322",839330],["4111",510510],["2122",495190],["1343",450000],["2133",443390],["2142",414000],["1335",370940],["1349",300000],["1361",280000],["1341",225000],["2119",167340],["2212",130000],["2139",12000],["1334",10000],["2141",10000],["4121",8960]],"economic_revenue_total_czk":301107820,"purpose_expenditure":[["3412",90857450],["2219",66664530],["6171",49220170],["3639",36387990],["3613",27894890],["4351",26803510],["3113",16494820],["3722",15953050],["3612",15847350],["6399",-15442510],["3745",13007700],["5311",11743720],["3742",7820000],["2341",7657100],["3419",6875700],["3392",6733000],["3421",6620750],["3631",6400670],["2212",6360000],["6310",5060510],["3111",4888240],["6112",4423500],["3314",4170000],["3141",2492000],["3632",2213370],["3315",1410670],["3322",1207070],["5512",1178310],["2292",1151710],["5213",1100000],["3330",1060000],["3326",974630],["6114",758500],["3633",600000],["6320",530000],["3635",500000],["3721",479300],["3429",460000],["3900",440540],["1014",275000],["4359",270000],["3399",265000],["3114",170000],["3121",105900],["4349",83500],["2310",72000],["3729",70000],["6402",63830],["3792",62150],["2229",50000],["2321",48000],["5511",32000],["4357",30000],["3525",25000],["3231",20000],["3299",18000],["4371",10000],["4379",10000],["4350",5000],["4324",4000],["3316",3000]],"purpose_expenditure_total_czk":440690620},"actual":{"economic_expenditure":[["6121",214555400.16],["5169",37203600.6],["5331",29113591.5],["5011",24034351],["5362",-19421934],["5336",14333053.7],["5171",9815264.73],["5031",6339571],["6122",4588478.81],["5141",4383663.32],["5622",4155000],["5365",3935240],["5152",3237291.4],["5222",3201000],["5023",3024312],["5154",2878365.36],["5032",2478513],["5213",2205000],["5909",1401668.67],["5137",1317551.37],["5168",1304268.5],["5164",1286787.22],["6125",1155242.47],["5323",1151700.5],["5651",1100000],["5151",1000165.05],["5042",835751.84],["5163",770343],["5157",633955.53],["6111",585949.76],["5021",575110],["5139",565207.16],["5166",444648.59],["5199",441270],["5499",440081.65],["5223",408000],["6322",350000],["6130",330166.12],["5167",293381.6],["6451",288464],["5175",284738.36],["5162",282924.98],["5194",244490.29],["5329",226170],["5161",191363.93],["6119",182105],["5132",154484],["5492",110520],["5156",107870.9],["5123",105237.51],["5134",104552.1],["5339",101000],["5038",100688],["6127",95000],["5153",79448.27],["5343",74703],["6351",72116],["5366",63815],["5172",59077.04],["5179",50986],["5173",43145],["5221",38000],["6129",32912],["5136",29906],["5493",29300],["5229",27370],["5176",16911],["5122",5701],["5192",1950],["5131",579],["5133",467]],"economic_expenditure_total_czk":369657006.99,"economic_financing":[["8123",81517668.86],["8124",-57767053.04],["8115",9024247.93],["8901",549782.29]],"economic_financing_total_czk":33324646.04,"economic_revenue":[["1211",57271847.66],["4216",41860092.98],["1511",32877103.95],["4213",32457232.52],["1121",30656379.85],["3111",23060722],["1111",22987325.16],["4222",15064800],["2132",14281089.93],["4122",11626943],["2111",8362704.95],["2131",7570231.46],["4112",4594900],["4116",4432502.71],["1113",4052737.77],["1122",3935190],["2229",3063852.52],["2122",2995190],["1345",2902407.27],["2324",2723022.87],["1112",1998393.44],["1386",1116629.89],["3121",950445],["2322",870978],["1343",654413],["4111",510505.41],["2133",444926.8],["1387",436711.79],["2142",414704],["1361",386300],["1335",370936.58],["2212",315812.3],["1349",248582.17],["1341",229063],["2119",169039.8],["2310",109555.5],["2321",103000],["2141",72177.63],["3113",71240],["1334",24583.8],["4121",23964],["2139",23230],["1381",8954.15],["2329",1938.09]],"economic_revenue_total_czk":336332360.95,"purpose_expenditure":[["3412",88032903.61],["2219",60557706.32],["6171",34209930.43],["3639",25838816.35],["3613",25297046.96],["4351",24670340.8],["3113",16006798.28],["6399",-15507317],["3722",14420817.47],["3745",11871438.65],["5311",10988274.37],["3612",9720488.54],["3419",6860000],["3392",6512579.99],["3631",5081938.8],["2341",5060596.28],["2212",4859357],["6310",4642856.32],["3421",4554170],["3314",3885872.63],["6112",3609818],["3111",2985505.14],["3141",2405900],["3742",2061839.39],["3632",1518051.94],["3315",1316586.38],["2292",1151700.5],["5512",982767.46],["3322",945650],["3330",928518.2],["3326",879752.82],["6320",503950],["6114",448531.45],["3429",435000],["3900",402706],["3721",307688],["4359",260000],["3399",165330.86],["1014",154270.96],["3635",108900],["3121",105900],["6330",74703],["6402",63815],["4349",39905.03],["2310",39784.6],["3729",30615],["4357",30000],["5511",29089],["3525",25000],["3299",18000],["2321",13351.86],["4371",10000],["4379",10000],["3792",9702],["2229",5566],["4350",5000],["4324",4000],["3316",3000],["3114",2492.6]],"purpose_expenditure_total_czk":369657006.99}},"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."}}}}