{"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:00488381","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00488381","name":"Obec Vojkovice","short_name":"Vojkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":584142},"amounts":{"revenue_approved":30138700,"revenue_adjusted":31737800,"revenue_actual":30302044.73,"expense_approved":39222400,"expense_adjusted":37721500,"expense_actual":29453923.9,"tax_revenue":26377333.45,"nontax_revenue":3088180.28,"capital_revenue":16900,"transfer_revenue":819631,"current_expense":24734131.44,"capital_expense":4719792.46,"budget_balance":848120.83,"cash_current":37377643.19,"cash_previous":37279522.36},"ratios":{"revenue_execution":0.95476198,"expense_execution":0.78082589,"balance_to_revenue":0.0279889,"cash_to_expense":1.26902084,"cash_yoy":0.00263203,"capital_expense_share":0.16024325,"transfer_revenue_share":0.0270487},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00488381/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00488381"},"seo":{"slug":"vojkovice-00488381","path":"/cz/municipalities/vojkovice-00488381/"},"population":{"value":1188,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30138700,"expenditure_czk":39222400,"financing_czk":9083700,"balance_czk":-9083700},{"stage":"revised","revenue_czk":31737800,"expenditure_czk":37721500,"financing_czk":5983700,"balance_czk":-5983700},{"stage":"actual","revenue_czk":30302044.73,"expenditure_czk":29453923.9,"financing_czk":-848120.83,"balance_czk":848120.83}],"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":[["5171",8025000],["6121",7800000],["5169",7129400],["5011",2350000],["6449",1500000],["5331",1400000],["5901",1050000],["5321",921700],["5139",913700],["5222",901300],["5137",900000],["5329",776300],["5031",620000],["5023",500000],["6119",441300],["6122",420000],["5019",380000],["5365",324800],["5168",305000],["5021",293600],["5032",290000],["5154",256000],["5153",250000],["5499",151300],["5903",130000],["5323",121300],["5141",121000],["5039",120000],["5178",115000],["5163",101000],["5175",77000],["5156",73000],["5172",65000],["5151",57000],["5167",50000],["5162",44000],["5136",38000],["5492",35000],["5194",20000],["5223",20000],["5362",19000],["5164",18000],["5367",16300],["5041",16000],["5038",15000],["5229",14700],["5132",10000],["5166",8000],["5173",7000],["5364",5700],["5161",5000],["5909",1000]],"economic_expenditure_total_czk":39222400,"economic_financing":[["8117",25000000],["8118",-25000000],["8115",9883700],["8124",-800000]],"economic_financing_total_czk":9083700,"economic_revenue":[["1211",11500000],["1121",5900000],["1111",4320000],["1511",2157000],["2111",955500],["1345",930000],["1113",750000],["2141",600000],["2324",373000],["2449",373000],["1112",355000],["1122",324800],["4112",284600],["1386",250000],["4222",200000],["2131",180000],["1334",150000],["2132",144000],["2321",80000],["1387",65000],["1381",47000],["1341",45000],["1342",45000],["4111",32000],["2139",27900],["1361",19000],["1343",15000],["2119",8000],["3111",5000],["3119",1800],["1344",1000],["1382",100]],"economic_revenue_total_czk":30138700,"purpose_expenditure":[["2212",6325000],["6171",5574200],["2310",3205000],["2219",3009900],["3745",2490000],["3111",2153000],["3113",2140000],["3723",1501000],["3639",1450000],["6112",1448000],["3412",1386000],["3722",810000],["3631",800000],["2321",798000],["3399",735000],["3419",705000],["3612",700000],["2333",500000],["5311",473600],["3635",441300],["5212",365000],["6399",326800],["5213",250000],["3729",210300],["4351",165200],["6310",137000],["2292",121300],["3429",111300],["3326",100000],["6320",85000],["3726",75600],["5512",72200],["3141",70000],["3314",70000],["3744",65000],["3421",58000],["3632",49000],["4379",40000],["3341",35000],["6114",32000],["5272",30000],["6402",22000],["3322",20000],["3330",20000],["3721",15000],["2143",13400],["6409",7200],["4329",6100],["3749",5000]],"purpose_expenditure_total_czk":39222400},"revised":{"economic_expenditure":[["5169",6325600],["5171",5728400],["6121",4039400],["5329",2469400],["5011",2380500],["5331",2100000],["6449",1647600],["5649",1638000],["5222",1054300],["5139",969100],["5321",964500],["5901",800000],["5031",627600],["6122",555000],["5365",530900],["5336",502700],["5023",500000],["5137",487100],["6119",441300],["5019",380000],["5154",342300],["6123",320000],["5168",305000],["5021",303800],["5153",298500],["5032",292800],["5499",163800],["5162",143400],["5903",130000],["5039",126900],["5323",121300],["5141",121000],["5163",101000],["5156",80000],["5175",77100],["5172",65000],["5151",64500],["5123",59700],["5167",55000],["5136",49300],["5164",49000],["5132",35000],["5178",35000],["5492",35000],["6349",26300],["5362",24000],["5194",20000],["5223",20000],["5134",17000],["5367",16300],["5041",16000],["5229",16000],["5038",15000],["5166",8000],["5364",7300],["5173",7100],["5161",5200],["5122",5000],["5909",2500]],"economic_expenditure_total_czk":37721500,"economic_financing":[["8117",89000000],["8118",-89000000],["8115",6783700],["8124",-800000]],"economic_financing_total_czk":5983700,"economic_revenue":[["1211",11500000],["1121",5933100],["1111",4320000],["1511",2157000],["2111",957500],["1345",929900],["1113",786000],["2149",716000],["1122",530900],["2449",520500],["4116",502700],["2324",459000],["1112",387000],["4112",284600],["1386",250000],["4213",232000],["2131",213400],["4222",200000],["2132",174000],["1334",150000],["1387",105000],["2321",96200],["1342",51200],["2141",50000],["1381",47000],["1341",45000],["4111",32500],["2139",27900],["1343",25000],["1361",19000],["3111",12000],["2119",8000],["2112",7200],["3119",5400],["2229",1600],["1344",1000],["1382",200]],"economic_revenue_total_czk":31737800,"purpose_expenditure":[["6171",5491900],["2310",3281000],["2219",2849500],["3113",2642700],["3111",2176400],["3412",1761400],["3723",1751500],["2321",1648000],["3639",1632000],["2212",1402500],["3631",1305000],["3745",1262900],["6112",1206000],["3744",898700],["3399",860200],["3419",855000],["3722",855000],["3612",700000],["5311",629100],["6399",535400],["2333",500000],["3635",441300],["5512",399200],["5212",365000],["3314",322000],["5213",250000],["3729",210300],["4351",201100],["3341",185000],["6310",137000],["2292",121300],["3429",117300],["3326",100000],["6320",85000],["3726",75600],["3141",74100],["3421",63000],["3632",49000],["4379",48100],["3725",37000],["6114",32500],["2143",31500],["5272",30000],["2341",20000],["3322",20000],["3330",20000],["3721",17300],["6402",7300],["6409",6300],["4329",6100],["3749",5000]],"purpose_expenditure_total_czk":37721500},"actual":{"economic_expenditure":[["5169",5224165.55],["5171",3955855.38],["5329",2469066.74],["5011",2240233],["6121",2140132.9],["5331",1980000],["6449",1647538.51],["5649",1637880],["5321",964080],["5222",956508.3],["5031",591857],["5365",530880],["5336",502531],["5023",488293],["6122",465658],["5139",385927.7],["5019",375262],["6123",295000],["5032",258685],["5153",243169],["5168",216838.69],["5021",206607],["5154",196141.8],["5137",185938],["5499",157240],["6119",145200],["5039",126850],["5323",121300],["5141",106125.59],["5163",92733.4],["5162",88158.89],["5123",58820.5],["5164",44702],["5151",38913],["5156",38848],["5136",37529.82],["6349",26263.05],["5167",25584.2],["5178",22224.07],["5172",21986],["5492",21000],["5362",20847],["5175",17335],["5367",16240],["5229",14987.81],["5134",11996],["5038",9720],["5132",7718],["5364",7035],["5122",4971],["5194",4346],["5161",2860],["5909",2076],["5173",2065]],"economic_expenditure_total_czk":29453923.9,"economic_financing":[["8118",-89000000],["8117",59000000],["8115",29901879.17],["8124",-750000]],"economic_financing_total_czk":-848120.83,"economic_revenue":[["1211",11101502.68],["1121",5933030.62],["1111",4149405.55],["1511",2136257.82],["2111",951073],["1345",919022],["1113",785154.72],["2149",715250],["1122",530880],["2449",520498.51],["4116",502531],["2324",404146.06],["1112",386921.04],["4112",284600],["1386",216096.09],["2131",201208.89],["2132",163192],["2321",96200],["1387",84731.76],["1342",51155],["1341",42767],["4111",32500],["2139",27899],["1343",19079],["1361",11810],["3111",11500],["1334",7598.1],["3119",5400],["2119",4000],["2112",2750],["1381",1796.49],["2229",1463],["2141",499.82],["1382",125.58]],"economic_revenue_total_czk":30302044.73,"purpose_expenditure":[["6171",3949961.61],["2310",3275760],["3113",2513147],["2219",2447779.25],["3111",2086317],["2321",1642705],["3723",1598953.81],["3639",1394732.55],["6112",1071990.9],["3745",1022995.49],["3412",953857.32],["3722",847750.19],["3419",845960],["3744",833690],["3631",722019.9],["5311",581084.7],["3612",580800],["3399",558942.42],["6399",534956],["5512",374020],["3314",275749.04],["4351",201095],["3635",145200],["3341",139272.95],["2292",121300],["6310",119986.99],["6320",78872],["2212",78357.81],["3726",75561],["3141",74003],["3429",70546],["4379",47972],["3725",36967.74],["2143",31367],["6114",29220],["3421",25745.3],["3721",17204.12],["2341",12660],["3322",12100],["6402",7035],["6409",6287.81],["4329",6065],["3632",3933]],"purpose_expenditure_total_czk":29453923.9}},"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."}}}}