{"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:00511315","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00511315","name":"Obec Kojčice","short_name":"Kojčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":598712},"amounts":{"revenue_approved":9723700,"revenue_adjusted":11751740.46,"revenue_actual":11646860.74,"expense_approved":9143600,"expense_adjusted":10593534,"expense_actual":9492269.17,"tax_revenue":9495994.26,"nontax_revenue":1359566.48,"capital_revenue":173400,"transfer_revenue":617900,"current_expense":7313669.35,"capital_expense":2178599.82,"budget_balance":2154591.57,"cash_current":12502661.89,"cash_previous":11948066.32},"ratios":{"revenue_execution":0.99107539,"expense_execution":0.89604368,"balance_to_revenue":0.18499333,"cash_to_expense":1.31714152,"cash_yoy":0.04641718,"capital_expense_share":0.22951307,"transfer_revenue_share":0.05305292},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00511315/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00511315"},"seo":{"slug":"kojcice","path":"/cz/municipalities/kojcice/"},"population":{"value":352,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9723700,"expenditure_czk":9143600,"financing_czk":-580100,"balance_czk":580100},{"stage":"revised","revenue_czk":11751740.46,"expenditure_czk":10593534,"financing_czk":-1158206.46,"balance_czk":1158206.46},{"stage":"actual","revenue_czk":11646860.74,"expenditure_czk":9492269.17,"financing_czk":-2154591.57,"balance_czk":2154591.57}],"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":[["5169",2610000],["5171",1730000],["6121",1300000],["5023",660000],["5154",530600],["5331",350000],["5021",300000],["5153",300000],["5011",260000],["5139",195000],["5321",135000],["5151",100000],["6119",100000],["6130",100000],["5137",95000],["5032",85000],["5141",70000],["5031",65000],["5163",60000],["5162",40000],["5168",30000],["5156",10000],["5222",7000],["5167",4000],["5229",3500],["5038",1500],["5161",1000],["5362",1000]],"economic_expenditure_total_czk":9143600,"economic_financing":[["8115",-580100]],"economic_financing_total_czk":-580100,"economic_revenue":[["1211",3200000],["1121",1600000],["1111",1200000],["2111",690000],["4116",600000],["1511",500000],["3111",450000],["1345",340000],["4216",280000],["1113",270000],["4122",150000],["1122",100000],["2324",100000],["4112",82200],["1112",80000],["2132",24000],["1381",20000],["4111",20000],["2139",10000],["1341",5000],["1334",1000],["1361",1000],["2141",500]],"economic_revenue_total_czk":9723700,"purpose_expenditure":[["3111",1150000],["2310",1050000],["3745",1050000],["2321",920000],["6171",783500],["2212",750000],["6112",720000],["2333",600000],["3722",521000],["3631",445000],["3392",170000],["2219",130000],["3639",103500],["3113",100000],["3635",100000],["2141",95000],["6310",75000],["3612",55600],["6320",55000],["5512",50000],["3326",40000],["3421",40000],["2341",20000],["3319",20000],["3399",20000],["3412",20000],["6117",20000],["3314",18000],["3721",10000],["4356",7000],["3341",5000]],"purpose_expenditure_total_czk":9143600},"revised":{"economic_expenditure":[["5169",2188564],["5171",2049448],["6121",1550000],["6129",771000],["5023",660000],["5154",544700],["5021",403821],["5331",350000],["5153",300000],["5336",285000],["5011",260000],["5139",214313],["6119",150000],["5137",140000],["5321",139804],["5151",100000],["6130",100000],["5032",85000],["5141",70000],["5031",65000],["5163",60000],["5162",40000],["5168",30000],["5222",14200],["5156",10000],["5167",4000],["5229",3500],["5038",1500],["5175",1184],["5161",1000],["5362",1000],["5363",500]],"economic_expenditure_total_czk":10593534,"economic_financing":[["8115",-1158206.46]],"economic_financing_total_czk":-1158206.46,"economic_revenue":[["1211",3565724.91],["1121",1912084.64],["1122",1369630],["1111",1336965.26],["2111",901641],["1511",539634.09],["3111",298820],["4116",288200],["1345",286750],["1113",252467.85],["4222",155000],["1112",124572.75],["2141",110500],["2119",106885.2],["2324",100000],["4112",82200],["1386",69642.27],["2132",60000],["4122",60000],["2329",50000],["4111",32500],["1387",27296.68],["2139",10000],["1335",5696.8],["1341",3900],["1334",992.5],["1381",536.51],["1361",100]],"economic_revenue_total_czk":11751740.46,"purpose_expenditure":[["3111",1885000],["3745",1405448],["2310",1020000],["6171",986764],["2321",920000],["6112",720000],["2333",600000],["3722",589000],["2212",450000],["3631",445000],["2115",219000],["3392",170000],["5512",155000],["3635",150000],["2219",130000],["3113",104804],["3639",103500],["2141",95000],["6310",75000],["3612",55600],["6320",55000],["3326",40000],["3412",40000],["3421",40000],["2341",20000],["3319",20000],["3399",20000],["3314",19313],["6114",16305],["4356",14200],["2399",14100],["3721",10000],["3341",5000],["6409",500]],"purpose_expenditure_total_czk":10593534},"actual":{"economic_expenditure":[["5169",1867871.49],["5365",1369830],["6121",1251478.39],["6129",768501.43],["5023",658095],["5171",505508.14],["5021",452890],["5154",441173.45],["5331",360000],["5011",287918],["5336",285000],["5153",242880.59],["6119",147620],["5139",135473.57],["5321",134284],["5151",92638],["5137",91238.07],["5032",85145],["5031",71537],["5163",59957],["5141",54690.11],["5168",41921.21],["5162",28548.32],["5222",17730],["6130",11000],["5156",8798],["5175",6521],["5179",5532],["5161",2573.4],["5167",2100],["5362",1816],["5038",1500],["5363",500]],"economic_expenditure_total_czk":9492269.17,"economic_financing":[["8118",-21000000],["8117",15000000],["8115",5445404.43],["8124",-1599996]],"economic_financing_total_czk":-2154591.57,"economic_revenue":[["1211",3565724.91],["1121",1911884.64],["1122",1369830],["1111",1336965.26],["2111",748893],["1511",539634.09],["2119",323821],["4116",288200],["1345",286750],["1113",252467.85],["3111",173400],["4222",155000],["1112",124572.75],["2141",102318.28],["4112",82200],["1386",69642.27],["2131",69340],["4122",60000],["2329",59881.2],["2132",50000],["4111",32500],["1387",27296.68],["1335",5696.8],["2112",5313],["1341",3900],["1334",992.5],["1381",536.51],["1361",100]],"economic_revenue_total_czk":11646860.74,"purpose_expenditure":[["3111",1744468.05],["6399",1369830],["3745",1324527.15],["6171",972700.31],["6112",718359],["2310",606671.01],["3722",588290.26],["2321",418371.19],["2212",308647.79],["3631",273305.61],["2115",219000],["5512",154842.25],["3635",147620],["3113",104804],["3392",91034.42],["2141",68755.08],["6310",61233.11],["6320",53414],["3612",50440],["3639",36310],["3412",36300],["3421",29408],["3319",20000],["3326",19664.5],["3314",19313],["6114",16305],["4356",14200],["2399",13783.44],["2219",10172],["6409",500]],"purpose_expenditure_total_czk":9492269.17}},"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."}}}}