{"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:00512044","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00512044","name":"Obec Vojníkov","short_name":"Vojníkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":562289},"amounts":{"revenue_approved":3987184,"revenue_adjusted":5583811,"revenue_actual":5549210.91,"expense_approved":6433069,"expense_adjusted":8947611,"expense_actual":7747554.59,"tax_revenue":3325783.42,"nontax_revenue":1266952.49,"capital_revenue":38600,"transfer_revenue":917875,"current_expense":7699154.59,"capital_expense":48400,"budget_balance":-2198343.68,"cash_current":4490311.97,"cash_previous":6131767.71},"ratios":{"revenue_execution":0.9938035,"expense_execution":0.86587968,"balance_to_revenue":-0.39615428,"cash_to_expense":0.57957797,"cash_yoy":-0.26769699,"capital_expense_share":0.00624713,"transfer_revenue_share":0.1654064},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00512044/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00512044"},"seo":{"slug":"vojnikov","path":"/cz/municipalities/vojnikov/"},"population":{"value":86,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3987184,"expenditure_czk":6433069,"financing_czk":2445885,"balance_czk":-2445885},{"stage":"revised","revenue_czk":5583811,"expenditure_czk":8947611,"financing_czk":3363800,"balance_czk":-3363800},{"stage":"actual","revenue_czk":5549210.91,"expenditure_czk":7747554.59,"financing_czk":2198343.68,"balance_czk":-2198343.68}],"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",2650000],["5169",2077577],["5139",364000],["5023",307800],["5011",266220],["5021",223150],["5154",125350],["5032",99702],["5362",90000],["5163",65074],["5031",39600],["5042",28000],["5364",24520],["5903",20000],["5162",12000],["5175",11620],["5168",8000],["5194",7000],["5156",6500],["5221",2500],["5329",2386],["5131",600],["5173",570],["5038",500],["5161",400]],"economic_expenditure_total_czk":6433069,"economic_financing":[["8115",2445885]],"economic_financing_total_czk":2445885,"economic_revenue":[["1211",1144500],["2111",806204],["1121",582900],["1511",557000],["1111",418000],["1345",90000],["2324",79000],["1113",73700],["4112",71764],["2131",43270],["2132",35796],["1112",34900],["4111",31500],["1386",9600],["1387",4600],["1381",4200],["2141",150],["1361",100]],"economic_revenue_total_czk":3987184,"purpose_expenditure":[["2341",2030000],["1031",1317000],["2212",675000],["1032",454000],["1036",404912],["6112",389502],["6171",250900],["3722",190000],["3723",190000],["3745",159000],["6399",90000],["3631",70000],["6320",58074],["3399",26680],["2321",25000],["6402",24520],["5213",20000],["6114",18910],["3726",15000],["6310",7000],["3612",5500],["2310",3000],["4379",2500],["5519",2500],["6409",2386],["3341",1080],["3724",605]],"purpose_expenditure_total_czk":6433069},"revised":{"economic_expenditure":[["5171",3684045],["5169",2808440],["5362",632080],["5139",377408],["5023",307800],["5011",274720],["5021",245966],["5154",130400],["5032",106402],["5163",65874],["5031",54200],["6119",48400],["5168",42300],["5042",33138],["5137",27709],["5364",24520],["5903",20000],["5156",17500],["5162",15460],["5175",11684],["5194",11300],["5329",2944],["5221",2500],["5136",670],["5131",600],["5173",570],["5038",500],["5161",481]],"economic_expenditure_total_czk":8947611,"economic_financing":[["8115",3363800]],"economic_financing_total_czk":3363800,"economic_revenue":[["1211",1235400],["2111",1037281],["4116",813575],["1511",709272],["1121",662900],["1111",451390],["2324",127271],["1345",113128],["1113",87491],["4112",71800],["2131",50670],["1112",43181],["3111",38600],["2132",35796],["2460",35500],["4111",32500],["1386",24142],["1387",9464],["1381",4200],["2141",150],["1361",100]],"economic_revenue_total_czk":5583811,"purpose_expenditure":[["2341",3049000],["1031",1691489],["2212",802200],["6399",632080],["1032",462000],["1036",434712],["6112",389502],["6171",346329],["3723",242709],["3722",215000],["3745",177453],["3639",105000],["3631",70000],["6320",58074],["2321",56694],["3635",48400],["3399",32785],["6402",24520],["3725",21780],["3726",21000],["6114",20155],["5213",20000],["6310",7800],["3612",5500],["5519",3300],["2310",3000],["6409",2944],["4379",2500],["3341",1080],["3724",605]],"purpose_expenditure_total_czk":8947611},"actual":{"economic_expenditure":[["5171",3099425.88],["5169",2497392.4],["5362",618499],["5023",307800],["5011",274710],["5139",249580.69],["5021",220211],["5154",108323.53],["5031",54174],["5163",53788.4],["6119",48400],["5032",42663],["5168",42211],["5042",33137.4],["5137",27709],["5364",24519.37],["5162",15458.5],["5156",14427.8],["5194",11277.62],["5175",1614],["5329",1044],["5136",670],["5173",284],["5161",234]],"economic_expenditure_total_czk":7747554.59,"economic_financing":[["8115",1641455.74],["8901",556887.94]],"economic_financing_total_czk":2198343.68,"economic_revenue":[["1211",1235394.51],["2111",1037208.42],["4116",813575],["1511",709205.93],["1121",662834.99],["1111",451389.54],["2324",127187.88],["1345",102450],["1113",87490.66],["4112",71800],["2131",50631],["1112",43180.68],["3111",38600],["2132",35796],["4111",32500],["1386",24141.05],["2460",16000],["1387",9463.01],["1381",183.05],["2141",129.19],["1361",50]],"economic_revenue_total_czk":5549210.91,"purpose_expenditure":[["2341",3016707.07],["1031",1547638.9],["6399",618499],["1036",434103],["6171",343576.78],["6112",325836],["3723",236200.85],["1032",219794.53],["2212",218374.02],["3722",209494.47],["3745",155494.5],["3639",103162.69],["2321",56670.86],["3631",49070],["3635",48400],["6320",46113],["6402",24519.37],["3725",21780],["3399",20872.62],["3726",19965],["6114",19369],["6310",7675.4],["5519",2653.53],["6409",1044],["3341",540]],"purpose_expenditure_total_czk":7747554.59}},"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."}}}}