{"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:00572721","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00572721","name":"Obec Vojtanov","short_name":"Vojtanov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Cheb","municipality_code":539074},"amounts":{"revenue_approved":7158500,"revenue_adjusted":7690910,"revenue_actual":8014816.1,"expense_approved":7201700,"expense_adjusted":10780600,"expense_actual":9315525.88,"tax_revenue":6690311,"nontax_revenue":342920.1,"capital_revenue":200110,"transfer_revenue":781475,"current_expense":7158232.45,"capital_expense":2157293.43,"budget_balance":-1300709.78,"cash_current":3332061.45,"cash_previous":4818763.72},"ratios":{"revenue_execution":1.04211545,"expense_execution":0.86410087,"balance_to_revenue":-0.16228816,"cash_to_expense":0.35768903,"cash_yoy":-0.30852359,"capital_expense_share":0.23158042,"transfer_revenue_share":0.0975038},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00572721/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00572721"},"seo":{"slug":"vojtanov","path":"/cz/municipalities/vojtanov/"},"population":{"value":247,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7158500,"expenditure_czk":7201700,"financing_czk":43200,"balance_czk":-43200},{"stage":"revised","revenue_czk":7690910,"expenditure_czk":10780600,"financing_czk":3089690,"balance_czk":-3089690},{"stage":"actual","revenue_czk":8014816.1,"expenditure_czk":9315525.88,"financing_czk":1300709.78,"balance_czk":-1300709.78}],"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",2079000],["5171",1275000],["5023",1032000],["5137",392000],["5222",325000],["5155",310000],["6119",250000],["5154",217000],["5021",205500],["5031",156000],["5139",126000],["6123",120000],["5175",117000],["6121",100000],["5032",90000],["5151",63000],["5166",60000],["5341",45000],["5162",40000],["5163",33000],["5172",25000],["5321",24000],["5194",22000],["5492",16000],["5136",10000],["5164",10000],["5339",10000],["5903",10000],["5173",8000],["5221",7500],["5156",5000],["5213",5000],["5362",4200],["5039",3000],["5161",3000],["5165",1500],["5038",1000],["5167",1000]],"economic_expenditure_total_czk":7201700,"economic_financing":[["8115",43200]],"economic_financing_total_czk":43200,"economic_revenue":[["1211",2600000],["1121",1330000],["1111",940000],["1511",800000],["2132",397000],["4131",300000],["1345",242000],["1113",168000],["1112",79000],["2111",77400],["4112",72000],["1122",45000],["2131",35000],["1386",25000],["1381",15000],["1387",15000],["1341",7000],["1361",6000],["2142",5000],["2141",100]],"economic_revenue_total_czk":7158500,"purpose_expenditure":[["6171",1743000],["3639",1551500],["6112",1294000],["3612",510000],["3419",378000],["3722",372000],["3399",332000],["3723",185000],["3631",155000],["2212",140000],["3421",100000],["2321",95500],["3613",93000],["6330",45000],["3725",40000],["3314",39000],["6409",37500],["6320",26000],["3412",25000],["5512",20000],["5213",12000],["6310",8000],["6399",200]],"purpose_expenditure_total_czk":7201700},"revised":{"economic_expenditure":[["5169",3081700],["6121",1288200],["5171",1134400],["5023",1057500],["6123",771000],["5137",579500],["5139",424700],["5222",325000],["5154",322000],["5155",310000],["6122",243500],["5021",239000],["5175",201600],["5031",161500],["5032",93000],["5166",64500],["5151",64000],["6127",53500],["5164",49600],["5341",45000],["5163",43000],["5162",40000],["5492",26500],["5172",25000],["5321",24000],["5194",22000],["5213",12000],["5136",10000],["5229",10000],["5339",10000],["5903",10000],["5173",8300],["5221",7500],["5156",5000],["5362",4200],["5039",3000],["5161",3000],["5134",2000],["5909",2000],["5165",1900],["5038",1000],["5167",1000]],"economic_expenditure_total_czk":10780600,"economic_financing":[["8115",3089690]],"economic_financing_total_czk":3089690,"economic_revenue":[["1211",2600000],["1121",1330000],["1111",940000],["1511",800000],["2132",397000],["4131",300000],["4222",300000],["1345",242000],["3111",200110],["1113",168000],["1112",79000],["2111",77400],["4112",71800],["1122",45000],["2131",35000],["4111",32500],["1386",25000],["1381",15000],["1387",15000],["1341",7000],["1361",6000],["2142",5000],["2141",100]],"economic_revenue_total_czk":7690910,"purpose_expenditure":[["3639",2770100],["3613",1652000],["6171",1594800],["6112",1328000],["3419",713800],["3612",559500],["3399",463500],["3722",408500],["2212",360000],["3723",185000],["3631",155000],["2321",95500],["3314",63500],["3633",60000],["6409",56500],["2411",56000],["6330",45000],["3725",40000],["3421",39000],["6320",36000],["6114",32800],["3412",25000],["5512",20000],["5213",12000],["6310",8000],["3319",900],["6399",200]],"purpose_expenditure_total_czk":10780600},"actual":{"economic_expenditure":[["5169",2989266.9],["6121",1145014.63],["5023",1057094],["6123",770649],["5171",557562.43],["5139",386801.48],["5137",358507.69],["5222",317480],["5154",292685.56],["5155",220330.3],["5021",213014],["5175",194860.43],["6122",188130.8],["5031",161167],["5032",92815],["5166",64450],["6127",53499],["5164",47297],["5163",36912.2],["5162",30641.78],["5151",30630],["5492",20284],["5321",20000],["5194",18876.68],["5213",10244],["5229",10000],["5339",10000],["5173",5549],["5362",3100],["5134",1882],["5165",1843],["5909",1829],["5156",1793],["5136",564],["5038",400],["5161",352]],"economic_expenditure_total_czk":9315525.88,"economic_financing":[["8115",1245075.78],["8901",55634]],"economic_financing_total_czk":1300709.78,"economic_revenue":[["1211",2642862.02],["1121",1416597.01],["1511",1100992.44],["1111",978460.85],["4131",377175],["4222",300000],["2132",276922],["3111",200110],["1345",193930],["1113",187104.48],["1112",92309.44],["4112",71800],["2111",55652.5],["1386",51601.26],["4111",32500],["1387",20225.84],["2131",10345.6],["1341",3267],["1361",2560],["1381",400.66]],"economic_revenue_total_czk":8014816.1,"purpose_expenditure":[["3639",2659934.3],["3613",1618179.84],["6112",1316333],["6171",1120522.28],["3419",598166],["3399",443503.19],["3722",406155.29],["3612",331940.21],["2212",238715.59],["3723",170987.52],["3631",115441.03],["3314",59058.25],["3633",57750],["2411",47172.71],["6409",39553],["6320",31428],["3725",21216.8],["5512",20000],["6114",10928.63],["6310",5884.2],["2321",1764],["3319",892.04]],"purpose_expenditure_total_czk":9315525.88}},"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."}}}}