{"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:00577081","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00577081","name":"Obec Vojkovice","short_name":"Vojkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Frýdek-Místek","municipality_code":552488},"amounts":{"revenue_approved":17346162,"revenue_adjusted":22148206.09,"revenue_actual":23067819.38,"expense_approved":37346162,"expense_adjusted":42148206.09,"expense_actual":21268617.36,"tax_revenue":16932387.87,"nontax_revenue":2765468.42,"capital_revenue":0,"transfer_revenue":3369963.09,"current_expense":11274200.15,"capital_expense":9994417.21,"budget_balance":1799202.02,"cash_current":23669491.7,"cash_previous":21870289.68},"ratios":{"revenue_execution":1.04152089,"expense_execution":0.50461501,"balance_to_revenue":0.07799619,"cash_to_expense":1.11288342,"cash_yoy":0.08226695,"capital_expense_share":0.46991382,"transfer_revenue_share":0.14608937},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00577081/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00577081"},"seo":{"slug":"vojkovice-00577081","path":"/cz/municipalities/vojkovice-00577081/"},"population":{"value":801,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17346162,"expenditure_czk":37346162,"financing_czk":20000000,"balance_czk":-20000000},{"stage":"revised","revenue_czk":22148206.09,"expenditure_czk":42148206.09,"financing_czk":20000000,"balance_czk":-20000000},{"stage":"actual","revenue_czk":23067819.38,"expenditure_czk":21268617.36,"financing_czk":-1799202.02,"balance_czk":1799202.02}],"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",22006050],["5901",2484810],["5011",2200000],["5169",1788320],["5023",1350000],["6122",950000],["5171",820000],["5031",810000],["5168",550000],["5365",526700],["6371",500000],["5032",345000],["5139",327000],["5137",232000],["5154",226000],["5499",224000],["5152",200000],["5166",150000],["5222",129000],["5492",120000],["5156",112000],["5163",106000],["5329",100000],["5339",92000],["5164",91000],["5175",89000],["5021",86000],["5136",84000],["6119",75000],["5323",71721],["5162",68000],["5167",52000],["5321",45980],["5123",44000],["5153",35000],["5194",35000],["5223",35000],["5172",25000],["5364",23781],["5042",20000],["5903",20000],["5151",16000],["5132",15500],["5179",15000],["5038",10000],["5494",10000],["5161",7000],["5192",6500],["5173",6000],["5362",4300],["5019",3000],["5041",2000],["5039",1000],["5131",500]],"economic_expenditure_total_czk":37346162,"economic_financing":[["8115",20000000]],"economic_financing_total_czk":20000000,"economic_revenue":[["1211",6700000],["1121",3230000],["1111",2300000],["1511",990000],["2131",877000],["1113",500000],["1345",480000],["2111",406893],["1122",365000],["2132",332108],["2420",300000],["2141",200000],["4112",185300],["1112",140000],["2460",118661],["1386",90000],["1387",50000],["4111",30000],["1334",15000],["2324",15000],["1341",8000],["1361",7000],["2133",6000],["1335",200]],"economic_revenue_total_czk":17346162,"purpose_expenditure":[["3111",10544000],["2212",5430000],["6171",4138000],["2219",3206050],["6399",2229810],["6112",1877000],["3639",1764500],["5512",1367000],["3723",1298800],["2221",1000000],["2310",780000],["3399",504000],["2321",500000],["3722",500000],["2115",400000],["2223",300000],["3631",235000],["3613",203000],["3412",165000],["6320",100000],["3314",92000],["3429",85000],["3349",80000],["4349",80000],["3635",75000],["2292",71721],["3419",62000],["3319",45000],["3721",35500],["4350",35000],["3113",30000],["6114",30000],["6402",23781],["5213",20000],["1014",10000],["3632",10000],["3745",10000],["6310",6000],["2229",3000]],"purpose_expenditure_total_czk":37346162},"revised":{"economic_expenditure":[["6121",23294560],["5901",2776918.09],["5011",2200000],["5171",2141000],["5169",2118820],["5365",1519370],["5023",1350000],["5031",810000],["6123",637200],["5139",590000],["5166",581000],["6122",346000],["5032",345000],["6422",300000],["5154",283500],["5137",281500],["5499",240000],["5168",217000],["5152",185000],["5321",169226],["5222",139000],["5156",112000],["5163",110000],["5136",105200],["5339",102000],["5329",100000],["5175",90000],["6119",87500],["5021",86000],["5492",80000],["5323",71721],["5162",68000],["5223",66000],["5164",59500],["5123",59000],["5167",57800],["5194",55000],["6371",50000],["5172",39000],["5153",35000],["5179",26000],["5364",23781],["5151",21000],["5042",20000],["5903",20000],["5132",15500],["5038",10000],["5494",10000],["5122",9000],["5161",7000],["5192",6500],["5362",6110],["5173",6000],["5041",4000],["5019",3000],["5039",1000],["5131",500]],"economic_expenditure_total_czk":42148206.09,"economic_financing":[["8117",33000000],["8118",-33000000],["8115",20000000]],"economic_financing_total_czk":20000000,"economic_revenue":[["1211",6700000],["1121",3230000],["1111",2300000],["1122",1517670],["4216",1370358.34],["4213",1048379.67],["1511",990000],["2131",918116],["1113",500000],["1345",480000],["2141",466000],["2111",412093],["4222",400000],["2132",335919],["4116",333425.08],["2420",300000],["4112",185300],["1112",140000],["2460",118661],["2321",110000],["1386",90000],["2324",79784],["1387",50000],["4111",32500],["1334",15000],["1341",8000],["2133",7800],["1361",7000],["2119",2000],["1335",200]],"economic_revenue_total_czk":22148206.09,"purpose_expenditure":[["3111",10624000],["2212",6091510],["6171",4208000],["6399",3514588.09],["2219",3456050],["6112",1892000],["3639",1838510],["5512",1667000],["5299",1500000],["3723",1398800],["2221",1000000],["2310",897150],["3722",570000],["3399",519000],["3412",471500],["2115",400000],["2223",300000],["3631",279000],["3613",262000],["3745",181000],["3349",101000],["6320",100000],["3314",92000],["3429",92000],["3635",87500],["4349",80000],["3419",73000],["2292",71721],["4350",60000],["3319",59000],["2321",50000],["3113",46096],["3721",35500],["6114",32500],["6402",23781],["5213",20000],["1014",10000],["3632",10000],["3900",10000],["6310",10000],["4359",6000],["3421",5000],["2229",3000]],"purpose_expenditure_total_czk":42148206.09},"actual":{"economic_expenditure":[["6121",8961890.21],["5011",1989628],["5169",1793846.16],["5365",1518470],["5023",1252330],["5031",736566],["5171",653712.23],["6123",637160],["5166",453765],["6422",300000],["5032",292066],["5154",266413.31],["5139",251651.94],["5499",213193],["5321",169226],["5137",165954.26],["5152",160600.55],["5168",156953.57],["5222",139000],["5339",102000],["5136",101940],["5156",82799],["5329",81382],["5323",71721],["5492",66000],["5123",55927.5],["5021",51342],["6371",50000],["5163",49653.4],["5194",49407.84],["5162",43539.52],["6122",42867],["5175",41469.6],["5172",38799.86],["5223",36000],["5164",34149.59],["5167",32967.83],["5364",23781],["5153",21614.62],["5179",15000],["5151",10650.72],["5042",9680],["5038",8174],["5362",6110],["5132",5709],["5494",5337],["5122",4713],["5173",4681],["5161",3283],["5041",2691.65],["6119",2500],["5192",300]],"economic_expenditure_total_czk":21268617.36,"economic_financing":[["8117",33000000],["8118",-33000000],["8115",-1799202.02]],"economic_financing_total_czk":-1799202.02,"economic_revenue":[["1211",6774416.69],["1121",3630935.71],["1111",2478865.88],["1122",1517670],["4216",1370358.34],["1511",1121563.39],["4213",1048379.67],["2131",919651.58],["1113",479593.16],["1345",479362],["2141",466673.73],["2111",412164.5],["4222",400000],["2132",336898.68],["4116",333425.08],["2420",300000],["1112",236605.67],["4112",185300],["1386",132267.99],["2460",129238],["2321",110000],["2324",80891.93],["1387",51841.91],["4111",32500],["1334",11309.1],["1361",8650],["1341",8206],["2133",7950],["2119",2000],["1381",1028.37],["1335",72]],"economic_revenue_total_czk":23067819.38,"purpose_expenditure":[["2212",5398191.87],["6171",3658739.07],["2219",2802656.33],["6112",1699032.48],["6399",1517670],["3111",1372056.72],["3639",934431.6],["3723",516952.63],["3722",489541.12],["3399",465746.5],["5512",389329.17],["2115",320500],["3631",271525.42],["3613",164877.29],["3745",160233.62],["2310",117150],["3412",114271.49],["3349",100408],["3314",92000],["5299",87960.95],["4349",74976],["3419",73000],["2292",71721],["3429",56910.49],["2321",50000],["3113",46096],["3319",42580.42],["6320",40860],["3721",32704.79],["4350",30000],["6402",23781],["6114",20420],["3900",10000],["6310",8793.4],["4359",6000],["3421",5000],["3635",2500]],"purpose_expenditure_total_czk":21268617.36}},"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."}}}}