{"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:00254444","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254444","name":"Město Bochov","short_name":"Bochov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555029},"amounts":{"revenue_approved":65114200,"revenue_adjusted":85807537.12,"revenue_actual":83776847.9,"expense_approved":71822000,"expense_adjusted":97486348.12,"expense_actual":73697920.29,"tax_revenue":62249269.2,"nontax_revenue":16497416.58,"capital_revenue":262220,"transfer_revenue":4767942.12,"current_expense":61472518.96,"capital_expense":12225401.33,"budget_balance":10078927.61,"cash_current":60712823.99,"cash_previous":85412830.7},"ratios":{"revenue_execution":0.97633437,"expense_execution":0.75598196,"balance_to_revenue":0.12030684,"cash_to_expense":0.82380648,"cash_yoy":-0.2891838,"capital_expense_share":0.1658853,"transfer_revenue_share":0.05691241},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254444/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254444"},"seo":{"slug":"bochov","path":"/cz/municipalities/bochov/"},"population":{"value":1874,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":65114200,"expenditure_czk":71822000,"financing_czk":6707800,"balance_czk":-6707800},{"stage":"revised","revenue_czk":85807537.12,"expenditure_czk":97486348.12,"financing_czk":11678811,"balance_czk":-11678811},{"stage":"actual","revenue_czk":83776847.9,"expenditure_czk":73697920.29,"financing_czk":-10078927.61,"balance_czk":10078927.61}],"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",13885000],["6121",13530000],["5011",9597000],["5331",7174000],["5169",6195000],["5031",2650000],["5152",2000000],["5023",1810000],["5154",1620000],["5032",1053000],["5021",1016000],["5168",1006000],["6123",1000000],["5229",909000],["5499",852000],["5151",733000],["5139",720000],["5163",713000],["6122",650000],["5137",615000],["5156",425000],["5166",400000],["5153",360000],["5141",350000],["5019",340000],["5172",313000],["6119",300000],["5136",270000],["5362",251000],["5162",170000],["6111",115000],["5175",110000],["5194",105000],["5167",76000],["5161",70000],["5134",65000],["5329",55000],["5138",50000],["5155",50000],["5901",50000],["5903",50000],["5038",40000],["5192",25000],["5222",25000],["5311",22000],["5173",3000],["5164",2000],["5179",2000]],"economic_expenditure_total_czk":71822000,"economic_financing":[["8115",7907800],["8124",-1200000]],"economic_financing_total_czk":6707800,"economic_revenue":[["1211",24000000],["1121",12200000],["1111",8850000],["2132",4000000],["1511",3500000],["2111",3080200],["1345",2000000],["1113",1550000],["2324",1288000],["2131",1220000],["4112",1080000],["1112",700000],["2122",500000],["1386",300000],["3112",144000],["1341",110000],["1387",100000],["2460",72000],["1356",70000],["1335",60000],["1343",50000],["1361",50000],["3111",50000],["2112",41000],["2142",40000],["2141",28000],["1334",16000],["2119",10000],["2212",5000]],"economic_revenue_total_czk":65114200,"purpose_expenditure":[["6171",18232000],["3322",9447000],["3612",9180000],["3113",5975000],["2212",4150000],["3639",2813000],["6112",2275000],["3722",1975000],["3314",1930000],["2219",1810000],["3631",1650000],["3725",1515000],["3319",1500000],["2143",1285000],["3111",1199000],["5512",952000],["3613",910000],["3729",635000],["3742",600000],["3419",584000],["3745",500000],["2341",450000],["3326",350000],["3632",320000],["3635",300000],["4351",260000],["6399",200000],["3421",175000],["3634",150000],["2310",100000],["3633",100000],["3721",70000],["5213",50000],["6310",50000],["4341",40000],["2221",30000],["1014",20000],["2321",20000],["2333",15000],["3341",5000]],"purpose_expenditure_total_czk":71822000},"revised":{"economic_expenditure":[["5171",23600718],["6121",14649193],["5011",10178899],["5331",7174000],["5169",6568427],["5362",4707450],["5619",4064512],["5031",2824352],["5166",2263948],["5023",2010000],["5152",1980000],["5336",1807177.6],["5154",1620000],["5021",1187188],["5032",1131570],["5168",1012911.52],["5229",994480],["5139",911535],["5499",852000],["5137",836778],["6122",820000],["5163",800000],["5151",753000],["6123",750000],["5153",580000],["5156",478100],["5172",373000],["5019",341067],["6119",300000],["5141",285470],["5136",270000],["6322",240000],["5162",170000],["5194",125000],["5175",111776],["5222",104000],["5167",78000],["5138",70000],["5161",70000],["5134",65000],["5329",53520],["5155",50000],["5901",50000],["5903",50000],["5038",40000],["5192",31715],["5311",22000],["5492",20000],["5173",3000],["5364",2200],["5164",2000],["5179",2000],["5039",361]],"economic_expenditure_total_czk":97486348.12,"economic_financing":[["8117",33000000],["8118",-33000000],["8115",12878811],["8124",-1200000]],"economic_financing_total_czk":11678811,"economic_revenue":[["1211",24000000],["1121",12200000],["1111",8850000],["4116",4381605.6],["1122",4356450],["2412",4064512],["2132",4000000],["1511",3500000],["1335",3456382],["2111",3453918],["1345",2020000],["2324",1616255],["1113",1550000],["2131",1440000],["2141",1428000],["4112",1080000],["4122",796800],["1112",700000],["2122",500000],["1386",460000],["1356",400000],["4222",240000],["1387",180000],["2322",174715],["3111",150000],["3112",144000],["1341",110000],["2321",91193],["2329",80000],["2460",72000],["1343",50000],["1361",50000],["2112",46000],["2223",42220],["4111",40286.52],["2142",40000],["1334",16000],["2212",15000],["2119",10000],["2229",2200]],"economic_revenue_total_czk":85807537.12,"purpose_expenditure":[["6171",17754285],["3322",16810000],["3612",10460000],["3113",7465227.2],["6399",4656450],["2212",4423100],["1037",4064512],["3639",3589800],["6112",2525000],["3745",2364666],["5512",2075678],["3722",2045000],["2219",1950000],["3314",1930000],["3319",1789000],["3631",1650000],["3725",1585000],["3111",1515950.4],["2143",1385000],["3326",1161193],["3613",1152000],["3900",970000],["3419",654000],["3729",635000],["3742",600000],["2341",450000],["3632",320000],["3635",300000],["4351",260000],["3421",212000],["3634",150000],["2310",100000],["3633",100000],["3721",70000],["1014",52000],["5213",50000],["6310",50000],["6114",40286.52],["4341",40000],["2221",30000],["2321",20000],["2333",15000],["3741",9000],["3341",5000],["6409",2200]],"purpose_expenditure_total_czk":97486348.12},"actual":{"economic_expenditure":[["5171",11009432.42],["6121",10576644.33],["5011",9478814],["5331",7174000],["5169",5871997.85],["5362",4685224],["5619",4064512],["5031",2593932],["5023",1908364],["5336",1807177.6],["5152",1439730.11],["5154",1324533.02],["5168",1090616.07],["5032",1054853],["5229",936620.89],["5021",878869],["5163",792904.43],["5499",762584],["6123",738382],["5151",693058.4],["6122",670375],["5137",617097.41],["5153",555774],["5139",526498.78],["5166",453712.46],["5156",338524.89],["6322",240000],["5138",167326.46],["5136",156434.68],["5194",146314.22],["5141",134244.58],["5162",133997.18],["5172",124284.5],["5175",120523.9],["5134",84643.17],["5222",74666],["5167",59131.11],["5329",53520],["5038",38252],["5161",38245.6],["5155",24070],["5192",22031.23],["5311",22000],["5173",4355],["5492",3600],["5364",2200],["5164",1318],["5179",1100],["5019",1067],["5039",361],["5191",3]],"economic_expenditure_total_czk":73697920.29,"economic_financing":[["8117",33000000],["8118",-33000000],["8115",-8878927.61],["8124",-1200000]],"economic_financing_total_czk":-10078927.61,"economic_revenue":[["1211",23592927.03],["1121",12623003.96],["1111",8667731.98],["1122",4356450],["2412",4064512],["2132",3850267.67],["1511",3527416.29],["1335",3451939.68],["4116",2610855.6],["2111",2497678.14],["1345",2302148.35],["2131",1851542.99],["2324",1747249.07],["1113",1669249.44],["2141",1422153.88],["4112",1080000],["1112",822956.17],["4122",796800],["2122",500000],["1386",459879.84],["1356",386814.09],["4222",240000],["1387",180256.4],["2322",176849],["3112",144000],["3111",118220],["1341",106786],["2321",85493],["2329",80000],["2460",72000],["1343",51198],["2112",45838],["2223",42212.5],["4111",40286.52],["2142",39051],["1361",37815],["2212",12000],["1334",8898.2],["2119",8369.33],["1381",3726.17],["2229",2200],["1382",72.6]],"economic_revenue_total_czk":83776847.9,"purpose_expenditure":[["6171",16013697.32],["3322",10413293.97],["3612",7523509.6],["3113",7465227.2],["6399",4656450],["1037",4064512],["3639",2859146.5],["6112",2395145],["3722",1912318.65],["5512",1835939.07],["2212",1820366.57],["3725",1537863.06],["3111",1515950.4],["3319",1296652.56],["2219",1243175.48],["2143",1185937.41],["3613",986212.16],["3900",798097.45],["3631",794140.32],["3729",640475.24],["3419",631022],["3745",455427.11],["3326",372489.93],["4351",245000],["3314",241755.78],["3742",232320],["3421",171088.6],["3634",82832],["2310",70576.77],["3632",56778.72],["6310",44191.42],["6114",40286.52],["1014",32307],["2341",23296],["3633",13000],["2321",11238.48],["3741",9000],["4341",5000],["6409",2200]],"purpose_expenditure_total_czk":73697920.29}},"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."}}}}