{"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:00255122","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255122","name":"Obec Velichov","short_name":"Velichov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555703},"amounts":{"revenue_approved":13118810,"revenue_adjusted":15374137.27,"revenue_actual":14126993.13,"expense_approved":27862110,"expense_adjusted":30720087.27,"expense_actual":19587615.35,"tax_revenue":10701466.03,"nontax_revenue":2226999.83,"capital_revenue":73450,"transfer_revenue":1125077.27,"current_expense":11399110.37,"capital_expense":8188504.98,"budget_balance":-5460622.22,"cash_current":10480938.45,"cash_previous":16638950.05},"ratios":{"revenue_execution":0.91888038,"expense_execution":0.63761588,"balance_to_revenue":-0.38653818,"cash_to_expense":0.53507986,"cash_yoy":-0.37009616,"capital_expense_share":0.41804502,"transfer_revenue_share":0.07964025},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255122/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255122"},"seo":{"slug":"velichov","path":"/cz/municipalities/velichov/"},"population":{"value":500,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13118810,"expenditure_czk":27862110,"financing_czk":14743300,"balance_czk":-14743300},{"stage":"revised","revenue_czk":15374137.27,"expenditure_czk":30720087.27,"financing_czk":15345950,"balance_czk":-15345950},{"stage":"actual","revenue_czk":14126993.13,"expenditure_czk":19587615.35,"financing_czk":5460622.22,"balance_czk":-5460622.22}],"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",10820000],["5901",5966500],["5169",2445500],["5023",1600000],["5171",1210000],["5011",900000],["5331",800000],["5031",470000],["5153",467000],["5154",393500],["5139",387840],["5137",307000],["5365",294810],["5021",270000],["5032",230000],["5194",126000],["5168",110000],["5166",85000],["5132",83000],["5163",81000],["5041",80000],["5151",77500],["5173",71200],["5909",63000],["5156",55000],["5499",55000],["5175",53000],["5162",48500],["5222",42000],["5167",30000],["5164",26000],["5212",25000],["5199",22000],["6130",20000],["5221",16500],["5329",15000],["5903",15000],["5136",14000],["5339",13660],["5161",11000],["5042",10000],["5229",10000],["5362",10000],["5133",6000],["5179",5000],["5223",5000],["5038",4500],["6127",3500],["5029",3000],["5213",3000],["5138",1600]],"economic_expenditure_total_czk":27862110,"economic_financing":[["8117",12000000],["8115",2743300]],"economic_financing_total_czk":14743300,"economic_revenue":[["1211",4300000],["1121",2200000],["1111",1500000],["3111",1500000],["1511",750000],["1345",550000],["2111",540000],["1113",340000],["2132",330000],["1122",284810],["2324",269400],["4112",119600],["1112",100000],["2131",87000],["1386",55000],["1342",40000],["4111",31500],["1387",30000],["1341",20000],["1381",20000],["1361",12000],["2142",12000],["2119",10000],["2321",8000],["1334",2500],["1343",2000],["2212",2000],["2112",1000],["2141",1000],["2310",1000]],"economic_revenue_total_czk":13118810,"purpose_expenditure":[["3111",4000000],["3639",3981000],["2212",3826000],["6171",2485000],["6112",2110000],["3745",1873000],["3412",1515000],["3632",1315000],["3322",1125000],["2219",1050000],["3631",870000],["3722",517000],["3723",485000],["3633",400000],["5512",341200],["6399",284810],["3612",282000],["3326",250000],["3399",240000],["2321",105000],["3314",95000],["3721",90000],["3421",82500],["3900",81500],["6320",73500],["3613",62000],["3744",50000],["4359",40000],["1014",39000],["6114",31500],["2341",30000],["3313",25000],["3429",22000],["3419",17000],["5213",15000],["5311",11000],["2221",10000],["3341",10000],["6310",7500],["1032",5000],["4350",5000],["3511",3000],["2143",1600]],"purpose_expenditure_total_czk":27862110},"revised":{"economic_expenditure":[["6121",13198667],["5901",3389333],["5169",3172744],["5171",2461400],["5023",1600000],["5011",900000],["5331",800000],["5365",534160],["5031",470000],["5166",470000],["5153",465000],["5137",461574],["5154",390500],["5139",369427.67],["5021",285460],["5032",230000],["5194",126000],["5168",113702.6],["5163",101000],["6123",100000],["5132",83000],["5151",82500],["5041",80000],["5156",80000],["5173",73025],["6122",72000],["5909",63000],["5499",55000],["5175",54250],["5162",48500],["5222",42000],["5492",40000],["5221",38800],["5167",30000],["5164",26000],["5212",25000],["5199",22000],["6130",20000],["5229",15000],["5329",15000],["5903",15000],["5136",14000],["5339",13660],["5161",11784],["5042",10000],["5362",10000],["5493",10000],["5133",6000],["5179",5000],["5223",5000],["5038",4500],["6127",3500],["5029",3000],["5213",3000],["5138",1600]],"economic_expenditure_total_czk":30720087.27,"economic_financing":[["8117",12000000],["8115",3345950]],"economic_financing_total_czk":15345950,"economic_revenue":[["1211",4300000],["1121",2200000],["1111",1500000],["3111",1500000],["2141",1001000],["4116",927050],["1511",750000],["2111",552000],["1345",550000],["1122",524160],["1113",340000],["2132",330000],["2324",269400],["4112",118000],["1112",100000],["2131",87000],["1386",55000],["4122",53188],["1342",40000],["2119",40000],["1387",30000],["4111",26839.27],["1341",20000],["1381",20000],["1361",12000],["2142",12000],["2321",8000],["1334",2500],["1343",2000],["2212",2000],["2112",1000],["2310",1000]],"economic_revenue_total_czk":15374137.27,"purpose_expenditure":[["3111",5802000],["3639",4148667],["2212",4054000],["6171",2385000],["6112",1960000],["3745",1804333],["3322",1755000],["3632",1315000],["3412",1125000],["2219",1080000],["3631",920000],["3723",543000],["5512",539188],["6399",524160],["3722",459000],["3633",400000],["3612",282000],["3326",250000],["3399",245000],["2115",239000],["3900",123800],["3314",95000],["6320",93500],["3721",90000],["3421",82500],["3613",57000],["3744",50000],["3429",42000],["4359",40000],["1014",39000],["2341",30000],["6114",26839.27],["3313",25000],["3419",22000],["5213",15000],["5311",11000],["2221",10000],["3341",10000],["6310",7500],["1032",5000],["2321",5000],["4350",5000],["3511",3000],["2143",1600]],"purpose_expenditure_total_czk":30720087.27},"actual":{"economic_expenditure":[["6121",8028125.08],["5169",2721277.75],["5171",1793816.9],["5023",1329560],["5011",867909],["5331",800000],["5365",524160],["5166",442280],["5031",397386],["5153",377896.83],["5154",274508.83],["5137",264378.3],["5139",205847.28],["5032",198187],["5021",184940],["5163",96330.8],["5168",93058.8],["6123",85413.9],["5041",82890.52],["5194",79110.43],["6122",71166],["5156",63786.8],["5151",60256.01],["5499",54000],["5173",52320],["5909",43349],["5162",43163.2],["5222",42000],["5492",40000],["5175",37166.22],["5221",29745.6],["5132",27073.82],["5212",25000],["5199",20616],["5167",20454],["5164",19246],["5229",15000],["5329",14400],["5339",13660],["5042",10245.76],["5493",10000],["5161",8782],["5136",5124],["5179",3871.52],["6130",3800],["5038",3680],["5362",2120],["5133",512]],"economic_expenditure_total_czk":19587615.35,"economic_financing":[["8117",5800000],["8115",-339377.78]],"economic_financing_total_czk":5460622.22,"economic_revenue":[["1211",4415288.87],["1121",2366612.49],["1111",1600387.16],["2141",1000000],["4116",927050],["1511",651382.39],["1122",524160],["1345",483748],["2111",425930.5],["2324",405022.33],["1113",312584.65],["2132",258566],["1112",154215.5],["4112",118000],["1386",86210.5],["2131",76962],["3111",73450],["4122",53188],["1342",50220],["1387",33789.96],["2119",30190],["4111",26839.27],["1341",15197],["2329",11640],["2142",11169],["2321",7000],["1361",6200],["1343",800],["1381",669.51],["2112",520]],"economic_revenue_total_czk":14126993.13,"purpose_expenditure":[["3111",5656166.67],["3639",2748640.38],["6171",1905548.89],["6112",1630219],["3322",1532088.03],["2212",1115638.84],["3632",714082.14],["3631",684102.57],["2219",544887.55],["6399",524160],["3723",510324.4],["3722",398557.06],["3412",241854.8],["2115",239000],["5512",238397.3],["3399",230387.19],["3745",146743.4],["6320",90641],["3314",85952],["3900",64145.6],["3721",57258.08],["3421",50774.46],["3612",47469.16],["3429",40884.48],["4359",40000],["6114",26839.27],["3419",8000],["6310",5689.8],["5311",4995],["3313",2870.28],["1014",1298]],"purpose_expenditure_total_czk":19587615.35}},"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."}}}}