{"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:00256242","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256242","name":"Obec Velhartice","short_name":"Velhartice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":557366},"amounts":{"revenue_approved":39104000,"revenue_adjusted":42625303.63,"revenue_actual":41127973.06,"expense_approved":50613000,"expense_adjusted":55303301.2,"expense_actual":41373689.18,"tax_revenue":24476496.36,"nontax_revenue":12745173.1,"capital_revenue":230455,"transfer_revenue":3675848.6,"current_expense":36020965.41,"capital_expense":5352723.77,"budget_balance":-245716.12,"cash_current":33615579.59,"cash_previous":33505932.81},"ratios":{"revenue_execution":0.96487226,"expense_execution":0.74812332,"balance_to_revenue":-0.00597443,"cash_to_expense":0.81248688,"cash_yoy":0.00327246,"capital_expense_share":0.12937507,"transfer_revenue_share":0.08937588},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256242/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256242"},"seo":{"slug":"velhartice","path":"/cz/municipalities/velhartice/"},"population":{"value":841,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":39104000,"expenditure_czk":50613000,"financing_czk":11509000,"balance_czk":-11509000},{"stage":"revised","revenue_czk":42625303.63,"expenditure_czk":55303301.2,"financing_czk":12677997.57,"balance_czk":-12677997.57},{"stage":"actual","revenue_czk":41127973.06,"expenditure_czk":41373689.18,"financing_czk":245716.12,"balance_czk":-245716.12}],"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",15950000],["5171",6745000],["5169",6468000],["5011",5000000],["5331",2750000],["5139",1856000],["5365",1620000],["5154",1505000],["5023",1410000],["5031",1305000],["5155",990000],["5156",805000],["5021",803000],["5362",800000],["5032",524000],["5137",380000],["5163",330000],["5153",220000],["5222",130000],["5192",100000],["5364",100000],["5499",100000],["5168",90000],["5136",60000],["5167",60000],["5323",58000],["5175",55000],["5162",53000],["5132",43000],["5194",40000],["5903",40000],["5213",35000],["5166",30000],["5038",25000],["5173",25000],["5041",23000],["5161",20000],["5019",15000],["5138",10000],["5164",10000],["5179",10000],["5042",5000],["5134",5000],["5321",5000],["5165",3000],["5151",2000]],"economic_expenditure_total_czk":50613000,"economic_financing":[["8115",11509000]],"economic_financing_total_czk":11509000,"economic_revenue":[["1211",10178000],["4216",7503000],["2111",6373000],["1121",5184000],["1111",3656000],["1122",1500000],["1511",1100000],["2132",792000],["1345",670000],["1113",656000],["4112",380000],["2131",348000],["1112",311000],["2324",130000],["1386",100000],["1342",70000],["1387",50000],["1361",45000],["1341",38000],["2119",20000]],"economic_revenue_total_czk":39104000,"purpose_expenditure":[["3113",14075000],["2310",4590000],["3639",3660000],["6171",3629000],["2219",3550000],["2212",2800000],["6399",2300000],["6112",1690000],["1031",1280000],["2321",1170000],["1032",1080000],["3612",1060000],["3722",1000000],["3634",960000],["3723",900000],["5512",850000],["1036",825000],["3745",765000],["4351",621000],["3631",505000],["3635",500000],["3319",471000],["2341",400000],["3314",356000],["6320",300000],["3322",220000],["6409",150000],["3739",120000],["3511",118000],["3721",100000],["6402",100000],["3412",95000],["3632",80000],["3341",55000],["2292",53000],["5213",40000],["2141",35000],["3419",30000],["6310",30000],["3326",20000],["4359",20000],["2223",10000]],"purpose_expenditure_total_czk":50613000},"revised":{"economic_expenditure":[["6121",15950000],["5171",8315000],["5169",6668000],["5011",5100000],["5331",2750000],["5139",2311000],["5365",1620000],["5154",1505000],["5023",1410000],["5031",1305000],["5021",1018000],["5336",999301.2],["5155",990000],["5156",805000],["5362",800000],["6123",670000],["5032",524000],["5137",390000],["5163",330000],["6122",300000],["5153",220000],["5364",180000],["5222",130000],["5192",100000],["5499",100000],["5168",90000],["5136",60000],["5167",60000],["5175",60000],["5323",59000],["5162",53000],["5132",43000],["5194",40000],["5329",40000],["5903",40000],["5213",35000],["5166",30000],["5173",30000],["5223",30000],["5038",25000],["5161",25000],["5041",23000],["5019",20000],["5138",10000],["5164",10000],["5179",10000],["5042",5000],["5134",5000],["5321",5000],["5165",3000],["5151",2000]],"economic_expenditure_total_czk":55303301.2,"economic_financing":[["8115",12677997.57]],"economic_financing_total_czk":12677997.57,"economic_revenue":[["1211",10178000],["4216",7503000],["2111",6373000],["1121",5184000],["1111",3656000],["1122",1500000],["4116",1490685.2],["1511",1100000],["4122",1098000],["2132",792000],["1345",670000],["1113",656000],["4112",376100],["2131",348000],["4121",319063.43],["1112",311000],["4222",200000],["3111",163955],["2324",130000],["4111",130000],["1386",100000],["1342",70000],["4113",62000],["3113",61500],["1387",50000],["1361",45000],["1341",38000],["2119",20000]],"economic_revenue_total_czk":42625303.63,"purpose_expenditure":[["3113",15074301.2],["3639",5330000],["2310",4590000],["6171",3629000],["2219",3550000],["2212",2800000],["6399",2300000],["3612",1860000],["6112",1690000],["1031",1280000],["2321",1170000],["3722",1100000],["1032",1080000],["3723",1000000],["3634",960000],["5512",850000],["1036",825000],["3745",765000],["4351",621000],["3326",620000],["3319",571000],["3631",505000],["3635",500000],["3314",426000],["2341",400000],["6320",300000],["3322",220000],["6409",190000],["6402",180000],["3739",120000],["3511",118000],["3721",100000],["6114",100000],["3412",95000],["3632",80000],["3341",55000],["2292",54000],["4359",50000],["5213",40000],["2141",35000],["3419",30000],["6310",30000],["2223",10000]],"purpose_expenditure_total_czk":55303301.2},"actual":{"economic_expenditure":[["5171",6601089.84],["5169",6085566.29],["5011",5000997],["6121",4469657.77],["5331",2750000],["5365",1977860],["5139",1901952.02],["5154",1573723.75],["5031",1544357],["5362",1410582],["5023",1183749],["5155",1019174],["5336",999301.2],["5021",675892],["6123",647350],["5137",625786.59],["5032",589350],["5156",544905.28],["5163",291422.4],["6122",228816],["5364",168044.18],["5153",152342.44],["5499",132816.04],["5192",116243.26],["5168",96299.17],["5222",77785],["5167",65283.9],["5162",58051.53],["5323",53676],["5175",43846.8],["5136",43157.05],["5329",38180],["5223",30000],["5179",22008],["5038",21153],["5019",19978],["5161",19885],["5172",18682.28],["5041",15906.37],["5194",13985],["5166",10164],["5173",7824],["5366",7253.5],["6130",6900],["5042",5338.52],["5132",4327],["5134",2227],["5321",800]],"economic_expenditure_total_czk":41373689.18,"economic_financing":[["8118",-27000000],["8117",24000000],["8115",2890353.22],["8901",355362.9]],"economic_financing_total_czk":245716.12,"economic_revenue":[["2111",10383783.54],["1211",9940570.95],["1121",5316623.75],["1111",3659608.11],["1122",1913100],["4116",1490685.2],["1511",1439286.93],["4122",1098000],["2132",956538],["1345",728370],["1113",703229.98],["2141",542508.34],["2131",511354.1],["4112",376100],["1112",346650.86],["4121",319063.4],["2324",297464.12],["4222",200000],["1386",193678.67],["3111",163955],["4111",130000],["1342",93324],["1387",75923.68],["3113",66500],["4113",62000],["1341",34450],["1361",28670],["2139",28519],["2322",12874],["2321",9672],["2112",1660],["1381",1582.41],["1334",1370.1],["2310",800],["1382",56.92]],"economic_revenue_total_czk":41127973.06,"purpose_expenditure":[["3113",5806174.87],["3639",5237978],["2310",4545511.58],["6171",3262430.55],["2212",2636135.87],["2219",2390175.26],["6399",2297211],["3612",1858542.26],["6112",1557883],["1031",1278727.87],["2321",1169296.1],["3722",1095805.84],["1032",1079942.98],["3634",959620.99],["3723",946940.88],["1036",819053],["3745",687869.84],["5512",674857.12],["4351",501026.98],["3319",486812.05],["3314",424724.05],["3631",372315.18],["6320",281543],["6409",189203.44],["6402",175297.68],["2341",116514.47],["3721",98802.42],["3511",94224.66],["6114",71025.98],["3739",64760],["2292",53676],["4359",38000],["3412",37622.77],["3341",34385.49],["3419",25000],["3632",4598]],"purpose_expenditure_total_czk":41373689.18}},"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."}}}}