{"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:00261734","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261734","name":"Město Velký Šenov","short_name":"Velký Šenov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562912},"amounts":{"revenue_approved":85760000,"revenue_adjusted":88960554.88,"revenue_actual":76351229.27,"expense_approved":111910000,"expense_adjusted":123694360.97,"expense_actual":101698536.8,"tax_revenue":48333000.87,"nontax_revenue":15362310.71,"capital_revenue":1090953,"transfer_revenue":11564964.69,"current_expense":53411895.03,"capital_expense":48286641.77,"budget_balance":-25347307.53,"cash_current":25963098.96,"cash_previous":32985375.28},"ratios":{"revenue_execution":0.85825936,"expense_execution":0.82217602,"balance_to_revenue":-0.33198297,"cash_to_expense":0.25529471,"cash_yoy":-0.2128906,"capital_expense_share":0.47480174,"transfer_revenue_share":0.15147058},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261734/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261734"},"seo":{"slug":"velky-senov","path":"/cz/municipalities/velky-senov/"},"population":{"value":2014,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":85760000,"expenditure_czk":111910000,"financing_czk":26150000,"balance_czk":-26150000},{"stage":"revised","revenue_czk":88960554.88,"expenditure_czk":123694360.97,"financing_czk":34733806.09,"balance_czk":-34733806.09},{"stage":"actual","revenue_czk":76351229.27,"expenditure_czk":101698536.8,"financing_czk":25347307.53,"balance_czk":-25347307.53}],"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",59706000],["5169",11929500],["5331",11128000],["5011",6230000],["5171",3999000],["5139",2583220],["5031",1909000],["5153",1820000],["5023",1800000],["5021",1310400],["5154",1243000],["5151",1218000],["5365",1200600],["5032",759000],["5222",586000],["5137",530000],["5138",500000],["5499",460985],["5362",420000],["5141",390000],["5163",365000],["5167",166000],["5168",165000],["5194",165000],["5156",160000],["5162",139000],["5175",132680],["5329",128000],["5166",110000],["5903",100000],["5136",93000],["5161",64000],["5042",50000],["5223",50000],["5132",49000],["6130",48000],["5492",40000],["5038",30000],["5172",30000],["5041",20000],["5164",19000],["5173",16600],["5134",12000],["5229",11000],["5019",10000],["5192",6000],["5909",5015],["5039",3000]],"economic_expenditure_total_czk":111910000,"economic_financing":[["8123",16300000],["8901",7350000],["8115",4000000],["8124",-1500000]],"economic_financing_total_czk":26150000,"economic_revenue":[["1211",21100000],["4216",16095340],["1121",10750000],["2132",9999880],["1111",7560000],["4222",4604660],["2111",4588000],["1511",1874351],["1345",1550000],["1113",1408500],["1122",1200000],["4112",1168700],["1112",930000],["2112",600000],["2141",600000],["2324",410000],["3111",300000],["1386",200000],["2131",180000],["1387",100000],["2321",100000],["1381",90000],["2460",84000],["1341",50000],["1361",45000],["2329",35000],["4111",34569],["1343",20000],["1349",20000],["2119",20000],["1356",10000],["2212",10000],["2322",10000],["1335",7000],["1334",5000]],"economic_revenue_total_czk":85760000,"purpose_expenditure":[["2321",27712000],["2310",20968000],["3612",10220000],["3639",7444600],["6171",6143485],["3113",4020000],["3429",3210000],["3392",2910000],["3299",2300000],["6112",2260000],["4351",2070000],["3742",2050000],["3722",2000000],["1031",1700000],["5512",1700000],["2212",1680000],["3723",1600000],["6399",1600000],["3111",1480000],["3631",1400000],["5311",1250000],["2219",850000],["3725",780000],["3314",690000],["3412",600000],["3419",500000],["1032",400000],["2341",350000],["3745",320000],["3613",300000],["3726",250000],["6320",250000],["3632",200000],["3399",150000],["3721",140000],["1036",120000],["5213",100000],["3326",52400],["6310",50000],["6114",31500],["1014",30000],["4399",25000],["6409",3015]],"purpose_expenditure_total_czk":111910000},"revised":{"economic_expenditure":[["6121",66519191],["5331",11973000],["5169",11407881.33],["5171",6839000],["5011",6290000],["5139",3310625],["5031",2017000],["5153",1820000],["5023",1800000],["5021",1503934],["6123",1358045.37],["5154",1268000],["5151",1248000],["5362",-910000],["5032",804000],["5137",665000],["5222",618000],["5365",555000],["6122",513785.63],["5138",500000],["5499",460985],["5141",390000],["5163",375000],["5166",255000],["6130",218980],["5168",185000],["5167",166000],["5194",165000],["5156",160000],["5175",146219],["5162",139000],["5329",128000],["6351",127100],["5903",100000],["5136",93000],["5336",67200],["5161",64000],["5042",50000],["5223",50000],["5132",49000],["5492",40000],["5038",30000],["5172",30000],["5041",20000],["5164",19000],["5173",16593.67],["5134",12000],["5229",11000],["5019",10000],["5192",6000],["5364",3014.97],["5039",3000],["5909",2000],["5366",1806]],"economic_expenditure_total_czk":123694360.97,"economic_financing":[["8123",16300000],["8115",12583806.09],["8901",7350000],["8124",-1500000]],"economic_financing_total_czk":34733806.09,"economic_revenue":[["1211",21100000],["4216",13712205.27],["1121",10750000],["2132",9999880],["1111",7560000],["2111",4678000],["4222",4604660],["4213",2298077],["1511",1874351],["1345",1550000],["2324",1539555.28],["1113",1408500],["4116",1286414.36],["4112",1168700],["3111",950953],["1112",930000],["2112",600000],["2141",600000],["1122",554400],["1386",410000],["4122",227200],["2131",184072.09],["1387",160000],["3121",140000],["2321",108600],["2322",105000],["2460",98000],["2412",59918],["1341",50000],["2119",50000],["1361",45000],["4111",35568.88],["2329",35000],["1343",20000],["1349",20000],["1334",15000],["2212",14500],["1356",10000],["1335",7000]],"economic_revenue_total_czk":88960554.88,"purpose_expenditure":[["2321",26962000],["2310",20043020],["3612",10220000],["3639",8502862],["6171",6643485],["3613",4855094],["3429",4540000],["3631",4400000],["3113",4227200],["5512",3821831],["2212",3180000],["3392",3060000],["3722",2830000],["3299",2440000],["3742",2438077],["6112",2260000],["4351",2070000],["1031",1695000],["3111",1510000],["5311",1250000],["3723",1200000],["3412",850000],["3314",782000],["2219",540000],["3419",532000],["3745",510000],["1032",400000],["6399",-375600],["2341",350000],["3725",264481.33],["3726",250000],["6320",250000],["3632",220000],["3421",200000],["3399",150000],["3721",140000],["1036",125000],["3326",102400],["5213",100000],["6310",60000],["1014",34000],["6114",31689.67],["4399",25000],["6402",4820.97]],"purpose_expenditure_total_czk":123694360.97},"actual":{"economic_expenditure":[["6121",46000088.45],["5331",11973000],["5169",9864358.27],["5011",6822768.65],["5171",5807328.46],["5139",3304739.96],["5031",2018742],["5153",1926471.02],["5023",1787576.37],["5021",1600745.63],["5154",1520906.89],["6123",1271831],["5137",879071.74],["5032",803365],["6122",621134.32],["5499",600059.35],["5222",571953],["5365",554400],["5141",518905.4],["5151",461310.54],["5362",-437870.36],["5163",399028.7],["5168",289902.84],["6130",266488],["5138",244208.81],["5175",226268.3],["5166",224256.84],["5162",192259.64],["5194",176164.55],["5156",162204.65],["5167",132161.8],["6351",127100],["5042",114167.72],["5136",83869],["5041",75033.33],["5336",67200],["5161",64894.8],["5132",54704.81],["5329",53619],["5134",52735.34],["5223",50000],["5164",35142.72],["5038",29334],["5173",26038.67],["5492",22262],["5019",11637],["5123",11253],["5229",10497],["5192",9706],["5364",8014.97],["5909",4461.84],["5366",1806],["5191",1000.78],["5039",229]],"economic_expenditure_total_czk":101698536.8,"economic_financing":[["8123",14580183.39],["8115",7581306.99],["8901",4680115.1],["8124",-1494297.95]],"economic_financing_total_czk":25347307.53,"economic_revenue":[["1211",21236495.52],["1121",11380662.72],["2132",9969657.35],["4216",7912011.45],["1111",7858879.36],["2111",2869875.68],["1511",2642162.85],["1345",1663074.72],["2324",1595657.86],["1113",1503359.16],["4116",1286414.36],["4112",1168700],["3111",950953],["4222",935070],["1112",741636.21],["1122",554400],["1386",414584.41],["4122",227200],["2112",209020.09],["2131",189870],["1387",162493.24],["3121",140000],["2322",111597],["2321",109500],["2460",98000],["2141",79054.73],["1361",61108.98],["2412",59918],["2119",53724],["1341",48635],["4111",35568.88],["1349",19768.97],["1334",15595.8],["2212",14500],["1356",10959.25],["1343",9274],["1335",6676.4],["1381",3234.28],["2329",1603],["2328",332],["2143",1]],"economic_revenue_total_czk":76351229.27,"purpose_expenditure":[["2321",15673788.12],["2310",13803300.12],["3612",8867350.14],["3639",8501890.88],["6171",6641629.11],["3429",4537192.13],["3113",4206056.45],["3613",3978519.8],["3631",3580461.86],["5512",3537071.44],["3392",3058455.09],["2212",3037036.5],["3722",2786370.15],["3742",2414186.35],["3299",2378301.79],["6112",2235042.4],["4351",2069973.24],["1031",1657906.68],["3111",1483641.45],["3723",1102926.42],["5311",1027158.43],["3412",807773],["3314",781779.79],["3419",531880],["3745",481786.62],["2219",308265.9],["1032",282330.99],["6320",246502],["3725",244680.63],["3726",225265.7],["3632",213259.99],["2341",210491],["3421",161926.06],["3399",131453.17],["3721",106047.67],["1036",101518.89],["3326",93555],["6310",59979.36],["6399",56134],["1014",33258],["6114",31689.67],["4399",5874],["6402",4820.97],["6409",5.84]],"purpose_expenditure_total_czk":101698536.8}},"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."}}}}