{"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:00262595","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262595","name":"Město Velké Hamry","short_name":"Velké Hamry","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563838},"amounts":{"revenue_approved":96191937,"revenue_adjusted":115761723.81,"revenue_actual":115685412.55,"expense_approved":102766200,"expense_adjusted":113362933.04,"expense_actual":98606143.69,"tax_revenue":62246160.81,"nontax_revenue":25220777.58,"capital_revenue":375100,"transfer_revenue":27843374.16,"current_expense":81856049.22,"capital_expense":16750094.47,"budget_balance":17079268.86,"cash_current":30998618.57,"cash_previous":15332954.1},"ratios":{"revenue_execution":0.99934079,"expense_execution":0.86982703,"balance_to_revenue":0.14763546,"cash_to_expense":0.31436802,"cash_yoy":1.02169904,"capital_expense_share":0.16986867,"transfer_revenue_share":0.24068181},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262595/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262595"},"seo":{"slug":"velke-hamry","path":"/cz/municipalities/velke-hamry/"},"population":{"value":2712,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":96191937,"expenditure_czk":102766200,"financing_czk":6574263,"balance_czk":-6574263},{"stage":"revised","revenue_czk":115761723.81,"expenditure_czk":113362933.04,"financing_czk":-2398790.77,"balance_czk":2398790.77},{"stage":"actual","revenue_czk":115685412.55,"expenditure_czk":98606143.69,"financing_czk":-17079268.86,"balance_czk":17079268.86}],"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":[["5011",22249200],["5331",10895000],["6123",10000000],["5169",8025000],["6121",7140000],["5159",6860000],["5031",5813000],["5171",3718000],["5229",3400000],["5154",3085000],["5365",2500000],["5032",2308000],["5139",2129000],["5151",1740000],["5329",1600000],["5023",1410000],["5909",1120000],["5141",1100000],["5021",850000],["5156",815000],["5137",662000],["5163",650000],["6351",620000],["5362",615000],["5323",544000],["5164",354000],["5168",300000],["5167",263000],["5166",250000],["5172",218000],["5134",210000],["5162",191000],["5132",160000],["6122",155000],["5499",150000],["5660",120000],["5155",100000],["5175",81000],["5038",80000],["5136",80000],["5194",65000],["5161",50000],["5179",25000],["5173",20000],["5903",20000],["5192",10000],["5321",10000],["5131",6000]],"economic_expenditure_total_czk":102766200,"economic_financing":[["8115",7374263],["8124",-800000]],"economic_financing_total_czk":6574263,"economic_revenue":[["1211",26000000],["1121",12000000],["4213",10000000],["1111",9000000],["2132",8294000],["2111",7284000],["4116",4890687],["4216",4100000],["1122",2500000],["1345",2226000],["4112",2032000],["1113",1950000],["2122",1750000],["1511",1350000],["4122",700000],["1112",572000],["2324",450000],["1386",300000],["2131",240000],["1361",190000],["1381",100000],["1387",100000],["2460",63000],["1341",55000],["2321",25000],["2119",10000],["1342",8000],["1343",2000],["2141",250]],"economic_revenue_total_czk":96191937,"purpose_expenditure":[["6171",13502000],["3639",12974000],["5512",11163000],["3612",9555000],["3113",9345000],["3722",6406000],["4351",5895000],["4359",3878000],["6409",3630000],["4341",3115000],["6399",3100000],["3119",2718000],["3111",2470000],["5311",2157200],["6112",1986000],["3631",1750000],["2219",1740000],["3613",1684000],["6310",1180000],["2212",675000],["3319",610000],["6320",570000],["2292",544000],["3419",521000],["3745",461000],["3329",350000],["2249",300000],["3314",142000],["3429",130000],["3632",90000],["3399",55000],["2310",20000],["5213",20000],["1014",10000],["2321",10000],["3619",10000]],"purpose_expenditure_total_czk":102766200},"revised":{"economic_expenditure":[["5011",22527908.51],["5331",10575000],["6123",9783708],["6121",9230679],["5169",9064031.55],["5159",6888820],["5171",6654785],["5031",5873943.25],["5229",4359657.54],["5365",3068100],["5154",2758742],["5336",2392866.64],["5032",2192233.05],["5139",2097379.41],["5151",2055851],["5329",1585000],["5023",1410000],["5021",1042410],["5141",1000000],["5909",886806],["5137",853851],["5362",779880],["5156",751763],["5163",750000],["6351",620000],["6122",579458],["5323",544000],["5164",419040],["5168",252430],["5162",243008],["5167",227158],["5134",210000],["5499",170000],["6119",170000],["5132",160000],["5166",146130],["5172",124900],["5364",116578.4],["5175",115918],["5155",100000],["5038",96260.69],["5136",85243],["5194",77500],["5660",71000],["5173",53300],["5161",52083],["5179",47200],["5192",30000],["5903",20000],["5366",16188],["5122",10000],["5176",6250],["5131",6000],["5492",4000],["5041",3300],["5321",2178],["5153",395]],"economic_expenditure_total_czk":113362933.04,"economic_financing":[["8901",-1000000],["8124",-800000],["8115",-598790.77]],"economic_financing_total_czk":-2398790.77,"economic_revenue":[["1211",26814107.05],["1121",14345975],["4216",14213114],["4116",10700659.16],["1111",9896410],["2132",9888500],["2111",8717936],["2324",3998444],["1122",3068100],["1345",2226000],["1511",2150328],["1113",1897200],["4112",1684700],["2122",1570000],["1112",935295],["4122",918768.5],["1386",522760],["3113",375100],["2131",284400],["2322",269800],["2119",259230],["4222",211832.5],["1387",204861],["1361",196650],["4111",97500],["2460",64850],["2229",63846],["1341",56292],["2212",32600],["2329",27050],["1335",25195.6],["4121",16800],["2321",11000],["1342",8800],["1381",4250],["1343",2000],["2141",1280],["1382",90]],"economic_revenue_total_czk":115761723.81,"purpose_expenditure":[["3639",13582500],["6171",13502000],["3113",12125524.44],["5512",11478000],["3612",8884608],["3722",7656000],["4351",6325000],["3119",4018000],["4359",3878000],["6399",3818100],["6409",3630000],["4341",3315000],["3111",2529710.2],["5311",2457200],["2219",2221636],["3619",2114000],["6112",1986000],["3631",1900000],["3613",1717024],["6310",1080000],["2212",675000],["6320",670000],["3419",561195],["2292",544000],["3319",540000],["3745",531000],["2249",432000],["3329",350000],["3429",152050],["3314",142000],["6402",132766.4],["6114",97500],["3421",93755],["3632",90000],["3399",55000],["2310",38364],["5213",20000],["1014",10000],["2321",10000]],"purpose_expenditure_total_czk":113362933.04},"actual":{"economic_expenditure":[["5011",20112640],["5331",10575000],["6123",9351265.22],["5169",7863164.91],["6121",6380942.25],["5159",5865369.6],["5031",5249606],["5171",4594427.43],["5229",3989926.5],["5365",3068100],["5336",2392866.64],["5151",2031589],["5032",1943681],["5329",1536218],["5154",1507534.72],["5139",1495582.58],["5023",1373842],["5141",928230.65],["5021",920826],["5909",799514],["5163",734955.06],["5362",703662],["5137",685628.48],["5156",653342],["6351",620000],["5323",543400],["5164",293864.14],["6122",233448],["5168",226542.54],["5162",210247.5],["5167",196115.12],["5499",168500],["6119",164439],["5134",155633],["5166",144481.32],["5364",116578.4],["5175",103218],["5132",93201],["5136",84719.82],["5038",84010],["5155",79555],["5172",78021],["5194",50639.33],["5161",49766.8],["5660",30000],["5192",29500],["5173",28797],["5179",25193.36],["5366",16188],["5176",6250],["5122",6050],["5492",4000],["5041",3298.32],["5321",2178],["5153",395]],"economic_expenditure_total_czk":98606143.69,"economic_financing":[["8115",-15704710.63],["8124",-780096],["8901",-594462.23]],"economic_financing_total_czk":-17079268.86,"economic_revenue":[["1211",26814107.05],["1121",14345974.49],["4216",14213114],["4116",10700659.16],["1111",9896409.82],["2132",9887644.99],["2111",8704501.4],["2324",4004266.22],["1122",3068100],["1511",2150328],["1345",2120592],["1113",1897133.58],["4112",1684700],["2122",1570000],["1112",935293.42],["4122",918768.5],["1386",522646.99],["3113",375100],["2131",284724],["2322",269815],["2119",259179.58],["4222",211832.5],["1387",204860.97],["1361",194600],["4111",97500],["2460",64850],["2229",63846],["1341",56292],["2328",41000],["2212",32600],["2329",26069],["1335",25195.6],["4121",16800],["2321",11000],["1342",8800],["1381",4237.95],["1343",1500],["2141",1281.39],["1382",88.94]],"economic_revenue_total_czk":115685412.55,"purpose_expenditure":[["3113",12077621.49],["6171",11807415.37],["3639",11562310.83],["5512",10640282.21],["3722",6456380.94],["3612",5838078.25],["4351",5144342.27],["3119",3953330.14],["6399",3763828],["4359",3503463.26],["6409",3275345.36],["4341",3068155.11],["3111",2529709.92],["5311",2254796.53],["2219",2160800.51],["6112",1802722.96],["3613",1717014.4],["3631",1169933.56],["6310",1004675.71],["3619",940685],["6320",658510],["3419",561134.23],["2292",543400],["2212",491436.46],["3319",376872.13],["3745",251522.42],["3329",189187],["2249",187861],["3429",152019.49],["6402",132766.4],["3314",131481.14],["6114",74060.8],["3421",70590.19],["3632",38920.61],["3399",37307],["2310",34151],["2321",4032]],"purpose_expenditure_total_czk":98606143.69}},"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."}}}}