{"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:00281247","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00281247","name":"Město Velké Opatovice","short_name":"Velké Opatovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":582646},"amounts":{"revenue_approved":117350600,"revenue_adjusted":134959100,"revenue_actual":133409323.95,"expense_approved":144426700,"expense_adjusted":162035200,"expense_actual":122690315.46,"tax_revenue":84739948.94,"nontax_revenue":25597332.94,"capital_revenue":14024260,"transfer_revenue":9047782.07,"current_expense":92788213.46,"capital_expense":29902102,"budget_balance":10719008.49,"cash_current":54985116.37,"cash_previous":48993848.49},"ratios":{"revenue_execution":0.9885167,"expense_execution":0.7571831,"balance_to_revenue":0.08034677,"cash_to_expense":0.44816183,"cash_yoy":0.12228612,"capital_expense_share":0.24372015,"transfer_revenue_share":0.06781971},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00281247/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00281247"},"seo":{"slug":"velke-opatovice","path":"/cz/municipalities/velke-opatovice/"},"population":{"value":3446,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":117350600,"expenditure_czk":144426700,"financing_czk":27076100,"balance_czk":-27076100},{"stage":"revised","revenue_czk":134959100,"expenditure_czk":162035200,"financing_czk":27076100,"balance_czk":-27076100},{"stage":"actual","revenue_czk":133409323.95,"expenditure_czk":122690315.46,"financing_czk":-10719008.49,"balance_czk":10719008.49}],"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",37802800],["5011",19640000],["5169",18493100],["5171",16845000],["5331",9260000],["5031",5234000],["5154",4330500],["5139",3173000],["5021",2795000],["5660",2500000],["5152",2230000],["5032",1979000],["5023",1850000],["5229",1808000],["5365",1650000],["5362",1506400],["5151",1475000],["5153",1342000],["5137",1205000],["5499",934100],["6123",700000],["5649",683600],["5163",642500],["5156",591000],["5141",580000],["6130",500000],["5323",348000],["5172",300000],["5903",300000],["5329",277000],["6122",260000],["5194",248000],["5132",247000],["5901",243000],["5321",206400],["5167",198000],["5164",193600],["5168",184500],["5136",168600],["5175",164500],["6119",160000],["5909",145000],["5162",130000],["5364",114000],["5134",90000],["5038",87200],["5173",87000],["5179",71100],["5041",65800],["5161",62000],["5811",60000],["5166",50000],["5138",45000],["5019",40000],["5492",40000],["5199",30000],["5155",25000],["5039",12000],["5221",10000],["5176",5000],["5222",5000],["5131",4000]],"economic_expenditure_total_czk":144426700,"economic_financing":[["8115",31647600],["8124",-4571500]],"economic_financing_total_czk":27076100,"economic_revenue":[["1211",36000000],["1121",18400000],["1111",13600000],["2132",10338000],["2111",9313000],["1511",6500000],["4112",4066500],["4213",3255700],["1345",2600000],["1113",2320000],["3111",1834400],["1122",1650000],["2141",1500000],["1112",1100000],["2460",830000],["2449",683600],["1386",650000],["4116",521000],["2131",335000],["2324",230000],["4111",209000],["1343",200000],["1361",200000],["1381",150000],["4121",125000],["4129",110000],["1387",100000],["1341",95000],["2420",82400],["2139",80000],["2142",80000],["2322",50000],["2112",35000],["1349",25000],["2310",22000],["2133",15000],["2212",15000],["1334",10000],["2119",10000],["2321",10000]],"economic_revenue_total_czk":117350600,"purpose_expenditure":[["6171",17221700],["3639",10657800],["2115",9446300],["3322",9000000],["3113",8309000],["3613",7417000],["2212",6412800],["3722",6266600],["2321",4753000],["2219",4055000],["3612",3930000],["3412",3737000],["3421",3682500],["2142",3504500],["1032",3500000],["5311",3439900],["3745",3402000],["3319",3375000],["3111",3169100],["6399",3150000],["3631",2830000],["6112",2509000],["3611",2500000],["5512",2185000],["3429",2000000],["3314",1513100],["3315",1486500],["3313",1363500],["3632",1322000],["4359",966000],["3399",920500],["2141",857500],["3511",765000],["2310",519000],["4351",514400],["3633",400000],["3349",353000],["2143",350000],["2292",348000],["6320",307000],["5213",300000],["6114",209000],["3231",204000],["3635",160000],["1036",150000],["3317",150000],["3721",150000],["3341",137900],["6402",114000],["6310",100000],["1014",90000],["4339",70000],["2221",50000],["3691",40000],["3419",30000],["2419",14500],["4329",10000],["4379",5000],["3636",3600]],"purpose_expenditure_total_czk":144426700},"revised":{"economic_expenditure":[["6121",44714100],["5011",19890200],["5169",18084700],["5171",17048500],["5331",9684300],["5031",5330300],["5901",4311900],["5154",3304000],["5021",3151400],["5139",3083700],["5362",3023200],["5365",2507200],["5660",2500000],["5152",2200000],["5032",2011600],["5336",1955000],["5023",1878000],["5137",1519700],["5222",1418000],["5151",1389100],["5153",1290500],["6122",1019600],["5499",934100],["6123",893300],["5163",630500],["5141",580000],["5156",575700],["6130",552000],["5132",434500],["5166",431700],["5329",390000],["5229",371000],["6449",361700],["5323",348000],["5909",320100],["5903",300000],["6119",272000],["5194",268000],["5164",261200],["5649",254800],["5167",228100],["5321",210900],["5168",186500],["5175",180000],["5136",169600],["6349",155100],["5123",133100],["5162",130300],["5364",120900],["5172",106000],["5038",91200],["5134",90000],["5173",88000],["5179",79100],["6202",74000],["5041",65800],["5161",64100],["5019",63100],["5811",60000],["5138",45000],["5155",30600],["5199",30000],["5339",25000],["5492",24000],["5493",22000],["5366",16200],["5039",13700],["5221",13000],["5213",11300],["5131",8000],["5176",5000],["5133",2000]],"economic_expenditure_total_czk":162035200,"economic_financing":[["8115",31647600],["8124",-4571500]],"economic_financing_total_czk":27076100,"economic_revenue":[["1211",36000000],["1121",18400000],["1111",13600000],["3111",12434400],["2132",9716700],["2111",9313000],["1511",6500000],["4116",4369900],["4112",4066500],["4213",3255700],["1345",2600000],["1122",2507200],["2324",2369100],["1113",2320000],["2141",1500000],["1112",1100000],["2460",830000],["2449",683600],["1386",650000],["4222",336000],["2131",335000],["4111",215000],["1343",200000],["1361",200000],["1387",200000],["2142",176000],["2229",127700],["4121",125000],["4122",119900],["4129",110000],["1341",95000],["2420",82400],["2139",80000],["2310",62000],["2322",56000],["1381",50000],["2112",35000],["1342",30000],["2133",29000],["1349",25000],["2321",19000],["2212",15000],["1334",10000],["2119",10000]],"economic_revenue_total_czk":134959100,"purpose_expenditure":[["6171",16694300],["3613",14419100],["3639",12456300],["3322",11374800],["3113",10884400],["2115",7403800],["3722",6236600],["2212",6012800],["6399",5500000],["2321",4753000],["3900",4093200],["2219",4055000],["3111",3964900],["3612",3930000],["3412",3737000],["1032",3678800],["2142",3504500],["3745",3399000],["3319",3268500],["3421",3239500],["5311",2939900],["5512",2645400],["6112",2533000],["3611",2500000],["3314",1513100],["3315",1486500],["3313",1470000],["3631",1446000],["3429",1431000],["3632",1324800],["4359",1016500],["3511",935100],["3399",920500],["2141",857500],["3419",835000],["2143",611000],["2310",519000],["4351",513900],["2341",450000],["3349",353000],["2292",348000],["6320",310800],["5213",300000],["3635",272000],["3231",224000],["6114",216400],["3326",207000],["3721",180000],["1036",150000],["3317",150000],["3341",137900],["6402",120900],["4339",120000],["6310",103400],["1014",90000],["3633",72000],["2221",50000],["3691",40000],["2419",14500],["4329",8000],["4379",5000],["3636",3600],["3741",3000],["4352",2000]],"purpose_expenditure_total_czk":162035200},"actual":{"economic_expenditure":[["6121",26625364.83],["5011",18233873],["5169",14773212.27],["5171",11840459.36],["5331",9684300],["5031",4794864],["5021",2911956],["5362",2532267.11],["5365",2507302],["5660",2486143],["5154",2289401.23],["5336",1954690.01],["5139",1915798.86],["5023",1877840],["5032",1860453],["5152",1826687.97],["5222",1417000],["5151",1179350.86],["5153",1028338.96],["6122",998627.17],["6123",876300],["5499",874668.98],["5137",631056.44],["5163",610753.43],["6130",539575],["5141",516564.53],["5156",459724.31],["5329",389851.32],["5166",369596.14],["6449",361669],["5323",348000],["5132",324577.54],["5909",314520.58],["5229",310000],["6119",271645],["5649",254780.56],["5194",225285.43],["5164",216751.75],["5321",210850],["5136",180349],["5175",170168.36],["5167",169727],["5168",162677.23],["6349",155001],["5123",138092.25],["5364",120747.21],["5038",79534],["5162",79494.03],["5179",77467.6],["6202",73920],["5019",62558.04],["5161",55542],["5134",42030],["5041",41897.36],["5199",31832],["5138",26510.54],["5173",26178],["5339",25000],["5191",24750],["5493",22000],["5366",16132],["5155",14665.3],["5039",13453.19],["5213",11250],["5131",9985.8],["5133",5094.91],["5221",5000],["5122",2269],["5176",1690],["5192",1200]],"economic_expenditure_total_czk":122690315.46,"economic_financing":[["8115",-6067542.49],["8124",-4571468],["8901",-80000],["8905",2]],"economic_financing_total_czk":-10719008.49,"economic_revenue":[["1211",35363533.22],["1121",18920829.9],["3111",14024260],["1111",13404838.92],["2132",10135829.07],["2111",8901993.5],["1511",6631070.95],["4116",4261544.07],["4112",4066500],["1345",2552717.8],["1122",2507190],["1113",2502051.86],["2324",2359490.52],["2141",1452310.6],["1112",1233539.85],["2460",836645],["1386",683074.67],["2449",616449.56],["2131",328487],["1387",270189.1],["1361",248140],["1343",238980],["4111",215000],["2142",175950],["2212",155896.96],["4222",150000],["2229",130129],["2119",127687],["4121",125000],["4122",119738],["4129",110000],["1341",91730],["2420",82404],["1342",65200],["2139",61450],["2310",61042],["2322",59840],["2112",56412],["2321",30100],["2133",25161.17],["1349",11657.29],["1334",7459.4],["1381",5584.14],["1383",2055.22],["1382",106.62],["2328",55.56]],"economic_revenue_total_czk":133409323.95,"purpose_expenditure":[["6171",14386789.63],["3613",13561477.37],["3639",11459166.38],["3113",10114234.98],["3322",9591513.54],["3722",6093808.81],["2115",5819665.81],["6399",5005145.11],["3111",3934881.9],["3745",2917883.81],["3412",2848634.58],["1032",2833565.9],["3612",2545210.33],["3319",2539572.6],["6112",2524730.45],["3611",2486143],["5512",2321498.83],["5311",2288501.41],["2142",2011545.18],["3429",1372723.4],["3314",1333519.88],["3632",1189911.13],["3315",1166788.66],["2219",1112329.61],["2212",1095381.58],["3631",1077197.81],["4359",956676.93],["3419",828657],["3399",789608.69],["2141",757204.44],["3511",729290.46],["3313",642515.6],["4351",513850],["2321",365681.9],["2292",348000],["3349",314697.14],["6320",310800],["2143",284949.14],["3635",271645],["3421",239135.35],["3231",215404.64],["3326",206900],["2310",203316.32],["6114",179467.64],["3721",176767.57],["6402",120747.21],["3317",113102],["2341",104699],["6310",103164.43],["1036",102850],["4339",81800],["1014",45617],["3341",30635.73],["2419",8830.58],["4379",4000],["3636",3480],["3741",3000],["4352",2000]],"purpose_expenditure_total_czk":122690315.46}},"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."}}}}