{"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:66109973","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"66109973","name":"Obec Velké Chvojno","short_name":"Velké Chvojno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Ústí nad Labem","municipality_code":555223},"amounts":{"revenue_approved":22682500,"revenue_adjusted":30085124,"revenue_actual":31897909.66,"expense_approved":29458460,"expense_adjusted":37642983,"expense_actual":31387428.59,"tax_revenue":22083833.29,"nontax_revenue":6238550.64,"capital_revenue":180615,"transfer_revenue":3394910.73,"current_expense":23104824.53,"capital_expense":8282604.06,"budget_balance":510481.07,"cash_current":23465803.33,"cash_previous":22946692.68},"ratios":{"revenue_execution":1.06025522,"expense_execution":0.83381884,"balance_to_revenue":0.01600359,"cash_to_expense":0.7476179,"cash_yoy":0.02262246,"capital_expense_share":0.26388285,"transfer_revenue_share":0.10643051},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/66109973/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/66109973"},"seo":{"slug":"velke-chvojno","path":"/cz/municipalities/velke-chvojno/"},"population":{"value":869,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22682500,"expenditure_czk":29458460,"financing_czk":6775960,"balance_czk":-6775960},{"stage":"revised","revenue_czk":30085124,"expenditure_czk":37642983,"financing_czk":7557859,"balance_czk":-7557859},{"stage":"actual","revenue_czk":31897909.66,"expenditure_czk":31387428.59,"financing_czk":-510481.07,"balance_czk":510481.07}],"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",7943000],["5011",4124500],["5169",3459000],["5331",2689810],["5023",1670500],["5031",1296800],["5154",1065000],["6122",950000],["5171",670000],["5139",625200],["5151",581000],["5032",543200],["5901",510000],["5155",450000],["5021",415500],["5168",250000],["5222",237750],["5362",200000],["5909",200000],["5152",190000],["5164",190000],["5156",155000],["5137",128400],["5194",120000],["5499",120000],["5163",95400],["5132",88000],["5167",80300],["5175",70000],["5364",65000],["5166",40000],["5321",40000],["5161",32000],["5038",30000],["5131",25000],["5179",20000],["5229",20000],["5136",17000],["5329",14300],["5162",13000],["5041",11300],["5903",10000],["5133",2500]],"economic_expenditure_total_czk":29458460,"economic_financing":[["8115",6775960]],"economic_financing_total_czk":6775960,"economic_revenue":[["1211",8611300],["1121",4385700],["1111",3139400],["2132",3050000],["1511",1000000],["1345",600000],["1113",544600],["2111",310000],["1112",263000],["2141",206000],["2329",200000],["2131",100000],["2460",63500],["1386",60000],["4116",39000],["1387",35000],["3111",35000],["1341",30000],["1361",10000]],"economic_revenue_total_czk":22682500,"purpose_expenditure":[["3419",5189500],["6171",4789800],["3722",3968600],["3113",3432760],["3612",2604300],["3392",2063050],["6112",2035500],["3745",1521900],["3111",846050],["2411",613000],["3631",580000],["2212",575000],["5512",522300],["2321",270000],["3429",147000],["3314",108000],["3319",66700],["6409",65000],["2333",50000],["5213",10000]],"purpose_expenditure_total_czk":29458460},"revised":{"economic_expenditure":[["6121",10936775],["5011",4124500],["5169",3935370],["5331",3082810],["5365",2293620],["5023",1670500],["5171",1452200],["5031",1278800],["5154",1131440],["6122",932000],["5139",881900],["5151",686200],["5336",600918],["5032",536200],["5021",478700],["5155",450000],["5137",369000],["5168",321000],["5909",300000],["5152",284000],["5222",237750],["5362",200000],["5164",190000],["5156",155000],["5163",144400],["5901",120500],["5194",120000],["5499",120000],["5132",88000],["5167",80300],["5166",80000],["5175",72960],["5364",65000],["5321",50000],["5038",30000],["5136",20000],["5179",20000],["5229",20000],["5131",19600],["5162",14820],["5329",14300],["5041",11500],["5161",10420],["5903",10000],["5133",2500]],"economic_expenditure_total_czk":37642983,"economic_financing":[["8115",7557859]],"economic_financing_total_czk":7557859,"economic_revenue":[["1211",8611300],["1121",4385700],["2132",3250000],["1111",3139400],["1122",2293620],["4213",1197416],["1511",1000000],["4116",926818],["1345",738200],["2229",574240],["1113",544600],["4222",500000],["2141",494300],["2324",431450],["2111",362000],["2329",264000],["1112",263000],["4112",206900],["1386",170000],["2321",164050],["3111",150600],["2131",100000],["1387",70600],["4111",65000],["2460",63500],["2212",50000],["1341",30000],["2322",15330],["1361",10000],["2343",6200],["2139",2500],["2119",2400],["1334",2000]],"economic_revenue_total_czk":30085124,"purpose_expenditure":[["3419",5954175],["6171",4730300],["3113",4202744],["3722",4173600],["3612",2881300],["3392",2795790],["5512",2455000],["6399",2293620],["6112",2035500],["3745",1782900],["3111",1119984],["2212",757000],["2411",636260],["2321",613000],["3631",554500],["3429",135700],["3636",100000],["2219",86200],["3314",83000],["3319",66700],["6402",65000],["2333",50000],["6114",36510],["6310",24000],["5213",10000],["3632",200]],"purpose_expenditure_total_czk":37642983},"actual":{"economic_expenditure":[["6121",7350813.43],["5011",3692013],["5169",3176283.59],["5331",3076185],["5365",2293620],["5023",1668947],["5171",1176127.47],["5031",1132891],["5154",1015890.43],["6122",931790.63],["5151",737364.18],["5155",601968.6],["5336",600917.74],["5139",529628.69],["5032",485445],["5021",392101],["5137",313315.76],["5909",275610],["5362",232371],["5168",219345.48],["5222",203653.49],["5152",194040.6],["5164",173477.23],["5163",139203.4],["5156",117859.71],["5499",106062.12],["5194",84598],["5132",68195.07],["5364",64991],["5166",64828.29],["5321",46887.5],["5175",42289],["5167",41790],["5038",20312],["5229",20000],["5131",19236],["5136",16822],["5179",15951],["5162",13594.18],["5329",11529],["5041",11523],["5161",7477],["5153",480]],"economic_expenditure_total_czk":31387428.59,"economic_financing":[["8115",-519110.65],["8901",8629.58]],"economic_financing_total_czk":-510481.07,"economic_revenue":[["1211",8733132.32],["1121",4676624.56],["2132",3577413.9],["1111",3164463.77],["1122",2293620],["1511",1268282.15],["4213",1197416],["4116",930817.74],["1345",738425],["1113",618073.04],["2229",574247],["2141",531982.17],["4222",500000],["4216",494776.99],["2324",429561.3],["2111",379858.72],["2329",339365.83],["1112",304819.76],["4112",206900],["1386",170382.85],["2321",170247],["3111",150615],["2131",100950.54],["1387",66777.14],["4111",65000],["2460",58500],["2212",50000],["1341",30336],["3113",30000],["2322",15332],["1361",14305],["2343",6172.18],["1334",3239.1],["2139",2500],["2119",2420],["1381",1352.6]],"economic_revenue_total_czk":31897909.66,"purpose_expenditure":[["3419",5158359.7],["3722",4170138.9],["6171",3763217.44],["3612",2697020.86],["3392",2648211.09],["3113",2608042.5],["6399",2293620],["6112",2028497],["3745",1618058.63],["3111",1116949.24],["5512",1012973.82],["2321",576201.08],["2411",527161],["3631",520093.23],["2212",178930.59],["3429",123051],["2219",86169.79],["6402",64991],["3314",51351],["3636",50000],["3319",38564],["6114",35911.32],["6310",19756.4],["3632",159]],"purpose_expenditure_total_czk":31387428.59}},"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."}}}}