{"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:00235105","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235105","name":"Město Velvary","short_name":"Velvary","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":533041},"amounts":{"revenue_approved":97807600,"revenue_adjusted":131904848.88,"revenue_actual":131912698.88,"expense_approved":97807600,"expense_adjusted":142847767.08,"expense_actual":142847767.08,"tax_revenue":82358590.15,"nontax_revenue":20659355.51,"capital_revenue":1229375,"transfer_revenue":27665378.22,"current_expense":86718480.33,"capital_expense":56129286.75,"budget_balance":-10935068.2,"cash_current":24110187.22,"cash_previous":35011344.91},"ratios":{"revenue_execution":1.00005951,"expense_execution":1,"balance_to_revenue":-0.08289625,"cash_to_expense":0.16878239,"cash_yoy":-0.31136072,"capital_expense_share":0.3929308,"transfer_revenue_share":0.2097249},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235105/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235105"},"seo":{"slug":"velvary","path":"/cz/municipalities/velvary/"},"population":{"value":3121,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":97807600,"expenditure_czk":97807600,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":131904848.88,"expenditure_czk":142847767.08,"financing_czk":10942918.2,"balance_czk":-10942918.2},{"stage":"actual","revenue_czk":131912698.88,"expenditure_czk":142847767.08,"financing_czk":10935068.2,"balance_czk":-10935068.2}],"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",21984000],["5331",12687000],["5169",12439000],["5171",11560000],["6121",6685000],["5031",5710500],["5154",3180000],["5153",2796000],["5023",2450000],["5032",2221500],["5365",2107700],["5499",2000000],["5139",1937500],["5137",1612000],["5021",1425000],["5222",1000000],["5362",653000],["5151",633000],["6123",600000],["5163",582000],["5156",497000],["5164",353000],["5182",350000],["6122",350000],["5167",253000],["5162",200600],["5136",180000],["5134",160000],["5166",150000],["6111",150000],["5161",141000],["5132",138000],["5901",100000],["5175",98000],["5038",80000],["5194",74000],["5173",72000],["5909",60000],["5138",44500],["5229",40000],["5179",27300],["5221",15000],["5133",7000],["5176",3000],["5192",1000]],"economic_expenditure_total_czk":97807600,"economic_revenue":[["1211",35910000],["1121",18370000],["1111",11500000],["2111",9735000],["1511",5980000],["2132",3208900],["4112",3082700],["1113",2233000],["1345",2200000],["1122",2100000],["2122",1218000],["1112",840000],["2131",486000],["1361",300000],["1381",300000],["1341",100000],["4111",100000],["2420",72000],["2112",60000],["1343",10000],["2141",2000]],"economic_revenue_total_czk":97807600,"purpose_expenditure":[["6171",22323000],["2321",7236600],["3745",6589000],["3631",5603000],["4351",4689500],["3315",4437800],["3113",4084000],["5311",4059000],["3612",3971000],["3392",3000000],["6112",2882000],["3722",2595000],["6399",2582700],["3314",2466000],["3613",2150000],["3141",2100000],["3725",1920000],["3111",1814000],["3231",1689000],["2212",1420000],["3632",1293000],["3412",1147000],["2219",1090000],["3511",1000000],["5512",915000],["4311",811000],["3419",536000],["3349",420000],["6320",400000],["3900",397000],["3429",373000],["3421",346000],["3322",332000],["2339",185000],["3639",168000],["3341",150000],["3319",130000],["5279",100000],["6115",100000],["3399",85000],["1014",83000],["6310",80000],["3721",32000],["3739",23000]],"purpose_expenditure_total_czk":97807600,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",53745968.74],["5011",21905197],["5169",17337348.76],["5331",13449301.33],["5171",8498381.73],["5362",-6814215],["5031",5905978],["5365",2779130],["5023",2444815],["5139",2343042.78],["5499",2327772.3],["5032",2282172],["5336",2201528],["5021",1994672],["5154",1783819.47],["5153",1713193.72],["5137",1203536.1],["5222",1129659.2],["6123",721426],["5909",700095.42],["6130",618750],["5163",613777.57],["5151",586177],["6122",563695.24],["6125",479446.77],["5156",415995.03],["5164",297719],["5167",250082.67],["5162",233936.9],["5136",156009.08],["5161",115386.5],["5175",106958.5],["5038",93839],["5132",87353.8],["5166",86000],["5195",80065],["5223",80000],["5179",77791],["5173",73813],["5134",55566.81],["5194",31172],["5192",30551.66],["5138",20810],["5212",20000],["5229",12906],["5133",3480],["5039",3322],["5221",200],["5363",140]],"economic_expenditure_total_czk":142847767.08,"economic_financing":[["8115",10942918.2]],"economic_financing_total_czk":10942918.2,"economic_revenue":[["1211",33682387.27],["1121",18035669.21],["4216",17117144],["1111",12786801.39],["2111",12670359.71],["1511",6922896.66],["2132",4023457.65],["4116",3454619.19],["4112",3082700],["1345",2895245.35],["4122",2772200],["1122",2756880],["1113",2383753.41],["2122",2039815],["3122",1229375],["1112",1175579.04],["4222",1000000],["1386",657098.63],["2212",649006.96],["2131",550880],["1361",529560],["2324",346425.13],["1387",257531.52],["4121",132000],["1334",117545],["2119",100294.48],["4111",98865.03],["2321",97900],["1341",97267],["2420",66000],["1343",55150],["2322",47734],["2112",34293],["2329",24741.7],["2229",7850],["1381",5225.67],["2141",597.88]],"economic_revenue_total_czk":131904848.88,"purpose_expenditure":[["2321",47791167.19],["6171",25993955.02],["3745",7817855.83],["3113",6083942],["4351",5217643.76],["3315",4659438.34],["3421",4468340.71],["6399",-4189558],["5512",4159182.37],["5311",3783127.07],["3392",3521849.33],["3722",3135078.4],["6112",2936880],["3612",2872252.34],["3111",2652627.6],["3631",2480363.12],["3314",2283315.87],["3725",2179643.33],["3141",2100000],["3231",1689000],["3613",1653069.58],["2219",1298123.14],["2212",936691.6],["3322",934536.51],["4311",790614.58],["3639",746460],["3632",686961.51],["3429",534877.93],["3349",507265.02],["3511",463278.65],["6320",429594],["3900",428219.71],["3419",388468.89],["3412",286862.52],["2310",258455.95],["3319",231126.58],["2339",152463.37],["1014",110054],["6114",98865.03],["3341",92079.36],["3721",81348.3],["6310",75996.57],["3739",20250],["6409",6000]],"purpose_expenditure_total_czk":142847767.08},"actual":{"economic_expenditure":[["6121",53745968.74],["5011",21905197],["5169",17337348.76],["5331",13449301.33],["5171",8498381.73],["5362",-6814215],["5031",5905978],["5365",2779130],["5023",2444815],["5139",2343042.78],["5499",2327772.3],["5032",2282172],["5336",2201528],["5021",1994672],["5154",1783819.47],["5153",1713193.72],["5137",1203536.1],["5222",1129659.2],["6123",721426],["5909",700095.42],["6130",618750],["5163",613777.57],["5151",586177],["6122",563695.24],["6125",479446.77],["5156",415995.03],["5164",297719],["5167",250082.67],["5162",233936.9],["5136",156009.08],["5161",115386.5],["5175",106958.5],["5038",93839],["5132",87353.8],["5166",86000],["5195",80065],["5223",80000],["5179",77791],["5173",73813],["5134",55566.81],["5194",31172],["5192",30551.66],["5138",20810],["5212",20000],["5229",12906],["5133",3480],["5039",3322],["5221",200],["5363",140]],"economic_expenditure_total_czk":142847767.08,"economic_financing":[["8115",10901157.69],["8901",33910.51]],"economic_financing_total_czk":10935068.2,"economic_revenue":[["1211",33682387.27],["1121",18035669.21],["4216",17117144],["1111",12786801.39],["2111",12670359.71],["1511",6922896.66],["2132",4023457.65],["4116",3462469.19],["4112",3082700],["1345",2895245.35],["4122",2772200],["1122",2756880],["1113",2383753.41],["2122",2039815],["3122",1229375],["1112",1175579.04],["4222",1000000],["1386",657098.63],["2212",649006.96],["2131",550880],["1361",529560],["2324",346425.13],["1387",257531.52],["4121",132000],["1334",117545],["2119",100294.48],["4111",98865.03],["2321",97900],["1341",97267],["2420",66000],["1343",55150],["2322",47734],["2112",34293],["2329",24741.7],["2229",7850],["1381",5225.67],["2141",597.88]],"economic_revenue_total_czk":131912698.88,"purpose_expenditure":[["2321",47791167.19],["6171",25993955.02],["3745",7817855.83],["3113",6083942],["4351",5217643.76],["3315",4659438.34],["3421",4468340.71],["6399",-4189558],["5512",4159182.37],["5311",3783127.07],["3392",3521849.33],["3722",3135078.4],["6112",2936880],["3612",2872252.34],["3111",2652627.6],["3631",2480363.12],["3314",2283315.87],["3725",2179643.33],["3141",2100000],["3231",1689000],["3613",1653069.58],["2219",1298123.14],["2212",936691.6],["3322",934536.51],["4311",790614.58],["3639",746460],["3632",686961.51],["3429",534877.93],["3349",507265.02],["3511",463278.65],["6320",429594],["3900",428219.71],["3419",388468.89],["3412",286862.52],["2310",258455.95],["3319",231126.58],["2339",152463.37],["1014",110054],["6114",98865.03],["3341",92079.36],["3721",81348.3],["6310",75996.57],["3739",20250],["6409",6000]],"purpose_expenditure_total_czk":142847767.08}},"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."}}}}