{"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:00235857","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235857","name":"Obec Veletov","short_name":"Veletov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533823},"amounts":{"revenue_approved":8445314,"revenue_adjusted":10705805.18,"revenue_actual":10438534.71,"expense_approved":8176664,"expense_adjusted":10086155.18,"expense_actual":7794167.13,"tax_revenue":5833188.03,"nontax_revenue":1746154.5,"capital_revenue":768987,"transfer_revenue":2090205.18,"current_expense":6115714.46,"capital_expense":1678452.67,"budget_balance":2644367.58,"cash_current":7729527.86,"cash_previous":6085168.28},"ratios":{"revenue_execution":0.975035,"expense_execution":0.77275899,"balance_to_revenue":0.25332747,"cash_to_expense":0.99170671,"cash_yoy":0.27022418,"capital_expense_share":0.21534728,"transfer_revenue_share":0.20023933},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235857/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235857"},"seo":{"slug":"veletov","path":"/cz/municipalities/veletov/"},"population":{"value":262,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8445314,"expenditure_czk":8176664,"financing_czk":-268650,"balance_czk":268650},{"stage":"revised","revenue_czk":10705805.18,"expenditure_czk":10086155.18,"financing_czk":-619650,"balance_czk":619650},{"stage":"actual","revenue_czk":10438534.71,"expenditure_czk":7794167.13,"financing_czk":-2644367.58,"balance_czk":2644367.58}],"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":[["5169",2451164],["6122",1200000],["6121",1000000],["5023",750000],["5154",575000],["5141",350000],["5021",295000],["5031",265000],["5011",220000],["5171",220000],["5153",145000],["5032",140000],["5139",117500],["5901",100000],["5137",92000],["5323",45000],["6129",45000],["5156",22000],["5162",22000],["5194",22000],["5151",14000],["5175",12000],["5163",10500],["5172",10000],["5213",10000],["5329",10000],["5903",10000],["5166",5000],["5167",5000],["5136",4000],["5038",3000],["5161",3000],["5179",3000],["5138",500]],"economic_expenditure_total_czk":8176664,"economic_financing":[["8124",-1000008],["8115",731358]],"economic_financing_total_czk":-268650,"economic_revenue":[["1211",2200000],["1121",1260000],["4216",1118150],["1111",750000],["3111",750000],["2111",655000],["1511",450000],["4213",201164],["2149",200000],["2131",190000],["1113",180000],["1345",150000],["4112",57400],["1112",50000],["2142",50000],["1359",44000],["2132",41000],["1381",30000],["2324",30000],["2321",15000],["1342",10000],["1341",6500],["2112",5500],["1361",1000],["2141",600]],"economic_revenue_total_czk":8445314,"purpose_expenditure":[["6171",1801164],["5512",1214000],["6112",980000],["2321",908000],["3745",710000],["3412",500000],["6310",350500],["2212",350000],["3723",261000],["3722",250000],["1031",150000],["3612",135000],["3613",106000],["3639",100000],["3631",75000],["3419",61000],["2221",45000],["3421",35000],["3721",30000],["3314",27000],["3399",20000],["3429",15000],["3632",15000],["3341",13000],["3319",10000],["5213",10000],["3633",5000]],"purpose_expenditure_total_czk":8176664},"revised":{"economic_expenditure":[["5169",3165710],["6122",1200000],["6121",1147007.76],["5023",880000],["5154",750723],["5021",381845],["5141",350000],["5171",330000],["5031",287000],["5011",270000],["6119",180000],["5137",153000],["5153",143000],["5166",140000],["5032",130000],["5139",106242],["5901",100000],["5323",45000],["6129",45000],["5194",40500],["5138",30500],["5172",23600],["5175",22981],["5162",22000],["5156",21000],["5362",15550],["5151",15496.42],["5329",15000],["5222",12000],["5492",12000],["5163",10500],["5213",10000],["5903",10000],["5167",5000],["5136",4000],["5038",3000],["5161",3000],["5229",3000],["5179",2500]],"economic_expenditure_total_czk":10086155.18,"economic_financing":[["8124",-1000008],["8115",380358]],"economic_financing_total_czk":-619650,"economic_revenue":[["1211",2404000],["1121",1290000],["4216",1013650.64],["1111",905000],["2111",891870],["4116",785922.54],["3111",770000],["1511",680000],["2149",550000],["1345",219500],["4213",201164],["2131",200000],["1113",180000],["2321",100000],["1112",85000],["2324",60000],["4112",57400],["1386",55000],["2142",50000],["1359",44000],["2132",42000],["4111",32068],["1381",30000],["1387",25000],["2112",14130],["1342",10000],["1341",8300],["1361",1200],["2141",600]],"economic_revenue_total_czk":10705805.18,"purpose_expenditure":[["6171",1955364],["5512",1254521],["3745",1196175],["6112",1125000],["2321",1003000],["3412",500000],["3723",393000],["6310",350500],["2212",350000],["3613",300407.76],["3612",276000],["3722",260000],["3635",208900],["1031",150000],["3314",134000],["3419",130219.42],["3639",100000],["3421",92000],["3631",75000],["2221",45000],["3399",45000],["6114",32068],["3721",30000],["3429",15000],["3632",15000],["3341",13000],["4319",12000],["3319",10000],["5213",10000],["3633",5000]],"purpose_expenditure_total_czk":10086155.18},"actual":{"economic_expenditure":[["5169",2634881.69],["6122",1067000.67],["5023",852650],["5154",704266.83],["6121",437212],["5021",357820],["5011",267844],["5031",231850],["5141",190903.57],["5171",181503.97],["6119",174240],["5166",136125],["5137",126673.18],["5032",102387],["5153",95038.64],["5139",48635.82],["5194",32858],["5323",21782],["5138",18999.9],["5162",18137.86],["5175",15240],["5156",14736],["5329",12816],["5222",12000],["5492",11895],["5362",10502],["5151",6711],["5163",5825.4],["5167",1690],["5038",1216],["5161",725.6]],"economic_expenditure_total_czk":7794167.13,"economic_financing":[["8115",-1644359.58],["8124",-1000008]],"economic_financing_total_czk":-2644367.58,"economic_revenue":[["1211",2403497.81],["1121",1288957.37],["4216",1013650.64],["1111",903723.52],["2111",814022.5],["4116",785922.54],["3111",768987],["1511",675635.23],["2149",550000],["1345",219211],["4213",201164],["2131",185008],["1113",170188.29],["2321",100000],["1112",83980.42],["4112",57400],["2324",48754],["1386",46948.3],["2132",41800],["4111",32068],["1387",18402.62],["1359",13283.4],["1341",7850],["2112",6570],["1361",1150],["1381",360.07]],"economic_revenue_total_czk":10438534.71,"purpose_expenditure":[["6171",1755337.67],["3745",1144134.08],["5512",1110281.67],["6112",1090552],["2321",878853.72],["3723",390554.31],["3612",251709.58],["3722",239572],["6310",191037.17],["3635",174240],["3314",128387],["3419",104202.02],["3613",100796.18],["3421",82678],["3399",32163],["6114",32068],["3631",29360.36],["3721",24173.37],["2221",21782],["4319",11895],["3632",390]],"purpose_expenditure_total_czk":7794167.13}},"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."}}}}