{"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:00235865","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235865","name":"Obec Velim","short_name":"Velim","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533831},"amounts":{"revenue_approved":60403086,"revenue_adjusted":68972068.65,"revenue_actual":76060091.67,"expense_approved":100837600,"expense_adjusted":104594321.67,"expense_actual":71947699.76,"tax_revenue":57649427.96,"nontax_revenue":9810638.06,"capital_revenue":0,"transfer_revenue":8600025.65,"current_expense":42996500.85,"capital_expense":28951198.91,"budget_balance":4112391.91,"cash_current":71676783.36,"cash_previous":65898349.25},"ratios":{"revenue_execution":1.10276657,"expense_execution":0.68787386,"balance_to_revenue":0.05406767,"cash_to_expense":0.99623454,"cash_yoy":0.08768708,"capital_expense_share":0.40239228,"transfer_revenue_share":0.11306883},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235865/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235865"},"seo":{"slug":"velim","path":"/cz/municipalities/velim/"},"population":{"value":2226,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":60403086,"expenditure_czk":100837600,"financing_czk":40434514,"balance_czk":-40434514},{"stage":"revised","revenue_czk":68972068.65,"expenditure_czk":104594321.67,"financing_czk":35622253.02,"balance_czk":-35622253.02},{"stage":"actual","revenue_czk":76060091.67,"expenditure_czk":71947699.76,"financing_czk":-4112391.91,"balance_czk":4112391.91}],"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",46340000],["5171",10495000],["5169",10237000],["5011",6850000],["5331",5974000],["5154",2898000],["5023",2620000],["5031",2376500],["5222",1951000],["5901",1920000],["5139",1152500],["5153",1035000],["5032",848500],["5151",788000],["5362",715900],["6122",650000],["5163",500000],["5166",495200],["5137",420000],["5156",416500],["5323",380000],["5021",362000],["5903",300000],["5162",226000],["5194",130000],["5164",110500],["5132",110000],["5136",110000],["5494",100000],["5175",65000],["5167",55000],["5172",50000],["5038",30000],["5173",25500],["5131",20000],["5134",15000],["5223",15000],["5421",13000],["5161",11500],["5365",10000],["5133",9000],["5192",5000],["5041",2000]],"economic_expenditure_total_czk":100837600,"economic_financing":[["8117",35634514],["8115",4800000]],"economic_financing_total_czk":40434514,"economic_revenue":[["1211",22000000],["1121",10500000],["1111",8600000],["2132",4903286],["1511",4500000],["1113",2200000],["1345",1810000],["1122",1700000],["2111",1436500],["4112",705900],["1112",600000],["2324",512000],["2131",320900],["1386",230000],["1387",110000],["2141",100000],["4111",95000],["1361",32000],["1341",23000],["2119",10000],["1334",5000],["1343",5000],["2112",4500]],"economic_revenue_total_czk":60403086,"purpose_expenditure":[["4339",16000000],["2310",15500000],["6171",12410000],["3539",11850000],["2321",4910000],["3113",4400000],["3412",3936000],["6112",3450000],["3639",3340000],["2212",3300000],["3722",2700000],["3745",2651000],["4350",2148000],["3723",1620000],["3419",1616000],["3111",1574000],["3612",1520000],["3631",1315200],["3421",851000],["6399",705900],["2219",700500],["3399",500000],["2341",480000],["5512",450000],["3314",424000],["2292",380000],["3632",315000],["3635",300000],["5213",300000],["3729",225000],["1032",200000],["3613",110000],["1070",100000],["6114",95000],["3349",86000],["3429",85000],["2333",80000],["3721",50000],["3726",50000],["6310",50000],["3341",45000],["3330",15000]],"purpose_expenditure_total_czk":100837600},"revised":{"economic_expenditure":[["6121",44965856.65],["5171",11192425.64],["5169",10677223.25],["5011",8779278],["5331",6128838],["5154",3135924.14],["5031",2723743],["5023",2601000],["5222",1545000],["5362",1539413],["5139",1201744.88],["5032",992352],["5336",936365.59],["6322",766000],["6123",754450],["5151",743553],["5153",700436.7],["5021",697678],["6122",598687.07],["5137",405312.95],["5156",399627.18],["5163",387566],["5323",380000],["5168",320000],["5903",300000],["5162",219321],["5166",200000],["5499",200000],["5164",172068.25],["6351",145162],["5194",115000],["5175",99396],["5901",95000],["5136",94220.86],["5172",59895],["5909",57025],["5167",42498],["5038",32539],["5223",30000],["5494",28646.87],["5365",24900],["5161",23708],["5221",22000],["5173",15513],["5421",13000],["5133",8500.64],["5132",8072],["5192",5000],["5366",5000],["5131",3381],["5041",2000]],"economic_expenditure_total_czk":104594321.67,"economic_financing":[["8117",35634514],["8115",-12260.98]],"economic_financing_total_czk":35622253.02,"economic_revenue":[["1211",22000000],["1121",10500000],["1111",8600000],["4216",5712913.06],["2132",4904603],["1511",4500000],["1113",2200000],["2111",1942650],["1345",1810000],["1122",1700000],["4121",1180000],["4116",936365.59],["4112",699800],["1112",600000],["2324",512000],["1386",370300],["2131",320900],["1387",140000],["2141",100000],["2321",74350],["4111",70947],["1361",32650],["1341",23000],["2119",10000],["2329",9152],["1334",7575],["1343",5260],["2229",5000],["2112",4603]],"economic_revenue_total_czk":68972068.65,"purpose_expenditure":[["4339",16000000],["6171",13763090],["3539",12218400],["2310",12212913.06],["3113",5956365.59],["2321",5310000],["3412",3936000],["6112",3450000],["3639",3340000],["2212",3300000],["3722",3300000],["3745",2986000],["4350",2192443.02],["3419",1966000],["3723",1620000],["3111",1574000],["6399",1529413],["3612",1520000],["2219",1400500],["3631",1315200],["5512",1237050],["3421",851000],["3314",544000],["3399",500000],["2292",380000],["3632",315000],["3635",300000],["5213",300000],["3729",225000],["1032",200000],["3613",110000],["1070",100000],["3429",95000],["3349",86000],["2333",80000],["2341",80000],["6114",70947],["3721",50000],["3726",50000],["6310",50000],["3341",45000],["3330",30000],["6402",5000]],"purpose_expenditure_total_czk":104594321.67},"actual":{"economic_expenditure":[["6121",27362991.21],["5169",7976164.02],["5011",7702643],["5331",6128838],["5171",3759990.65],["5154",2927551.33],["5031",2135488],["5023",2072968],["5362",1530791],["5222",1010000],["5139",956148.04],["5336",936365.59],["5032",883010],["6322",766000],["5021",691678],["5153",623528.01],["5151",562786.56],["6122",386645.7],["5137",376564.15],["5323",366515],["5163",362777.6],["5156",358530.18],["5168",319821],["6123",290400],["5499",196800],["5166",192843.75],["5162",177847.21],["5164",161055.68],["6351",145162],["5136",94038],["5175",79390],["5194",69776.3],["5172",59895],["5909",57025],["5167",33091],["5038",32539],["5223",30000],["5365",24900],["5221",22000],["5494",20000],["5161",16978.8],["5173",14833],["5132",8072],["5421",7000],["5133",5249.55],["5366",5000],["5131",2596],["5192",2000],["5041",1412.43]],"economic_expenditure_total_czk":71947699.76,"economic_financing":[["8118",-2500000],["8115",-1862925.28],["8901",250533.37]],"economic_financing_total_czk":-4112391.91,"economic_revenue":[["1211",23787204.01],["1121",12738688.08],["1111",9221931.62],["2132",5855256.2],["4216",5712913.06],["1511",5526520.41],["2111",2601844],["1345",1751525],["1113",1683525.1],["1122",1384110],["4121",1180000],["4116",936365.59],["1112",830290.79],["2324",823547],["4112",699800],["1386",464103.96],["2131",320738],["1387",181894.01],["2141",106177.86],["2321",75250],["4111",70947],["1361",40129.39],["1341",21850],["2329",9152],["2119",8470],["1334",7575],["1343",6400],["2112",5203],["2229",5000],["1381",3680.59]],"economic_revenue_total_czk":76060091.67,"purpose_expenditure":[["6171",12511118.59],["3539",12169061.56],["4339",7158965.11],["2310",6856739.56],["3113",5956186.59],["3722",3185539.75],["3412",2673065.49],["6112",2541175],["3745",2242946.58],["4350",2192443.02],["3111",1574000],["6399",1529413],["3723",1491504.32],["3419",1466000],["2321",1447600.55],["3631",1271571.12],["5512",1206920.99],["3612",927268.04],["2219",795064.05],["3314",526882],["3421",475918.4],["3399",386711.8],["2292",366515],["3632",204834.78],["2212",134498.18],["1032",105746],["3429",90000],["3639",81143],["6114",70947],["3635",65000],["2341",50102.23],["1070",44308],["3729",40065],["3349",30931],["3330",30000],["6310",27574.6],["3613",11261.75],["6402",5000],["3726",2867.7],["3341",810]],"purpose_expenditure_total_czk":71947699.76}},"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."}}}}