{"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:00235881","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235881","name":"Obec Veltruby","short_name":"Veltruby","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533858},"amounts":{"revenue_approved":57533000,"revenue_adjusted":58768174.32,"revenue_actual":57294450.78,"expense_approved":75769000,"expense_adjusted":89753425.4,"expense_actual":70007232.53,"tax_revenue":32864436.69,"nontax_revenue":2369820.68,"capital_revenue":307480,"transfer_revenue":21752713.41,"current_expense":24642375.55,"capital_expense":45364856.98,"budget_balance":-12712781.75,"cash_current":49485406.97,"cash_previous":61327565.84},"ratios":{"revenue_execution":0.9749231,"expense_execution":0.77999511,"balance_to_revenue":-0.22188504,"cash_to_expense":0.70686135,"cash_yoy":-0.19309684,"capital_expense_share":0.64800243,"transfer_revenue_share":0.37966527},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235881/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235881"},"seo":{"slug":"veltruby","path":"/cz/municipalities/veltruby/"},"population":{"value":1481,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":57533000,"expenditure_czk":75769000,"financing_czk":18236000,"balance_czk":-18236000},{"stage":"revised","revenue_czk":58768174.32,"expenditure_czk":89753425.4,"financing_czk":30985251.08,"balance_czk":-30985251.08},{"stage":"actual","revenue_czk":57294450.78,"expenditure_czk":70007232.53,"financing_czk":12712781.75,"balance_czk":-12712781.75}],"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",43417000],["5171",9110000],["5169",5418000],["5331",2980000],["5011",2800000],["5023",1610000],["6371",1200000],["5031",870000],["5139",768000],["5154",670000],["6122",622000],["5321",600000],["5222",593000],["5137",534000],["5362",528000],["5021",520000],["5032",410000],["5194",325000],["5151",307000],["5164",284000],["5163",261000],["5168",228000],["6130",210000],["5909",183000],["5156",123000],["5162",120000],["5136",100000],["5323",100000],["5175",95000],["5166",90000],["5492",70000],["6322",70000],["5123",65000],["5167",65000],["5364",60000],["5172",51000],["6119",50000],["5179",39000],["5339",30000],["5192",29000],["5221",20000],["5223",20000],["5229",20000],["5173",19000],["5365",16000],["5041",15000],["5038",10000],["5122",10000],["5138",10000],["5155",10000],["5161",8000],["5363",5000],["5133",1000]],"economic_expenditure_total_czk":75769000,"economic_financing":[["8115",18236000]],"economic_financing_total_czk":18236000,"economic_revenue":[["4216",25500000],["1211",13300000],["1121",6600000],["1111",4500000],["1511",2300000],["1345",1215000],["1113",1200000],["2132",831000],["2324",450000],["1112",370000],["1122",300000],["2321",210000],["2131",180000],["2111",131000],["1381",100000],["3111",100000],["1334",70000],["4111",64000],["2119",50000],["1356",25000],["1361",19850],["2112",15000],["2141",2000],["1382",150]],"economic_revenue_total_czk":57533000,"purpose_expenditure":[["2310",40000000],["6171",4500000],["2212",4000000],["2321",3500000],["3722",3200000],["3745",3200000],["3113",3000000],["3111",2500000],["2219",2000000],["6112",2000000],["3631",1000000],["3392",800000],["3419",800000],["6409",700000],["2292",500000],["3421",500000],["5512",500000],["2333",350000],["3399",300000],["3429",300000],["3612",300000],["3639",300000],["5299",200000],["6320",150000],["3900",120000],["2223",100000],["3314",100000],["3632",100000],["3635",100000],["3742",100000],["6114",64000],["6402",60000],["2334",50000],["3326",50000],["3412",50000],["3744",50000],["5213",50000],["5311",50000],["3721",40000],["3341",20000],["6221",20000],["6310",20000],["3319",15000],["4379",10000]],"purpose_expenditure_total_czk":75769000},"revised":{"economic_expenditure":[["6121",54410000],["5171",7060563.76],["5169",5126000],["5011",3615000],["5331",3380000],["5023",1860000],["5139",1821049],["6371",1200000],["5031",1160000],["5321",860000],["5151",807000],["5222",738000],["5336",724476.64],["5154",704500],["5137",549000],["5032",510000],["6123",500000],["5138",450000],["5021",430487],["5163",311000],["5168",306000],["5194",303000],["5164",269000],["6122",244000],["6130",240000],["5909",183000],["5162",176000],["5323",160000],["5221",140000],["5362",136000],["6322",130000],["5175",125586],["5156",123000],["5136",121000],["5329",90000],["5167",86400],["5123",70000],["5492",70000],["5364",69453],["5339",60000],["5172",51000],["5223",50000],["6119",50000],["5166",40000],["5041",36000],["5192",32000],["5179",31000],["5229",30000],["5365",26000],["5155",25000],["5173",19000],["5038",15000],["5122",10000],["5161",8000],["5363",5000],["5811",4910],["5133",1000]],"economic_expenditure_total_czk":89753425.4,"economic_financing":[["8115",30985251.08]],"economic_financing_total_czk":30985251.08,"economic_revenue":[["4216",19523164.04],["1211",13800000],["1121",7400000],["1111",5050000],["1511",2900000],["4116",1773546.37],["1345",1565000],["1113",1200000],["2132",881000],["1122",600000],["1112",545000],["2324",535000],["2122",502200.91],["2112",335000],["1386",280000],["4112",271700],["2321",260000],["3121",200000],["2131",192807],["2111",169000],["3111",120000],["1387",115000],["1381",100000],["4122",100000],["1334",70000],["2119",50000],["4129",46304],["1356",40000],["2310",38000],["4111",37999],["1361",29850],["2229",29453],["2328",5000],["2141",2000],["1335",1000],["1382",150]],"economic_revenue_total_czk":58768174.32,"purpose_expenditure":[["2310",40000000],["3111",14000000],["6171",4630000],["2212",4000000],["2321",3500000],["3113",3392950.4],["3745",3335000],["3722",3200000],["6112",2290000],["2219",2000000],["3421",1270000],["3631",1000000],["3392",880000],["3419",800000],["6409",800000],["3639",720000],["5512",648023],["2292",600000],["6399",-500000],["3399",370000],["3900",370000],["2333",350000],["3429",300000],["3612",300000],["5299",200000],["3314",175000],["6320",150000],["2223",100000],["3632",100000],["3635",100000],["3742",100000],["3744",90000],["6402",69453],["2334",50000],["3326",50000],["3412",50000],["5213",50000],["5311",50000],["3721",40000],["6114",37999],["3341",20000],["6221",20000],["6310",20000],["3319",15000],["4379",10000]],"purpose_expenditure_total_czk":89753425.4},"actual":{"economic_expenditure":[["6121",44353382.98],["5169",3974739.55],["5011",3513970],["5331",3225000],["5171",2714440.69],["5023",1738373],["5139",1396043.65],["5031",1069279],["5151",781476],["5336",724476.64],["5222",720209],["5321",653923.84],["5154",598911.52],["6123",472810],["5032",454779],["5138",380094],["5362",332396],["5137",292643.17],["5168",284075.56],["6130",234894],["5163",234673.88],["5194",232957.79],["5021",223954],["6371",183000],["5162",173401.05],["5221",120000],["5136",102167.2],["5175",93909.29],["5323",89849],["5329",87180],["5156",81702.08],["6322",80000],["5339",60000],["5167",51888],["5492",42000],["6122",40770],["5041",33802.63],["5164",32991.54],["5192",24000],["5155",22529.86],["5223",20000],["5229",20000],["5038",14232],["5364",9453],["5179",7646.61],["5173",3432],["5161",2405],["5365",1800],["5123",1570]],"economic_expenditure_total_czk":70007232.53,"economic_financing":[["8117",15000000],["8115",-2287218.25]],"economic_financing_total_czk":12712781.75,"economic_revenue":[["4216",19523164.04],["1211",13681286.11],["1121",7331874.12],["1111",4980651.6],["1511",2855710.02],["4116",1773546.37],["1345",1539788],["1113",968518.62],["2132",659374],["1122",585060],["2324",511444.47],["2122",502200.91],["1112",477790.44],["2112",322587],["4112",271700],["1386",267091.41],["3121",200000],["2131",167807],["3111",107480],["1387",104684.52],["4122",100000],["2321",74000],["2111",58155],["4129",46304],["4111",37999],["2310",33649],["1356",33161.66],["2229",29374.5],["1361",23590],["1334",13063.8],["2119",11228.8],["1381",2083.27],["1335",83.12]],"economic_revenue_total_czk":57294450.78,"purpose_expenditure":[["2310",30037006.11],["3111",13340794.62],["6171",4063733.86],["3745",3027183.09],["3722",2800969.92],["3113",2795154.55],["2321",2671547.52],["6112",2136310],["2212",1549380],["2219",1226868.99],["3421",1156564.74],["3392",843574.38],["6409",585060],["3631",578587.78],["3639",562632.05],["2292",523772.84],["5512",500489.63],["3419",447080.7],["3399",339745.95],["3900",330000],["6399",-281633],["3429",160000],["3314",145231.35],["6320",120039],["3744",75504],["3632",65618],["2223",51967.39],["6114",37999],["5213",31396],["2333",22500],["3721",21738.86],["3341",9813],["6402",9453],["3612",7280],["3319",7177],["6310",6692.2]],"purpose_expenditure_total_czk":70007232.53}},"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."}}}}