{"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:00237060","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237060","name":"Obec Mělnické Vtelno","short_name":"Mělnické Vtelno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535044},"amounts":{"revenue_approved":29401200,"revenue_adjusted":41873787.84,"revenue_actual":41992171.71,"expense_approved":39494500,"expense_adjusted":47600059.59,"expense_actual":37744163.46,"tax_revenue":28652495.5,"nontax_revenue":3707588.37,"capital_revenue":0,"transfer_revenue":9632087.84,"current_expense":24207295.29,"capital_expense":13536868.17,"budget_balance":4248008.25,"cash_current":23213562.99,"cash_previous":19699125.11},"ratios":{"revenue_execution":1.00282716,"expense_execution":0.79294362,"balance_to_revenue":0.10116191,"cash_to_expense":0.61502391,"cash_yoy":0.17840579,"capital_expense_share":0.35864798,"transfer_revenue_share":0.22937818},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237060/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237060"},"seo":{"slug":"melnicke-vtelno","path":"/cz/municipalities/melnicke-vtelno/"},"population":{"value":1018,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":29401200,"expenditure_czk":39494500,"financing_czk":10093300,"balance_czk":-10093300},{"stage":"revised","revenue_czk":41873787.84,"expenditure_czk":47600059.59,"financing_czk":5726271.75,"balance_czk":-5726271.75},{"stage":"actual","revenue_czk":41992171.71,"expenditure_czk":37744163.46,"financing_czk":-4248008.25,"balance_czk":4248008.25}],"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",15550000],["5011",4670000],["5171",4455000],["5169",4448000],["5031",1636000],["5023",1500000],["5331",900000],["5154",896000],["5021",742000],["5032",618000],["5139",457000],["5362",362000],["5229",353000],["5156",340000],["5499",290000],["5163",264000],["5151",226000],["5194",220000],["5168",180000],["5153",175000],["5909",163000],["5167",130000],["6341",120000],["5137",110000],["6122",100000],["5175",85000],["5162",73000],["5132",70000],["5329",70000],["5173",65000],["5903",50000],["5155",35000],["5166",30000],["5038",25000],["5222",20000],["5164",16500],["5141",12000],["5136",10000],["5133",7500],["5161",7000],["5019",5000],["5339",5000],["5041",3500]],"economic_expenditure_total_czk":39494500,"economic_financing":[["8115",10779300],["8124",-736000],["8901",50000]],"economic_financing_total_czk":10093300,"economic_revenue":[["1211",10500000],["1121",5600000],["1511",5000000],["1111",3490000],["2111",973500],["1345",900000],["1113",750000],["2132",701000],["2131",260000],["2324",255000],["1112",250000],["4112",250000],["1122",100000],["1386",100000],["2329",75000],["1387",70000],["4111",63000],["4121",27700],["1341",20000],["1361",15000],["2141",1000]],"economic_revenue_total_czk":29401200,"purpose_expenditure":[["2219",8545000],["3612",5105000],["3745",3601000],["3113",3256000],["6171",3114000],["4351",3010000],["2341",2000000],["6112",1969000],["3631",1480000],["3722",1300000],["2212",990000],["3613",816000],["5512",532000],["3639",500000],["3723",500000],["6409",460000],["3399",407000],["6399",350000],["3421",251500],["6320",220000],["3322",216000],["3392",156000],["3429",148000],["6402",100000],["3314",99000],["3632",73000],["3111",67000],["6114",63000],["3341",54000],["5213",50000],["6310",32000],["3721",30000]],"purpose_expenditure_total_czk":39494500},"revised":{"economic_expenditure":[["6121",17401059.59],["5171",7906000],["5169",5145780],["5011",4870000],["5023",1974000],["5031",1639760],["5331",900000],["5021",863600],["6341",810000],["5154",796300],["5032",619350],["5139",565940],["5362",434520],["5137",422500],["5229",353000],["5194",350000],["5499",315000],["5163",263000],["6122",250000],["5156",240000],["5168",230000],["5151",223000],["5153",180000],["5167",142200],["5175",105310],["5909",100000],["5329",70000],["5162",66380],["5173",65000],["5132",50000],["5903",50000],["5155",35000],["5166",30000],["5038",25000],["5222",20000],["5164",16500],["5141",12000],["5133",11100],["5136",10000],["5138",9500],["5161",7760],["5172",6000],["5041",5500],["5019",5000],["5339",5000]],"economic_expenditure_total_czk":47600059.59,"economic_financing":[["8115",6412271.75],["8124",-736000],["8901",50000]],"economic_financing_total_czk":5726271.75,"economic_revenue":[["1211",10950000],["4213",6513923.84],["1121",5900000],["1511",5100000],["1111",4010000],["4122",2672300],["2111",1207700],["1345",1050000],["1113",750000],["2132",711000],["2322",656000],["1112",385000],["2131",360000],["2324",310000],["4112",255500],["1386",220000],["2329",183000],["1122",168000],["4121",107700],["2321",85000],["1387",70000],["4111",67064],["2112",50000],["1334",40000],["1341",20000],["4116",15600],["1361",15000],["2141",1000]],"economic_revenue_total_czk":41873787.84,"purpose_expenditure":[["2219",13224059.59],["3612",5105000],["3745",3601000],["6171",3349500],["4351",3300000],["3113",3256000],["2341",3000000],["6112",2443000],["3631",1480000],["3722",1300000],["2212",990000],["3613",816000],["3723",720000],["3399",660000],["5512",560000],["2321",500000],["3639",500000],["3392",466000],["6409",460000],["6399",418000],["3421",254500],["6320",220000],["3322",216000],["3429",178000],["6402",100000],["3314",99000],["6114",78000],["3632",73000],["3111",67000],["3341",54000],["5213",50000],["6310",32000],["3721",30000]],"purpose_expenditure_total_czk":47600059.59},"actual":{"economic_expenditure":[["6121",12508584.15],["5011",4729097],["5171",4721952.59],["5169",3766633.2],["5023",1885415],["5031",1693495],["5021",1167841],["5331",900000],["6341",776088.32],["5154",694656.61],["5032",668750],["5139",557013.47],["5137",424036.12],["5194",345260.34],["5499",311840],["5229",308000],["6122",252195.7],["5168",227080.53],["5163",225769.5],["5156",210652.51],["5151",204474.74],["5153",196579.77],["5362",168717],["5175",114322.16],["5167",112594.9],["5909",99945],["5162",79068.51],["5132",72335],["5329",62540.6],["5155",54432.28],["5173",43556],["5166",36877.56],["5038",23008],["5222",21200],["5164",15238],["5219",15000],["5136",10016],["5138",8489.02],["5041",7525.93],["5161",7160],["5172",5663],["5339",5000],["5133",4904],["5141",1154.95]],"economic_expenditure_total_czk":37744163.46,"economic_financing":[["8115",-3514437.88],["8124",-733345.95],["8901",-224.42]],"economic_financing_total_czk":-4248008.25,"economic_revenue":[["1211",10940534.21],["4213",6513923.84],["1121",5859266.28],["1511",5091697.35],["1111",4007236.49],["4122",2672300],["2111",1236121.53],["1345",1041260],["1113",774324.01],["2132",688234],["2322",647136],["1112",381893.63],["2131",369086.68],["2324",306210],["2329",266926.34],["4112",255500],["1386",213466.78],["1122",167370],["4121",107700],["2321",103200],["1387",83663.28],["2112",78293],["4111",67064],["1334",40317.7],["1341",18925],["1361",18550],["4116",15600],["1343",12300],["2119",11254],["1381",1690.77],["2141",1126.82]],"economic_revenue_total_czk":41992171.71,"purpose_expenditure":[["2219",13218697.71],["6171",3332337.3],["4351",3291272.49],["3745",3187369.98],["2341",2954884.08],["6112",2442072],["3113",1852113.6],["3722",1294596.31],["3723",717623.97],["3399",658132.03],["3612",645741.2],["5512",559997.02],["3639",492013.7],["3631",470966.72],["3392",460284.95],["6409",408740.6],["2212",396812.23],["3421",253610.45],["6320",189292],["3322",170419.85],["3429",169081.79],["6399",155807],["6402",99945],["3314",94591],["6114",77875.22],["3111",30159.49],["2321",30000],["3721",29734.42],["3632",25265],["6310",21052.35],["3613",13404],["3341",270]],"purpose_expenditure_total_czk":37744163.46}},"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."}}}}