{"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:00237272","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237272","name":"Město Veltrusy","short_name":"Veltrusy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535273},"amounts":{"revenue_approved":99498000,"revenue_adjusted":103048270.67,"revenue_actual":103402568.4,"expense_approved":181499000,"expense_adjusted":181499000,"expense_actual":130065785.41,"tax_revenue":59882447.69,"nontax_revenue":5750845.9,"capital_revenue":310000,"transfer_revenue":37459274.81,"current_expense":50627686.31,"capital_expense":79438099.1,"budget_balance":-26663217.01,"cash_current":57851325.08,"cash_previous":84514542.09},"ratios":{"revenue_execution":1.00343817,"expense_execution":0.71661985,"balance_to_revenue":-0.25785836,"cash_to_expense":0.44478511,"cash_yoy":-0.31548674,"capital_expense_share":0.61075323,"transfer_revenue_share":0.36226639},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237272/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237272"},"seo":{"slug":"veltrusy","path":"/cz/municipalities/veltrusy/"},"population":{"value":2340,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":99498000,"expenditure_czk":181499000,"financing_czk":82001000,"balance_czk":-82001000},{"stage":"revised","revenue_czk":103048270.67,"expenditure_czk":181499000,"financing_czk":78450729.33,"balance_czk":-78450729.33},{"stage":"actual","revenue_czk":103402568.4,"expenditure_czk":130065785.41,"financing_czk":26663217.01,"balance_czk":-26663217.01}],"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",117740000],["5331",11700000],["5011",8585000],["5169",8311000],["5171",5465000],["6351",4370000],["5139",2985000],["5031",2906000],["5023",2560000],["6122",1960000],["5154",1577000],["5021",1523000],["5362",1214000],["5032",1159000],["5499",880000],["5222",875000],["5137",845000],["6123",710000],["5153",653000],["5323",600000],["5168",591000],["5166",500000],["5156",340000],["5163",301000],["6130",300000],["5134",287000],["5138",241000],["5167",200000],["5336",179000],["5132",176000],["5141",150000],["5162",143000],["5151",138000],["5175",137000],["5164",131000],["5909",105000],["5161",103000],["5172",90000],["5179",85000],["6125",80000],["5136",77000],["5492",70000],["5173",61000],["5019",53000],["5038",52000],["5660",50000],["5194",45000],["5131",36000],["5229",35000],["5133",23000],["5494",20000],["5039",15000],["5212",15000],["5221",15000],["5811",15000],["5339",12000],["5329",7000],["5366",2000],["5192",1000]],"economic_expenditure_total_czk":181499000,"economic_financing":[["8117",52000000],["8115",20001000],["8123",10000000]],"economic_financing_total_czk":82001000,"economic_revenue":[["1211",26028000],["4216",20500000],["1121",13250000],["4213",10618000],["1111",9632000],["1511",4000000],["4116",2164000],["4112",1980000],["1113",1670000],["4221",1511500],["1122",1200000],["2324",1101000],["2132",872000],["4121",791000],["1112",790000],["2111",716000],["2141",530500],["1361",400000],["1386",400000],["2321",271000],["1387",200000],["4122",150000],["1333",120000],["2131",106000],["1341",105000],["2212",105000],["1381",60000],["4111",40000],["2310",35000],["2112",33000],["1342",30000],["3111",30000],["3121",30000],["2322",10000],["1343",8000],["2119",5000],["1334",2000],["1349",2000],["2229",2000]],"economic_revenue_total_czk":99498000,"purpose_expenditure":[["3113",87254000],["2219",21210000],["2212",17700000],["6171",11653000],["3631",5280000],["3639",4659000],["3636",4001000],["5311",3576000],["6112",3465000],["3725",3430000],["3111",2560000],["3722",2045000],["5512",1766000],["6399",1200000],["3141",1000000],["3744",1000000],["3632",934000],["3729",730000],["3745",730000],["3429",707000],["3341",665000],["3900",627000],["2292",625000],["3399",597000],["3599",505000],["2115",500000],["3612",446000],["3412",362000],["3723",255000],["3314",238000],["3721",200000],["6310",200000],["6320",200000],["3316",170000],["5213",150000],["3613",147000],["2310",120000],["4341",120000],["4351",120000],["1014",87000],["6114",53000],["2321",50000],["5299",50000],["6221",50000],["2229",30000],["3326",20000],["3419",10000],["6409",2000]],"purpose_expenditure_total_czk":181499000},"revised":{"economic_expenditure":[["6121",115198175],["5331",11846902],["5169",9362899.16],["5011",8250000],["5171",4989218],["5137",4046063.25],["5031",2903000],["5139",2687000],["5023",2560000],["5021",1775000],["5336",1749817.59],["5154",1656000],["6123",1484000],["5362",1452840],["5032",1162000],["6351",1000000],["5499",880000],["5168",737000],["5222",667000],["6122",650000],["5153",626000],["5323",590000],["6130",550000],["5166",500000],["5156",340000],["5366",326985],["5163",323000],["5134",260000],["5179",260000],["5138",238000],["5024",203000],["5164",203000],["5167",200000],["5132",192000],["5162",155000],["5141",150100],["5151",141000],["5175",136000],["5909",115000],["5161",103000],["5172",90000],["6125",80000],["5136",78000],["5492",70000],["5194",65000],["5173",62000],["5019",53000],["5038",52000],["5660",50000],["5131",37000],["5229",35000],["5123",30000],["5133",23000],["5494",20000],["5039",15000],["5221",15000],["5811",15000],["5339",12000],["5223",10000],["5329",7000],["5192",6000],["5212",5000]],"economic_expenditure_total_czk":181499000,"economic_financing":[["8115",75450729.33],["8117",35000000],["8118",-32000000]],"economic_financing_total_czk":78450729.33,"economic_revenue":[["1211",26028000],["4216",20111229.99],["1121",13250000],["1111",9632000],["4213",8135137],["1511",4806770.86],["4116",4653707.82],["1113",1770000],["2141",1580500],["4112",1554200],["4221",1511500],["1122",1428840],["2324",1228170],["4121",1189000],["2111",998000],["1112",900000],["2132",873000],["1361",520000],["1386",510000],["2321",344033],["2229",326985],["3121",310000],["4122",272000],["1387",200000],["2112",158697],["2212",126000],["1345",125000],["2131",106000],["1333",100000],["1341",90000],["2119",50000],["2310",45000],["4111",32500],["1342",30000],["3111",30000],["2322",10000],["1343",8000],["1381",4000]],"economic_revenue_total_czk":103048270.67,"purpose_expenditure":[["3113",88254000],["2219",20910000],["2212",17700000],["6171",11653000],["3631",5280000],["3639",4659000],["3725",4020000],["5311",3576000],["6112",3465000],["3722",2605000],["3111",2560000],["3636",2477175],["5512",1766000],["6399",1428840],["3744",1000000],["3632",934000],["3729",730000],["3745",730000],["3429",707000],["3341",665000],["3900",627000],["2292",625000],["3399",597000],["3599",505000],["2115",500000],["3612",446000],["3412",362000],["6409",326985],["3721",280000],["3723",255000],["3314",238000],["6320",210000],["3316",200000],["6310",200000],["5213",150000],["3613",147000],["2310",120000],["4341",120000],["4351",120000],["1014",87000],["6114",53000],["2321",50000],["5299",50000],["6221",50000],["2229",30000],["3326",20000],["3419",10000]],"purpose_expenditure_total_czk":181499000},"actual":{"economic_expenditure":[["6121",76260494.17],["5331",11846902],["5169",7609962.45],["5011",7539098],["5023",2527885],["5031",2489866],["5137",2189312.73],["5139",2058969.02],["5336",1749817.59],["5171",1556983.96],["5021",1554853],["5362",1445360],["6123",1364201],["5154",1158969],["6351",1000000],["5032",984182],["5499",753519.4],["5168",645841.96],["6130",509135],["5323",490345],["5222",485945.6],["5153",478794.6],["5166",421730.5],["5366",326985],["5163",291297.15],["6122",247338.43],["5179",223572],["5024",202195],["5138",199444.53],["5164",191970],["5156",179209.11],["5162",141257.8],["5134",140590.24],["5909",88787],["5151",82286],["5167",75049.4],["5136",65607],["5132",60809.13],["5172",57774.2],["6125",56930.5],["5161",56149],["5175",48864.63],["5194",40330],["5038",34409],["5123",26180],["5173",25674],["5229",15000],["5221",11555],["5223",10000],["5494",9000],["5019",8997],["5131",7687],["5329",6794.3],["5192",5166],["5133",3731],["5039",2939],["5141",39.01]],"economic_expenditure_total_czk":130065785.41,"economic_financing":[["8117",35000000],["8118",-32000000],["8115",23663217.01]],"economic_financing_total_czk":26663217.01,"economic_revenue":[["1211",25922252.03],["4216",20111229.99],["1121",13882149.03],["1111",9547412.27],["4213",8135137],["1511",4794451.46],["4116",4653707.82],["1113",1834635.69],["2141",1601718.97],["4112",1554200],["4221",1511500],["1122",1428840],["2324",1198879.84],["4121",1189000],["2111",943662],["1112",904818.55],["2132",873507],["1361",524570],["1386",505762.79],["2321",344033],["2229",326985],["3121",310000],["4122",272000],["1387",198221.23],["2112",154332],["1345",122633],["2212",106330.59],["2131",105840.5],["1333",91571.25],["1341",87050],["2119",49959],["2310",45598],["4111",32500],["1342",27870],["1343",6200],["1381",4010.39]],"economic_revenue_total_czk":103402568.4,"purpose_expenditure":[["3113",60868560.96],["2212",14115659.39],["2219",12341714.93],["6171",9766297.29],["3631",4597756.58],["3639",4014243.04],["3725",3980753.06],["6112",3320944.5],["5311",2899385.25],["3111",2184023.11],["3722",2078663.09],["6399",1428840],["3636",1186106.32],["5512",894711.11],["3632",672331.17],["3745",652462.85],["3429",537666.62],["3399",527186.52],["2292",519973],["3900",485645.6],["2115",457259],["3729",415724.8],["6409",326985],["3599",281847.88],["3721",244026.98],["6320",208602],["3314",195866.42],["3316",186613],["3723",153941.09],["3412",146240.9],["3341",116747],["2310",67034],["1014",42003],["6114",35549.8],["4351",28440],["6310",23693.15],["3613",22339],["3612",20635],["4341",10000],["3326",4951],["3419",4362]],"purpose_expenditure_total_czk":130065785.41}},"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."}}}}