{"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:00246174","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00246174","name":"Město Velešín","short_name":"Velešín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545821},"amounts":{"revenue_approved":131610719,"revenue_adjusted":134068111.66,"revenue_actual":134513865.68,"expense_approved":166387805,"expense_adjusted":179078989.8,"expense_actual":113483805.18,"tax_revenue":91515706.44,"nontax_revenue":35833093.58,"capital_revenue":40702,"transfer_revenue":7124363.66,"current_expense":95820649.85,"capital_expense":17663155.33,"budget_balance":21030060.5,"cash_current":151017349.76,"cash_previous":132279439.53},"ratios":{"revenue_execution":1.00332483,"expense_execution":0.63370809,"balance_to_revenue":0.15634121,"cash_to_expense":1.33073921,"cash_yoy":0.14165399,"capital_expense_share":0.15564472,"transfer_revenue_share":0.05296379},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00246174/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00246174"},"seo":{"slug":"velesin","path":"/cz/municipalities/velesin/"},"population":{"value":3852,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":131610719,"expenditure_czk":166387805,"financing_czk":34777086,"balance_czk":-34777086},{"stage":"revised","revenue_czk":134068111.66,"expenditure_czk":179078989.8,"financing_czk":45010878.14,"balance_czk":-45010878.14},{"stage":"actual","revenue_czk":134513865.68,"expenditure_czk":113483805.18,"financing_czk":-21030060.5,"balance_czk":21030060.5}],"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",50426000],["5169",27016000],["5171",19095000],["5331",17361005],["5011",8900000],["5213",3715000],["5365",3050000],["5031",3005000],["5023",2700000],["6122",2550000],["6130",2500000],["6313",2400000],["5152",2370000],["5909",2100000],["5021",2015000],["5362",2010000],["5154",1916000],["5222",1510000],["5139",1464930],["5153",1420000],["5032",1130000],["5151",1118000],["5137",814510],["5221",769000],["5166",730000],["5163",500000],["5156",420000],["5223",360000],["5042",344000],["5162",333500],["5179",293000],["5136",271000],["5141",200000],["5167",197000],["5132",158900],["5499",150000],["5194",135000],["5134",111400],["6123",100000],["5321",91000],["5212",85000],["5172",73000],["5164",67000],["5161",58000],["5339",56000],["5364",53560],["5175",53000],["5173",44000],["5038",40000],["5168",38000],["5492",20000],["5229",12000],["5311",10000],["5363",10000],["5903",10000],["5176",7000],["5133",1000]],"economic_expenditure_total_czk":166387805,"economic_financing":[["8117",40000000],["8118",-40000000],["8115",37577086],["8124",-2800000]],"economic_financing_total_czk":34777086,"economic_revenue":[["1211",41000000],["1121",20000000],["1111",15200000],["2132",12516400],["2111",7030000],["2229",6100000],["1345",3700000],["1511",3200000],["2324",3106555],["1122",3000000],["2122",2644000],["1113",2600000],["4216",2426996],["4213",2117399],["2141",2000000],["4112",1260800],["1112",1200000],["4116",815169],["1386",400000],["1381",200000],["1387",200000],["1341",115000],["1334",100000],["1343",100000],["2119",100000],["2131",100000],["4111",90000],["1342",55000],["2139",50000],["2212",50000],["2322",50000],["1361",45000],["2420",38400]],"economic_revenue_total_czk":131610719,"purpose_expenditure":[["3639",67113000],["3612",15512000],["3722",14445000],["6171",7957000],["3113",7878151],["3319",7145000],["3745",6260500],["6399",5020000],["2321",4942000],["3111",4072854],["6112",3870000],["2219",3280000],["5512",3278740],["5311",2146000],["3613",2010000],["3314",1859000],["3634",1800000],["3631",1600000],["2212",1450000],["3419",900000],["4351",750000],["3429",650000],["6320",460000],["1031",450000],["3341",370000],["3632",224000],["3421",155000],["4379",131000],["4359",106000],["4375",100000],["6114",90000],["3399",85000],["6402",53560],["3115",50000],["4357",50000],["6310",40000],["4339",25000],["3522",10000],["3599",10000],["5213",10000],["5511",10000],["4354",6000],["3525",5000],["3723",5000],["4312",3000]],"purpose_expenditure_total_czk":166387805},"revised":{"economic_expenditure":[["6121",52513000],["5169",28609380],["5171",17783000],["5331",16261005],["5011",9147000],["6122",5354500],["5213",3715000],["5909",3231000],["5031",3062000],["5362",3054000],["5365",3050000],["5023",2700000],["6130",2580000],["5139",2567530],["6313",2400000],["5152",2368000],["5021",2113668],["5154",2083000],["5336",1856230.8],["5137",1478482],["5222",1459000],["5153",1420000],["5032",1155000],["5151",1134000],["6351",1100000],["5166",967000],["5221",740000],["5223",555000],["5163",500000],["5162",456500],["5156",417000],["5499",315000],["5042",294000],["5136",271440],["5167",220000],["5141",200000],["5329",194600],["5132",173900],["5321",151000],["5194",135000],["5172",124000],["5192",113000],["5134",111400],["5164",106000],["5175",100000],["6123",100000],["5179",98400],["5212",85000],["5493",65000],["5364",63554],["5161",58000],["5168",58000],["5339",56000],["5173",44000],["5038",40000],["5492",20000],["5229",12000],["5311",10000],["5363",10000],["5903",10000],["5176",7000],["5019",1000],["5133",1000],["5039",400]],"economic_expenditure_total_czk":179078989.8,"economic_financing":[["8117",70000000],["8118",-70000000],["8115",47810878.14],["8124",-2800000]],"economic_financing_total_czk":45010878.14,"economic_revenue":[["1211",41000000],["1121",20000000],["1111",15200000],["2132",12516400],["2111",7062000],["2229",5259994],["2324",3747555],["1345",3700000],["1511",3200000],["1122",3000000],["4116",2952832.02],["2122",2644000],["1113",2600000],["4216",2423725.64],["4213",2117399],["2141",2000000],["4112",1260800],["1112",1200000],["1386",400000],["4122",389506],["1381",200000],["1387",200000],["1341",115000],["1334",100000],["1343",100000],["2119",100000],["2131",100000],["4111",97500],["2322",96000],["1342",55000],["2212",52000],["2139",50000],["1361",45000],["3111",41000],["2420",38400],["2329",4000]],"economic_revenue_total_czk":134068111.66,"purpose_expenditure":[["3639",57789000],["3612",20056000],["3722",14990000],["3113",10187497.8],["6171",9918000],["3745",7654500],["3319",7145000],["2219",6320000],["3111",6220738],["6399",6020000],["2321",5042000],["2212",4582000],["5512",4030200],["6112",3870000],["3613",2406000],["5311",2146000],["3314",1859000],["3634",1800000],["3631",1650000],["3419",900000],["4351",750000],["3429",650000],["1031",600000],["3341",520000],["6320",460000],["3632",224000],["3421",155000],["3399",152000],["3330",150000],["4379",131000],["4359",106000],["4375",100000],["6114",97500],["6402",63554],["2310",60000],["2341",50000],["3115",50000],["4357",50000],["6310",40000],["4339",25000],["3522",10000],["3599",10000],["5213",10000],["5511",10000],["4354",6000],["3525",5000],["3723",5000],["4312",3000]],"purpose_expenditure_total_czk":179078989.8},"actual":{"economic_expenditure":[["5169",22915094.45],["5331",16261005],["5171",12308281.57],["6121",10404658.87],["5011",8524155],["5213",3700000],["6122",3552626.46],["5909",3194411.04],["5031",2748844],["5023",2596449],["6313",2400000],["5365",2340230],["5152",2292879.38],["5362",2284862.96],["5154",2038539.06],["5336",1816317.6],["5021",1576136],["5139",1496263.68],["5222",1156550],["6351",1100000],["5032",1071304],["5151",1055788],["5153",837782],["5166",787301.5],["5137",743253.91],["5163",468128.2],["5223",447676.8],["5162",400189.69],["5499",314959],["5221",282708],["5156",281823.55],["5042",254534.39],["5136",248575],["5329",194600],["6130",134320],["5192",112495],["5194",108441],["5321",100000],["5141",93440.82],["5179",93028.42],["5167",92933.75],["5164",81978],["6123",71550],["5493",65000],["5175",64621.08],["5132",58944.84],["5364",53560],["5161",42105],["5168",40737.6],["5038",37959],["5172",35702.56],["5212",25000],["5134",23832],["5339",20000],["5173",15726],["5229",11583],["5492",3600],["5019",985],["5039",334]],"economic_expenditure_total_czk":113483805.18,"economic_financing":[["8118",-1810000000],["8117",1780000000],["8115",11456387.5],["8124",-2775255.96],["8901",288807.96]],"economic_financing_total_czk":-21030060.5,"economic_revenue":[["1211",39756137.93],["1121",21284957.18],["1111",15006115.03],["2132",13516025.6],["2229",7394085.55],["2111",6713233.08],["1345",3782580],["1511",3618513.16],["2324",3248515.5],["4116",2952832.02],["1113",2813467.32],["2122",2794000],["4216",2423725.64],["1122",2327430],["2141",1618017.28],["1112",1387422.79],["4112",1260800],["1386",775497],["4122",389506],["1387",303931.78],["2322",244780],["1343",184261],["1341",113581],["2119",99558.57],["4111",97500],["1342",93501],["2212",74300],["2131",73150],["1361",45170],["3111",40702],["2420",38328],["1334",16953.9],["2139",15600],["1381",6187.35],["2329",3500]],"economic_revenue_total_czk":134513865.68,"purpose_expenditure":[["3612",18439497.25],["3722",14524279.75],["3639",14343139.01],["3113",9132883.8],["6171",8080969.71],["3319",6713639.29],["3745",6071204.06],["3111",4680824.8],["2321",4623802.66],["6399",4563110.96],["6112",3591318.16],["5512",3091160.2],["2219",2812719.44],["3613",2116529.68],["2212",1722607.48],["3314",1680368.23],["3631",1504682.35],["5311",1362670.21],["3634",1229659.79],["3419",790550],["3429",532211.42],["6320",430925],["4351",301684.8],["3330",150000],["3341",131896.93],["3399",130362],["1031",120000],["4375",100000],["3632",94378],["4359",91700],["3421",72000],["6114",70267],["6402",53560],["4379",47000],["6310",37203.2],["4339",18000],["4357",14000],["4354",6000],["3525",3000],["4312",3000],["3599",1000]],"purpose_expenditure_total_czk":113483805.18}},"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."}}}}