{"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:00271128","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271128","name":"Městys Včelákov","short_name":"Včelákov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":572462},"amounts":{"revenue_approved":18430700,"revenue_adjusted":23537590,"revenue_actual":23432589.52,"expense_approved":18520300,"expense_adjusted":25241310,"expense_actual":23607161.91,"tax_revenue":13874583.58,"nontax_revenue":2084216.34,"capital_revenue":2500,"transfer_revenue":7471289.6,"current_expense":15482663.2,"capital_expense":8124498.71,"budget_balance":-174572.39,"cash_current":4102221.16,"cash_previous":4276793.55},"ratios":{"revenue_execution":0.99553903,"expense_execution":0.93525898,"balance_to_revenue":-0.00744998,"cash_to_expense":0.1737702,"cash_yoy":-0.04081852,"capital_expense_share":0.34415398,"transfer_revenue_share":0.31884182},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271128/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271128"},"seo":{"slug":"vcelakov","path":"/cz/municipalities/vcelakov/"},"population":{"value":563,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18430700,"expenditure_czk":18520300,"financing_czk":89600,"balance_czk":-89600},{"stage":"revised","revenue_czk":23537590,"expenditure_czk":25241310,"financing_czk":1703720,"balance_czk":-1703720},{"stage":"actual","revenue_czk":23432589.52,"expenditure_czk":23607161.91,"financing_czk":174572.39,"balance_czk":-174572.39}],"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":[["6123",4000000],["6121",3112000],["5331",2000000],["5011",1765000],["5171",1347000],["5169",1145000],["5023",900000],["5154",892000],["5031",598000],["5139",472000],["5365",407200],["5137",259000],["5032",242000],["5903",200000],["5362",160000],["5021",147800],["5156",105000],["5166",103000],["5163",94000],["5168",85000],["5042",62000],["5222",61000],["5194",59000],["5173",45000],["5223",37000],["5151",29400],["5321",26500],["5499",22000],["5162",21400],["5175",20200],["5134",20000],["5167",17000],["5339",13500],["5329",13000],["5038",10000],["5132",10000],["5172",7300],["5136",4000],["5138",3000],["5161",3000],["5492",2000]],"economic_expenditure_total_czk":18520300,"economic_financing":[["8115",89600]],"economic_financing_total_czk":89600,"economic_revenue":[["1211",6212300],["1121",3163900],["4216",2375000],["1111",2297800],["2111",1281450],["1511",515000],["1345",405000],["1113",400100],["1122",400000],["3113",300000],["2132",290300],["2324",200000],["1112",189800],["4112",165400],["1386",68000],["2131",38000],["1381",33000],["4111",32000],["1387",30000],["1341",11000],["2460",7700],["1342",5000],["1361",5000],["2139",2500],["2112",2000],["2141",450]],"economic_revenue_total_czk":18430700,"purpose_expenditure":[["5512",4353500],["3113",2520000],["3745",1481000],["6171",1427300],["3639",1319200],["3111",1300000],["6112",1252000],["2321",1184400],["6399",550000],["3722",484000],["3631",350000],["3412",319000],["2221",235000],["2212",225000],["3341",201000],["5213",200000],["3723",180000],["6320",90000],["2141",82000],["1032",70000],["3399",62000],["3632",59000],["3392",57000],["3326",53000],["2341",50000],["6114",32000],["3900",30000],["3330",25000],["3613",25000],["3721",25000],["3421",21000],["1031",20000],["2143",20000],["2333",20000],["3313",20000],["3513",20000],["3612",20000],["3749",20000],["3419",19500],["2310",15000],["6310",14000],["3314",13000],["4350",12000],["1036",10000],["3319",6000],["3636",6000],["2329",5000],["3349",5000],["3741",5000],["4351",5000],["2419",2400]],"purpose_expenditure_total_czk":18520300},"revised":{"economic_expenditure":[["5171",5427000],["6123",4100000],["6121",3976400],["5331",2000000],["5011",1915000],["5169",1281000],["5154",912000],["5023",900000],["5031",608000],["6130",600000],["5139",558500],["5365",407200],["5336",396610],["5137",289000],["5032",242000],["5903",200000],["5362",160000],["5021",147800],["6122",115000],["5156",105000],["5163",103500],["5166",103000],["5168",85000],["5192",77000],["5222",66000],["5042",62000],["5194",59000],["5173",45000],["5223",43000],["5141",30000],["5151",29400],["5321",26500],["5175",24200],["5499",22000],["5162",21400],["5134",20000],["5167",17000],["5339",13500],["5329",13000],["5038",11000],["5132",10000],["5172",7300],["5136",4000],["5138",3000],["5161",3000],["5492",2000]],"economic_expenditure_total_czk":25241310,"economic_financing":[["8113",2375000],["8114",-2375000],["8115",1703720]],"economic_financing_total_czk":1703720,"economic_revenue":[["1211",6212300],["4116",4199010],["1121",3163900],["1111",2297800],["4216",2219630],["2111",1281450],["4222",780000],["1511",515000],["2324",408000],["1345",405000],["1113",400100],["1122",400000],["3113",300000],["2132",290300],["1112",189800],["4112",165400],["1386",93000],["4122",74750],["1387",38000],["2131",38000],["4111",32500],["1341",11000],["2460",7700],["1342",5000],["1361",5000],["2139",2500],["2112",2000],["2141",450]],"economic_revenue_total_czk":23537590,"purpose_expenditure":[["3113",7111610],["5512",4483500],["6171",1627300],["3745",1581000],["4339",1383000],["2321",1363900],["6112",1252000],["3639",1119200],["3392",717000],["3722",569000],["6399",550000],["3412",459000],["3631",350000],["2221",235000],["3636",233000],["2212",225000],["3341",216000],["2219",200000],["5213",200000],["3723",184000],["3326",172400],["2141",125000],["6320",98000],["1032",97500],["3399",81500],["3632",59000],["2143",50000],["2341",50000],["3314",43000],["6114",32500],["3612",30000],["3900",30000],["3330",25000],["3613",25000],["3721",25000],["3421",21000],["1031",20000],["2333",20000],["3313",20000],["3513",20000],["3749",20000],["3419",19500],["6310",16500],["2310",15000],["4350",13000],["1036",10000],["4351",10000],["3349",9000],["3319",6500],["1070",5000],["2329",5000],["3741",5000],["2419",2400]],"purpose_expenditure_total_czk":25241310},"actual":{"economic_expenditure":[["5171",5344805.65],["6123",4174900],["6121",3246051.71],["5331",2000000],["5011",1948754],["5169",1374513.87],["5023",860224],["5154",778660.85],["5031",665360],["6130",589100],["5336",396613.6],["5139",361463.01],["5032",257324],["5365",207050],["5362",124202],["5021",122845],["5137",119741.49],["6122",114447],["5156",105730.6],["5163",102620],["5166",83080],["5194",79985.3],["5192",77000],["5042",66954.89],["5168",55909.79],["5173",48823],["5175",45853.19],["5222",41541],["5151",33366],["5223",23000],["5499",21600],["5132",17705],["5162",17628],["5321",15380],["5141",13633.16],["5339",13000],["5329",11360],["5038",11145],["5136",8661],["5167",7500],["5212",5000],["5164",4200],["5161",3910],["5492",3000],["5172",1669.8],["5138",1452],["5133",398]],"economic_expenditure_total_czk":23607161.91,"economic_financing":[["8113",2375000],["8114",-2375000],["8115",174572.39]],"economic_financing_total_czk":174572.39,"economic_revenue":[["1211",6158017.52],["4116",4199017.43],["1121",3296790.11],["1111",2264178.87],["4216",2219626.17],["2111",1205667.29],["4222",780000],["1511",674892.33],["2324",506581.42],["1113",435785.11],["1345",406221],["2132",315879.92],["1112",214897.95],["1122",206850],["4112",165400],["1386",120116.13],["4122",74746],["1387",47075.63],["2131",38313],["4111",32500],["1342",25260],["1341",11867],["2460",7680],["1361",5640],["2119",4322.12],["1335",3066.95],["1334",2965.7],["2139",2869],["3111",2500],["2112",2203],["1381",959.28],["2141",700.59]],"economic_revenue_total_czk":23432589.52,"purpose_expenditure":[["3113",7107226.5],["5512",4470482.36],["6171",1624790.46],["3745",1530055.23],["4339",1382236.71],["2321",1247956.44],["6112",1235026.57],["3639",841687.77],["3392",700221.88],["3722",566584.93],["3412",440816.52],["6399",324052],["2221",232102.5],["3631",227815.2],["3341",215616.4],["2219",193600],["3723",183797.63],["3636",147280],["3326",127468.01],["2141",116873.37],["6320",97326],["1032",96922.77],["3399",77773.44],["3314",35992],["2212",35937],["6114",32500],["2143",29750],["3612",27777],["3900",26940],["3613",23907],["3632",21761],["3721",21250.02],["1031",19303.2],["3313",17655],["3419",17560],["6310",16439],["4350",13000],["3513",12880],["3421",10811],["1036",10000],["4351",10000],["2341",9438],["3349",8500],["3319",6302],["2310",5559],["1070",5000],["2419",1188]],"purpose_expenditure_total_czk":23607161.91}},"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."}}}}