{"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:00509248","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509248","name":"Obec Jizerní Vtelno","short_name":"Jizerní Vtelno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":566039},"amounts":{"revenue_approved":9112800,"revenue_adjusted":11858940.83,"revenue_actual":10847405.35,"expense_approved":6772000,"expense_adjusted":9666834.82,"expense_actual":9643132.15,"tax_revenue":9687326.68,"nontax_revenue":1068833.85,"capital_revenue":0,"transfer_revenue":91244.82,"current_expense":8692934.91,"capital_expense":950197.24,"budget_balance":1204273.2,"cash_current":626048.42,"cash_previous":474308.36},"ratios":{"revenue_execution":0.91470271,"expense_execution":0.99754804,"balance_to_revenue":0.11101947,"cash_to_expense":0.06492169,"cash_yoy":0.31991859,"capital_expense_share":0.09853616,"transfer_revenue_share":0.00841167},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509248/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509248"},"seo":{"slug":"jizerni-vtelno","path":"/cz/municipalities/jizerni-vtelno/"},"population":{"value":357,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9112800,"expenditure_czk":6772000,"financing_czk":-2340800,"balance_czk":2340800},{"stage":"revised","revenue_czk":11858940.83,"expenditure_czk":9666834.82,"financing_czk":-2192106.01,"balance_czk":2192106.01},{"stage":"actual","revenue_czk":10847405.35,"expenditure_czk":9643132.15,"financing_czk":-1204273.2,"balance_czk":1204273.2}],"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":[["5169",2203600],["5023",920000],["6121",700000],["5021",490000],["5141",460000],["5154",404000],["6122",300000],["5171",252000],["5168",250000],["5031",180000],["5164",112000],["5139",101000],["5032",100000],["5137",50000],["5156",50000],["5163",50000],["5229",30000],["5162",25000],["5175",20000],["5173",15000],["5321",15000],["5222",12000],["5172",10000],["5151",6000],["5903",5000],["5167",4000],["5161",3000],["5136",2000],["5339",2000],["5038",400]],"economic_expenditure_total_czk":6772000,"economic_financing":[["8115",-1330800],["8124",-1010000]],"economic_financing_total_czk":-2340800,"economic_revenue":[["1211",3084000],["1511",2300000],["1121",1400000],["1111",1000000],["2111",700000],["1345",280000],["2324",85000],["1112",80000],["4112",65800],["2139",48000],["1113",25000],["1334",15000],["2142",12000],["1387",10000],["1341",6000],["2131",2000]],"economic_revenue_total_czk":9112800,"purpose_expenditure":[["6171",2000000],["2321",1560000],["6112",1200000],["3745",700000],["3722",550000],["3635",300000],["3669",200000],["3631",100000],["3399",39000],["3511",30000],["3721",23000],["5512",17000],["3639",15000],["2212",10000],["6310",10000],["3421",5000],["3725",5000],["5213",5000],["3314",2000],["3341",1000]],"purpose_expenditure_total_czk":6772000},"revised":{"economic_expenditure":[["5169",3599795],["5023",1221300],["6121",898900],["5171",606338],["5021",503324],["5141",485600],["5154",427100],["5168",403110.82],["5137",303200],["5031",211400],["5365",192460],["5139",187018],["5164",112500],["5032",110000],["5172",60350],["5163",52094],["6119",51500],["5175",43180],["5162",41050],["5194",32515],["5173",29150],["5156",27900],["5321",15000],["5222",12500],["5151",9200],["5903",5000],["5132",4550],["5166",4400],["5161",3000],["5042",2200],["5138",2100],["5212",2000],["5339",2000],["5221",1800],["5229",1800],["5179",1100],["5038",400]],"economic_expenditure_total_czk":9666834.82,"economic_financing":[["8115",-1182106.01],["8124",-1010000],["8113",500000],["8114",-500000]],"economic_financing_total_czk":-2192106.01,"economic_revenue":[["1211",3914150],["1511",2581131],["1121",1779000],["1111",1331000],["2111",799030],["1345",378424],["1113",248946.01],["1122",192360],["2324",168620],["1112",154820],["4112",67800],["1386",64804],["2139",58400],["1387",26000],["4111",23444.82],["1334",15000],["2131",14100],["2142",12000],["2141",7800],["2321",7500],["1341",6200],["1335",4100],["2112",2000],["2119",1300],["1381",510],["1361",500],["2132",1]],"economic_revenue_total_czk":11858940.83,"purpose_expenditure":[["6171",3038100],["2321",1639740],["6112",1542700],["3745",1190608],["3722",700300],["2212",583800],["3631",378800],["6399",192360],["2219",102238],["3725",54100],["3635",51500],["3723",50000],["3399",30230],["6114",23444.82],["3721",22500],["5512",15000],["3412",13700],["6310",12594],["3639",9500],["6320",8000],["5213",5000],["3314",2000],["3341",620]],"purpose_expenditure_total_czk":9666834.82},"actual":{"economic_expenditure":[["5169",3599301.11],["5023",1221254],["6121",898697.24],["5171",605663.81],["5021",503324],["5141",485092.42],["5154",427054.63],["5168",403092.68],["5137",303149.45],["5031",211316],["5365",192460],["5139",186756.02],["5164",112484.32],["5032",109906],["5172",60305.19],["5163",52012.34],["6119",51500],["5175",43170.46],["5162",41044.88],["5194",32445],["5173",29138],["5156",27869],["5321",15000],["5222",12500],["5362",-12475],["5151",9115],["5132",4485],["5166",4356],["5161",2979],["5042",2176],["5212",2000],["5221",1800],["5229",1775],["5179",1065],["5138",919.6],["5038",400]],"economic_expenditure_total_czk":9643132.15,"economic_financing":[["8124",-1052533.14],["8113",500000],["8114",-500000],["8115",-143998.8],["8125",-7741.26]],"economic_financing_total_czk":-1204273.2,"economic_revenue":[["1211",3319054.35],["1511",2346111.16],["1121",1778341.82],["1111",1206444.26],["2111",799030],["1345",378424],["1113",234944.68],["1122",192360],["2324",168620],["1112",115894.09],["4112",67800],["1386",64784.79],["2139",58080],["1387",25391.61],["4111",23444.82],["1334",14332.2],["2131",13459],["2142",11696],["2141",7741.26],["2321",7156.59],["1341",6200],["1335",4036],["2112",1840],["2119",1210],["1381",507.72],["1361",500],["2132",1]],"economic_revenue_total_czk":10847405.35,"purpose_expenditure":[["6171",3036169.07],["2321",1639164.28],["6112",1542476],["3745",1190411.38],["3722",700213.36],["2212",583707.6],["3631",378374.59],["6399",179885],["2219",101971.75],["3725",54089.6],["3635",51500],["3723",49902.72],["3399",30142],["6114",23444.82],["3721",22426.14],["5512",15000],["3412",13639.5],["6310",12598.34],["3639",9464],["6320",7932],["3341",620]],"purpose_expenditure_total_czk":9643132.15}},"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."}}}}