{"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:00511196","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00511196","name":"Obec Včelnička","short_name":"Včelnička","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":549002},"amounts":{"revenue_approved":5532000,"revenue_adjusted":10226752.31,"revenue_actual":9720982.97,"expense_approved":11721451,"expense_adjusted":14100091,"expense_actual":10827830.94,"tax_revenue":5387402.81,"nontax_revenue":1391127.85,"capital_revenue":12940,"transfer_revenue":2929512.31,"current_expense":6482065.74,"capital_expense":4345765.2,"budget_balance":-1106847.97,"cash_current":8319801.23,"cash_previous":9847193.65},"ratios":{"revenue_execution":0.95054448,"expense_execution":0.76792632,"balance_to_revenue":-0.11386173,"cash_to_expense":0.76837192,"cash_yoy":-0.15510941,"capital_expense_share":0.40135141,"transfer_revenue_share":0.30135968},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00511196/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00511196"},"seo":{"slug":"vcelnicka","path":"/cz/municipalities/vcelnicka/"},"population":{"value":268,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5532000,"expenditure_czk":11721451,"financing_czk":6189451,"balance_czk":-6189451},{"stage":"revised","revenue_czk":10226752.31,"expenditure_czk":14100091,"financing_czk":3873338.69,"balance_czk":-3873338.69},{"stage":"actual","revenue_czk":9720982.97,"expenditure_czk":10827830.94,"financing_czk":1106847.97,"balance_czk":-1106847.97}],"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",5200000],["5171",2134700],["6122",1540451],["5169",630000],["5023",400000],["6119",300000],["5168",250000],["5021",242000],["5154",219000],["5139",128000],["5155",100000],["5137",80000],["5329",80000],["5362",60000],["5141",55000],["5032",50000],["5163",40000],["5156",35000],["5365",35000],["5162",32000],["5194",29500],["5175",27600],["5229",20000],["5492",20000],["5132",5000],["5019",3000],["5161",2000],["5136",1000],["5173",1000],["5039",800],["5038",400]],"economic_expenditure_total_czk":11721451,"economic_financing":[["8115",6189451],["8123",415000],["8124",-415000]],"economic_financing_total_czk":6189451,"economic_revenue":[["1211",2000000],["1121",860000],["1111",700000],["2132",490000],["2111",360000],["1345",196000],["1511",195000],["1113",150000],["4122",150000],["4116",100000],["4112",71800],["2324",70000],["1112",55000],["2131",50000],["4111",30000],["1386",20000],["1381",10000],["1387",10000],["2112",10000],["1341",4000],["2141",200]],"economic_revenue_total_czk":5532000,"purpose_expenditure":[["3639",3540451],["2212",2680000],["2219",2500000],["2310",600000],["6112",450000],["6171",350000],["3635",300000],["3612",200000],["3722",200000],["3723",150000],["1032",130000],["3399",90000],["3636",80000],["3631",70000],["6310",60000],["6399",60000],["3314",50000],["5512",50000],["3739",35000],["6320",35000],["6114",30000],["3330",20000],["3421",20000],["3412",10000],["3745",10000],["3341",1000]],"purpose_expenditure_total_czk":11721451},"revised":{"economic_expenditure":[["6121",5480326],["5171",3279690],["6122",1589651],["5169",1041996],["5023",400000],["5021",294041],["5168",254600],["5154",232800],["5137",212200],["5138",200000],["5329",172500],["5365",159950],["5139",153950],["5155",100000],["5194",60300],["5362",60000],["5141",55000],["6119",52574],["5032",50000],["5156",41100],["5163",40400],["5175",33768],["5162",30200],["5229",25500],["5492",25000],["5223",20000],["5019",6247],["5173",5300],["5132",5000],["5164",5000],["5222",3000],["5031",2200],["5161",2000],["6130",2000],["5039",1898],["5136",1000],["5363",500],["5038",400]],"economic_expenditure_total_czk":14100091,"economic_financing":[["8115",3873338.69],["8123",415000],["8124",-415000]],"economic_financing_total_czk":3873338.69,"economic_revenue":[["1211",2361200],["4216",2098974.12],["1121",1268400],["2111",980500],["1111",849000],["4116",598718.19],["2132",499200],["4122",300000],["1511",268300],["1345",196600],["1113",167300],["1122",124950],["2324",96800],["1112",82700],["4112",71800],["4111",62500],["2112",50800],["2131",49200],["1386",46200],["1387",18200],["3111",13000],["1381",10000],["2133",5000],["1341",4000],["1361",2000],["2119",1210],["2141",200]],"economic_revenue_total_czk":10226752.31,"purpose_expenditure":[["3639",4103941],["2219",2732126],["2212",2662300],["2310",1188300],["6171",591296],["6112",450000],["3722",403800],["3612",201900],["3635",198574],["1032",196900],["6399",184950],["3399",179250],["3636",172500],["3723",165500],["2221",144300],["3631",118600],["6310",60000],["3314",50000],["5512",50000],["3745",45000],["3330",40000],["6320",35400],["3739",35000],["6114",27754],["3421",20200],["3412",18000],["2321",15000],["3900",6000],["4379",2500],["3341",1000]],"purpose_expenditure_total_czk":14100091},"actual":{"economic_expenditure":[["5171",3233896.26],["6121",2702682.87],["6122",1589582.33],["5169",977396.56],["5023",359977],["5021",272064],["5168",254542.77],["5138",199967.92],["5137",183028],["5154",168437.2],["5365",151176],["5139",129281.94],["5329",111450],["5155",67901],["5194",54958.8],["6119",52500],["5141",47423.55],["5156",38040],["5163",37651],["5032",34272],["5175",31838.88],["5162",30138.86],["5362",29589],["5492",25000],["5223",20000],["5164",4840],["5031",4093],["5019",3247],["5173",3082],["5222",3000],["5229",2500],["5161",1475],["5039",1098],["6130",1000],["5363",500],["5038",200]],"economic_expenditure_total_czk":10827830.94,"economic_financing":[["8115",1527392.42],["8124",-419544.45],["8118",-1000]],"economic_financing_total_czk":1106847.97,"economic_revenue":[["1211",2361157.06],["4216",2098974.12],["1121",1268372.85],["2111",960452.41],["1111",848976.44],["4116",516238.19],["2132",272277],["1511",268277.43],["4122",210000],["1345",196508],["1113",167286.04],["1122",124950],["2324",96629.44],["1112",82601.84],["4112",71800],["1386",46187.07],["4111",32500],["2131",30459],["2112",25500],["1387",18106.14],["3111",12940],["2133",4600],["1341",3940],["2119",1210],["1361",700],["1381",339.94]],"economic_revenue_total_czk":9720982.97,"purpose_expenditure":[["3639",2763608.64],["2219",2434786.5],["2212",1952187.7],["2310",685263.76],["6171",509389.99],["3722",403746.36],["6112",394249],["3635",198426],["1032",196760.02],["3399",178921.38],["3723",165387.92],["6399",154539],["3612",148342.59],["2221",144200.79],["3636",111450],["3631",108873.74],["6310",49700.55],["3745",43006],["6320",35374],["3314",35000],["6114",26949],["3739",26226],["3330",20000],["2321",14856],["5512",11727],["3412",9179],["3900",3000],["4379",2500],["3421",180]],"purpose_expenditure_total_czk":10827830.94}},"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."}}}}