{"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:00640603","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640603","name":"Obec Velenice","short_name":"Velenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":536083},"amounts":{"revenue_approved":6786002,"revenue_adjusted":7703386.3,"revenue_actual":7702669.35,"expense_approved":6186002,"expense_adjusted":6682232,"expense_actual":6646443.39,"tax_revenue":6960005.51,"nontax_revenue":482969.54,"capital_revenue":0,"transfer_revenue":259694.3,"current_expense":6313816.18,"capital_expense":332627.21,"budget_balance":1056225.96,"cash_current":6367365.4,"cash_previous":5898095.44},"ratios":{"revenue_execution":0.99990693,"expense_execution":0.99464421,"balance_to_revenue":0.13712467,"cash_to_expense":0.95801093,"cash_yoy":0.07956296,"capital_expense_share":0.0500459,"transfer_revenue_share":0.03371484},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640603/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640603"},"seo":{"slug":"velenice","path":"/cz/municipalities/velenice/"},"population":{"value":219,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6786002,"expenditure_czk":6186002,"financing_czk":-600000,"balance_czk":600000},{"stage":"revised","revenue_czk":7703386.3,"expenditure_czk":6682232,"financing_czk":-1021154.3,"balance_czk":1021154.3},{"stage":"actual","revenue_czk":7702669.35,"expenditure_czk":6646443.39,"financing_czk":-1056225.96,"balance_czk":1056225.96}],"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",947100],["5023",840000],["5011",780000],["6121",400000],["6909",350000],["5362",349600],["5139",310002],["5154",300000],["6122",300000],["5031",181000],["5141",150000],["5032",144000],["5171",136000],["5492",112000],["5212",108000],["5229",107000],["5222",102000],["5021",90000],["5156",80000],["5321",75500],["5163",65000],["5223",50000],["5175",28000],["5137",20000],["5166",20000],["5194",20000],["5213",20000],["5903",20000],["5162",15000],["5136",12000],["5151",11500],["5132",10000],["5173",10000],["5041",5300],["5167",5000],["5038",4000],["5179",4000],["5161",2000],["5131",1000],["5138",1000]],"economic_expenditure_total_czk":6186002,"economic_financing":[["8124",-600000]],"economic_financing_total_czk":-600000,"economic_revenue":[["1211",2200000],["1511",1600000],["1121",1100000],["1111",800000],["1345",270000],["2131",258000],["1113",140000],["2111",98100],["1122",80000],["1112",65000],["4112",57400],["1386",35000],["2142",34500],["1387",20000],["2132",13002],["1341",8000],["1361",5000],["2112",1500],["2141",500]],"economic_revenue_total_czk":6786002,"purpose_expenditure":[["6171",1605402],["3745",1419000],["6112",917000],["3722",660000],["6399",345000],["3399",187000],["3631",176000],["2321",150000],["3632",150000],["3419",138000],["2141",108000],["3113",100000],["3429",50000],["2221",45500],["3314",30100],["5512",30000],["2329",20000],["4345",20000],["5212",10000],["5213",10000],["6310",8000],["3319",7000]],"purpose_expenditure_total_czk":6186002},"revised":{"economic_expenditure":[["5169",1055000],["5362",1050000],["5023",836400],["5011",764100],["5171",514750],["5139",337300],["5154",289800],["6122",289002],["5031",177300],["5137",162800],["5032",135650],["5141",131800],["5222",110000],["5229",108100],["5212",108000],["5021",98200],["5492",95800],["5321",75400],["5163",65050],["5156",56800],["5223",50000],["6121",44200],["5175",33700],["5213",20000],["5041",15500],["5162",14000],["5194",14000],["5136",11200],["5151",10050],["5132",3500],["5038",3250],["5173",630],["5166",500],["5161",450]],"economic_expenditure_total_czk":6682232,"economic_financing":[["8124",-600000],["8115",-421154.3]],"economic_financing_total_czk":-1021154.3,"economic_revenue":[["1211",2149800],["1511",1555500],["1121",1148900],["1111",781500],["1122",766080],["1345",262300],["2131",245050],["4222",185593],["1113",152100],["2111",116000],["2321",100000],["1112",75000],["4112",57400],["1386",41900],["2132",19502],["4111",16701.3],["1387",16450],["1341",6700],["1361",3900],["2112",2630],["1381",350],["1382",30]],"economic_revenue_total_czk":7703386.3,"purpose_expenditure":[["3745",1456500],["6171",1074002],["6399",1048200],["6112",904850],["3722",674800],["3631",369600],["3314",282750],["3399",172700],["2321",131800],["3419",122300],["2141",108000],["3113",100000],["5512",56000],["3429",50000],["2221",45400],["2329",20000],["4345",20000],["3639",17700],["6114",16880],["3319",7250],["6310",3500]],"purpose_expenditure_total_czk":6682232},"actual":{"economic_expenditure":[["5362",1049957],["5169",1046357.8],["5023",836317],["5011",764052],["5171",491659.23],["5139",336943.66],["5154",289625.66],["6122",288982.21],["5031",177243],["5137",162698],["5032",135508],["5141",131707.36],["5222",110000],["5229",108075.92],["5212",108000],["5021",98030],["5492",95800],["5321",75360],["5163",63886.4],["5156",56774.62],["5223",50000],["6121",43645],["5175",33261],["5213",20000],["5041",15442.9],["5194",14000],["5162",13999.63],["5136",11130],["5151",9956],["5132",3456],["5038",3234],["5173",582],["5161",396],["5166",363]],"economic_expenditure_total_czk":6646443.39,"economic_financing":[["8124",-586956],["8115",-467875.96],["8901",-1394]],"economic_financing_total_czk":-1056225.96,"economic_revenue":[["1211",2149733.36],["1511",1555463.45],["1121",1148896.8],["1111",781427.87],["1122",766080],["1345",262275],["2131",245036],["4222",185593],["1113",152040.26],["2111",115840.54],["2321",100000],["1112",74924.92],["4112",57400],["1386",41845.79],["2132",19502],["4111",16701.3],["1387",16407.8],["1341",6700],["1361",3840],["2112",2591],["1381",347.85],["1382",22.41]],"economic_revenue_total_czk":7702669.35,"purpose_expenditure":[["3745",1456015.18],["6399",1048198],["6171",1041137.61],["6112",904719],["3722",674757.17],["3631",369527.06],["3314",282495.82],["3399",171505],["2321",131707.36],["3419",122154.64],["2141",108000],["3113",100000],["5512",55851.65],["3429",50000],["2221",45360],["2329",20000],["4345",20000],["3639",17630],["6114",16701.3],["3319",7219],["6310",3464.6]],"purpose_expenditure_total_czk":6646443.39}},"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."}}}}