{"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:00640697","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640697","name":"Obec Velenka","short_name":"Velenka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":534871},"amounts":{"revenue_approved":9478930,"revenue_adjusted":10869041.67,"revenue_actual":10802833.32,"expense_approved":10999650,"expense_adjusted":11132054,"expense_actual":7904959.67,"tax_revenue":7982556.9,"nontax_revenue":2306802.42,"capital_revenue":8400,"transfer_revenue":505074,"current_expense":6592055.16,"capital_expense":1312904.51,"budget_balance":2897873.65,"cash_current":9512211,"cash_previous":7685005.86},"ratios":{"revenue_execution":0.99390854,"expense_execution":0.71010792,"balance_to_revenue":0.26825126,"cash_to_expense":1.20332189,"cash_yoy":0.23776236,"capital_expense_share":0.16608617,"transfer_revenue_share":0.04675385},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640697/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640697"},"seo":{"slug":"velenka","path":"/cz/municipalities/velenka/"},"population":{"value":389,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9478930,"expenditure_czk":10999650,"financing_czk":1520720,"balance_czk":-1520720},{"stage":"revised","revenue_czk":10869041.67,"expenditure_czk":11132054,"financing_czk":263012.33,"balance_czk":-263012.33},{"stage":"actual","revenue_czk":10802833.32,"expenditure_czk":7904959.67,"financing_czk":-2897873.65,"balance_czk":2897873.65}],"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",3010000],["5169",1905000],["5023",1290000],["5171",951000],["5011",780000],["5154",567000],["6119",400000],["5031",373000],["5137",270000],["5139",266000],["5141",197000],["5032",189000],["5365",100000],["5021",85000],["5321",78000],["5168",60000],["5222",60000],["5221",52650],["6130",50000],["5156",48000],["5166",40000],["5194",40000],["5179",35000],["5163",33000],["5173",28000],["5162",20000],["5339",20000],["5167",18000],["5175",10000],["5362",10000],["5136",6000],["5038",5000],["5161",3000]],"economic_expenditure_total_czk":10999650,"economic_financing":[["8115",2630780],["8124",-1110060]],"economic_financing_total_czk":1520720,"economic_revenue":[["1211",3110000],["2111",1673500],["1121",1500000],["1111",1100000],["1511",740000],["1345",350000],["1113",250000],["2324",175000],["2131",161000],["1122",100000],["4112",83830],["1112",80000],["1386",30000],["2141",30000],["1381",25000],["1387",20000],["2132",18000],["2112",12000],["1341",8600],["2119",5000],["1361",4000],["2310",2000],["1343",1000]],"economic_revenue_total_czk":9478930,"purpose_expenditure":[["2219",2730000],["6112",1608000],["2321",1293000],["6171",1284000],["3745",880000],["3631",760000],["3635",400000],["3722",400000],["5512",303000],["2310",302000],["3725",160000],["3399",150000],["3723",150000],["3341",130000],["6399",100000],["3421",80000],["2292",74000],["4345",52650],["3632",40000],["3721",25000],["3113",20000],["3429",20000],["3639",14000],["5213",10000],["3314",7000],["6310",7000]],"purpose_expenditure_total_czk":10999650},"revised":{"economic_expenditure":[["6121",2680000],["5169",1827021.7],["5171",1406640],["5023",1290000],["5011",780000],["5154",442000],["5139",431017.3],["6119",400000],["5031",377818.6],["5137",272000],["5141",197000],["5032",189000],["5021",98181.4],["5321",78000],["5365",76020],["5168",60000],["5221",57650],["5222",55000],["5156",48000],["6130",44340],["5362",41534],["5194",40000],["5166",39000],["5179",35000],["5163",33000],["5162",28980],["5173",27000],["5167",21000],["5339",20000],["5175",12000],["5138",8700],["5136",6000],["5038",5000],["5161",4151],["5191",1000]],"economic_expenditure_total_czk":11132054,"economic_financing":[["8115",1373072.33],["8124",-1110060]],"economic_financing_total_czk":263012.33,"economic_revenue":[["1211",3336822.78],["2111",1883165.14],["1121",1793683.12],["1111",1212938.57],["1511",750000],["4222",400000],["1345",350100],["1113",236465.31],["2324",193553],["2131",169927],["1112",119896.83],["4112",83800],["1122",76020],["1386",65312.13],["2132",59085],["2141",42000],["1387",27903.17],["4111",19274],["1343",11000],["1341",9000],["3111",8400],["2112",7123],["2119",5000],["1361",4100],["2310",2000],["4116",2000],["1381",472.62]],"economic_revenue_total_czk":10869041.67,"purpose_expenditure":[["2219",2655000],["6112",1608000],["2321",1543000],["6171",1288340],["3745",880000],["3631",585000],["3635",400000],["3722",388105.59],["5512",303000],["2310",302000],["3399",200000],["3725",171000],["3723",150894.41],["3341",130000],["6399",107554],["3421",88370],["2292",74000],["3632",69640],["4345",52650],["6114",32500],["3721",25000],["3113",20000],["3639",19000],["3429",15000],["5213",10000],["3314",7000],["6310",7000]],"purpose_expenditure_total_czk":11132054},"actual":{"economic_expenditure":[["5169",1569559.28],["5023",1277722],["6121",1110564.51],["5171",965493.98],["5011",738000],["5154",402465.39],["5031",370273],["5139",265354.26],["5141",196243.42],["5032",181411],["6119",160000],["5365",76020],["5321",73710],["5021",69986],["5221",57650],["5137",46888],["5222",43000],["6130",42340],["5362",40559],["5163",30215.6],["5168",28835],["5194",24313],["5156",22965],["5162",21531.46],["5339",20000],["5167",17540.4],["5179",12142.87],["5166",10708.5],["5138",8615.2],["5136",5711],["5161",4148.8],["5173",4011],["5038",3186],["5175",2796],["5191",1000]],"economic_expenditure_total_czk":7904959.67,"economic_financing":[["8117",6000000],["8118",-5000000],["8115",-2787813.65],["8124",-1110060]],"economic_financing_total_czk":-2897873.65,"economic_revenue":[["1211",3336822.78],["2111",1853907.66],["1121",1793683.12],["1111",1212938.57],["1511",746162.64],["4222",400000],["1345",349200],["1113",236465.31],["2324",193484.76],["2131",169927],["1112",116791.19],["4112",83800],["1122",76020],["1386",65312.13],["2141",41250],["2132",40190],["1387",25603.54],["4111",19274],["1343",10185],["1341",8800],["3111",8400],["2112",5623],["1361",4100],["2119",2420],["4116",2000],["1381",472.62]],"economic_revenue_total_czk":10802833.32,"purpose_expenditure":[["6112",1590553.31],["2321",1234842.17],["2219",1188795.07],["6171",1086738.59],["3745",643500.33],["3631",534308.15],["3722",318343.19],["2310",229502.11],["3725",169403.97],["3635",160000],["3723",150894.41],["3399",131631.94],["6399",107554],["5512",86151],["2292",73710],["4345",52650],["3421",51443.6],["3113",20000],["6114",19274],["3639",14025],["3341",10456.82],["3429",10000],["3721",9797.41],["3314",5711],["6310",5673.6]],"purpose_expenditure_total_czk":7904959.67}},"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."}}}}