{"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:18246095","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"18246095","name":"Obec Velečín","short_name":"Velečín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":578924},"amounts":{"revenue_approved":2048300,"revenue_adjusted":3054472,"revenue_actual":3282709.24,"expense_approved":2048300,"expense_adjusted":3370290,"expense_actual":3126125.81,"tax_revenue":2032783.22,"nontax_revenue":202287.02,"capital_revenue":0,"transfer_revenue":1047639,"current_expense":2939513.81,"capital_expense":186612,"budget_balance":156583.43,"cash_current":4280987.32,"cash_previous":4124403.89},"ratios":{"revenue_execution":1.07472232,"expense_execution":0.92755395,"balance_to_revenue":0.04769945,"cash_to_expense":1.3694226,"cash_yoy":0.03796511,"capital_expense_share":0.05969433,"transfer_revenue_share":0.31913853},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/18246095/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/18246095"},"seo":{"slug":"velecin","path":"/cz/municipalities/velecin/"},"population":{"value":69,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2048300,"expenditure_czk":2048300,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3054472,"expenditure_czk":3370290,"financing_czk":315818,"balance_czk":-315818},{"stage":"actual","revenue_czk":3282709.24,"expenditure_czk":3126125.81,"financing_czk":-156583.43,"balance_czk":156583.43}],"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":[["5171",672864],["5169",493000],["5023",290000],["5021",150000],["5154",120000],["5139",69000],["5364",50238],["5032",42000],["5168",30000],["5163",25000],["5321",25000],["5175",22000],["5137",20000],["5162",12000],["5156",10000],["5194",8000],["5323",2698],["5229",2000],["5038",1000],["5136",1000],["5161",1000],["5173",1000],["5365",500]],"economic_expenditure_total_czk":2048300,"economic_revenue":[["1211",760000],["1121",430000],["1111",250000],["1511",200000],["2141",80000],["4112",71800],["2131",67400],["1345",65000],["1113",40000],["2111",27000],["1112",10000],["1386",10000],["2132",10000],["1387",9000],["2321",9000],["2310",6000],["1341",2000],["1381",1000],["1361",100]],"economic_revenue_total_czk":2048300,"purpose_expenditure":[["6171",571364],["6112",332000],["3322",200000],["3631",180000],["3722",170000],["2212",100000],["2219",100000],["3745",80000],["3319",70000],["1036",60000],["3723",60000],["6402",50238],["6320",23000],["3721",12000],["3613",10000],["2310",8000],["1031",7000],["5213",5000],["5512",5000],["2292",2698],["6310",2000]],"purpose_expenditure_total_czk":2048300,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",1276404],["5169",585000],["5023",290000],["5021",174542],["5137",163000],["5139",149995.24],["6122",133000],["5154",120000],["5011",81700],["5032",56000],["5364",50238],["6121",47000],["5031",35000],["5168",30000],["5163",29500],["5321",25000],["5365",23390],["5901",21150.76],["5175",17952],["5162",12000],["5156",10000],["5194",10000],["6130",7360],["5229",5000],["5173",4560],["5323",2698],["5132",2500],["5222",2000],["5362",2000],["5161",1300],["5038",1000],["5136",1000]],"economic_expenditure_total_czk":3370290,"economic_financing":[["8115",315818]],"economic_financing_total_czk":315818,"economic_revenue":[["4122",780000],["1211",760000],["1121",430000],["1111",250000],["1511",205424],["4222",92000],["2141",80000],["4112",71800],["4116",71339],["2131",67400],["1345",65000],["1113",40000],["4111",32500],["2111",27000],["1122",22890],["1112",10000],["1386",10000],["2132",10000],["1387",9000],["2321",9000],["2310",6000],["1341",2000],["2119",2000],["1381",1000],["1361",100],["1382",19]],"economic_revenue_total_czk":3054472,"purpose_expenditure":[["3322",776740],["6171",700664],["2219",456500],["6112",332000],["3722",170000],["3319",142000],["3745",142000],["3631",120000],["3613",101500],["2212",72500],["3723",60000],["3639",56360],["6402",50238],["1036",35000],["6114",32500],["6320",27000],["6399",22890],["3421",20000],["2310",13200],["3721",12000],["1031",7000],["5213",5000],["5512",5000],["3429",3000],["2292",2698],["6310",2500],["4379",2000]],"purpose_expenditure_total_czk":3370290},"actual":{"economic_expenditure":[["5171",1185948.95],["5169",557237.72],["5023",287030],["5021",169596],["5137",160187.66],["6122",132374],["5139",124036.66],["5154",99469.43],["5011",72448],["5032",51189],["5364",50238],["6121",46878],["5168",28163.97],["5163",27916.4],["5031",23832],["5365",22940],["5321",20000],["5175",13636.9],["5162",10666.12],["5194",8439],["5156",7567],["6130",7360],["5229",4040],["5173",3567],["5323",2698],["5132",2444],["5222",2000],["5362",2000],["5161",1252],["5038",530],["5136",440]],"economic_expenditure_total_czk":3126125.81,"economic_financing":[["8118",-500000],["8115",343416.57]],"economic_financing_total_czk":-156583.43,"economic_revenue":[["1211",819925.91],["4122",780000],["1121",437448.2],["1111",298885.52],["1511",277100.32],["4222",92000],["2131",73397],["4112",71800],["4116",71339],["1345",65180],["2141",60320.62],["1113",57955.52],["2111",34655.4],["4111",32500],["1112",28541.32],["1122",22890],["1386",15926.73],["2132",15400],["2310",8914],["2321",7600],["1387",6248.28],["1341",2175],["2119",2000],["1361",350],["1381",137.55],["1382",18.87]],"economic_revenue_total_czk":3282709.24,"purpose_expenditure":[["3322",775677.95],["6171",643897.86],["2219",436410],["6112",327614],["3722",167226.79],["3319",131284.32],["3745",127563.77],["3631",99469.43],["3613",97509.34],["3639",53480],["3723",52122.95],["6402",50238],["1036",33795.24],["6320",25890],["6399",22890],["3421",19878],["2310",13148.96],["2212",12100],["6114",11349.24],["3721",9855.56],["5512",5000],["3429",3000],["2292",2698],["6310",2026.4],["4379",2000]],"purpose_expenditure_total_czk":3126125.81}},"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."}}}}