{"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:00249327","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249327","name":"Obec Veselá","short_name":"Veselá","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":549053},"amounts":{"revenue_approved":16802900,"revenue_adjusted":26199905.12,"revenue_actual":17424247.62,"expense_approved":25802900,"expense_adjusted":34966588.78,"expense_actual":30512860.79,"tax_revenue":5700329.34,"nontax_revenue":2746576.15,"capital_revenue":4900.5,"transfer_revenue":8972441.63,"current_expense":5897144.97,"capital_expense":24615715.82,"budget_balance":-13088613.17,"cash_current":782814.86,"cash_previous":2471078.17},"ratios":{"revenue_execution":0.66505003,"expense_execution":0.87262904,"balance_to_revenue":-0.75117236,"cash_to_expense":0.02565524,"cash_yoy":-0.68320919,"capital_expense_share":0.80673248,"transfer_revenue_share":0.51493997},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249327/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249327"},"seo":{"slug":"vesela-00249327","path":"/cz/municipalities/vesela-00249327/"},"population":{"value":224,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16802900,"expenditure_czk":25802900,"financing_czk":9000000,"balance_czk":-9000000},{"stage":"revised","revenue_czk":26199905.12,"expenditure_czk":34966588.78,"financing_czk":8766683.66,"balance_czk":-8766683.66},{"stage":"actual","revenue_czk":17424247.62,"expenditure_czk":30512860.79,"financing_czk":13088613.17,"balance_czk":-13088613.17}],"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",21700000],["5169",1578000],["5023",580000],["5021",500000],["6122",240000],["5154",237000],["5362",222000],["5365",150000],["5139",139000],["5163",82500],["5032",72000],["6119",65000],["5031",63000],["5171",35000],["5168",30000],["5175",25000],["5156",21000],["5194",20000],["5164",15000],["5137",12000],["5492",10000],["5173",4000],["5038",1400],["5161",1000]],"economic_expenditure_total_czk":25802900,"economic_financing":[["8115",9000000]],"economic_financing_total_czk":9000000,"economic_revenue":[["4216",7780000],["1211",2315000],["2111",2201600],["1121",1179000],["1111",847000],["1122",650000],["4222",450000],["1511",410000],["4116",235000],["1345",231000],["1113",149000],["2132",76000],["4112",71800],["1112",71000],["1381",58000],["1386",19000],["4111",17000],["2131",16000],["1344",10000],["1341",8000],["1387",8000],["1361",500]],"economic_revenue_total_czk":16802900,"purpose_expenditure":[["5512",13492000],["3612",8463000],["1032",661000],["6112",640000],["6171",622400],["1031",353000],["6399",350000],["3722",237000],["2310",154000],["3723",150000],["3745",145000],["6320",80000],["3392",77000],["3639",74000],["3635",65000],["3631",42000],["2321",40000],["3419",40000],["3399",30000],["3632",28000],["2341",20000],["6114",17000],["3314",10000],["2212",5000],["3721",4000],["6310",2500],["3724",1000]],"purpose_expenditure_total_czk":25802900},"revised":{"economic_expenditure":[["6121",26757650.89],["5169",2251235.03],["6122",1037869.16],["5171",1033978.59],["5021",640725],["5023",610500],["5154",417500],["5365",322200],["5139",262695],["6129",262546],["5362",224000],["5137",200200],["5141",184098.11],["5329",139000],["5163",88100],["5219",85000],["5032",84800],["5031",75700],["6119",70000],["5168",54200],["5175",45201],["5156",30900],["5194",21000],["5492",19800],["5164",15000],["5321",8880],["5229",6500],["5222",6000],["5173",5510],["5161",2800],["5038",1400],["5192",1000],["5039",600]],"economic_expenditure_total_czk":34966588.78,"economic_financing":[["8123",8400000],["8117",2000000],["8115",-1633316.34]],"economic_financing_total_czk":8766683.66,"economic_revenue":[["4216",12724808.79],["2111",2373533.49],["1211",2328100],["4213",2021013.34],["4222",1293535],["1121",1247600],["4116",1044706.59],["1111",847000],["2322",485700],["1511",410000],["1122",350000],["1345",233900],["4122",214500],["1113",164900],["2132",105600],["1112",81300],["4112",71800],["1386",45500],["4113",34577.91],["4111",32500],["2119",21800],["1387",17900],["2131",16200],["1344",11700],["1341",8000],["2112",6700],["3111",5000],["1381",1000],["1361",500],["2324",230],["2133",200],["2141",100]],"economic_revenue_total_czk":26199905.12,"purpose_expenditure":[["5512",18686567.75],["3612",9393350.41],["1032",1223470],["6171",965300],["6112",705300],["3745",538167],["6399",522200],["3419",504078.59],["1031",461900],["2310",303200],["3723",259900],["3722",237000],["3631",216200],["2321",135800],["3399",112300],["3392",104400],["6320",85100],["6409",85000],["2341",81000],["3639",78700],["3632",71400],["3635",70000],["3314",50800],["2212",26400],["6114",19175.03],["3111",7200],["3721",7100],["3599",6000],["3636",3900],["6310",3000],["3113",1680],["3724",1000]],"purpose_expenditure_total_czk":34966588.78},"actual":{"economic_expenditure":[["6121",23485300.66],["5169",1636037.06],["5171",1005274.12],["6122",797869.16],["5021",618272],["5023",610438],["5365",322140],["5154",302044.54],["6129",262546],["5139",213015.68],["5137",196977.4],["5141",184016.92],["5362",154382.94],["5329",138914],["5163",87931.6],["5219",85000],["5032",82164],["6119",70000],["5031",69253],["5168",52527.46],["5156",29834],["5175",22030],["5194",21000],["5492",19725],["5164",15000],["5321",8880],["5229",6472],["5222",6000],["5173",4735],["5161",2723],["5192",1000],["5038",848],["5039",509.25]],"economic_expenditure_total_czk":30512860.79,"economic_financing":[["8123",8400000],["8117",3000000],["8115",1688263.31],["8901",349.86]],"economic_financing_total_czk":13088613.17,"economic_revenue":[["4216",4944808.79],["1211",2328019.31],["2111",2111884.69],["4213",2021013.34],["1121",1247520.77],["1111",845679.18],["4222",843535],["4116",809706.59],["2322",485345.26],["1511",394070.66],["1122",322140],["1345",233857],["4122",214500],["1113",164800.47],["2132",104501],["1112",81297.56],["4112",71800],["1386",45444.2],["4113",34577.91],["4111",32500],["2119",21736],["1387",17812.2],["2131",16028],["1344",11620],["1341",7213],["2112",6650],["3111",4900.5],["1361",500],["1381",354.99],["2324",229.6],["2133",200],["2141",1.6]],"economic_revenue_total_czk":17424247.62,"purpose_expenditure":[["5512",15218602.79],["3612",9348142.94],["1032",894687.05],["6171",889423.18],["6112",688302],["3745",507854.48],["3419",496322.96],["6399",453854.94],["1031",270062.4],["2310",261637.98],["3723",259891.2],["3722",232023.68],["3631",183838.78],["2321",112792.04],["3399",112074.6],["6320",85026],["6409",85000],["3392",72616.76],["3632",70379.89],["3635",70000],["2341",59596.15],["3314",41154.76],["2212",26291],["3639",25399.33],["6114",19175.03],["3111",7200],["3721",7025.25],["3599",6000],["3636",3900],["6310",2905.6],["3113",1680]],"purpose_expenditure_total_czk":30512860.79}},"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."}}}}