{"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:00253081","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253081","name":"Město Veselí nad Lužnicí","short_name":"Veselí nad Lužnicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":553271},"amounts":{"revenue_approved":279900200,"revenue_adjusted":279479525.71,"revenue_actual":285444823.88,"expense_approved":338792000,"expense_adjusted":351455494.45,"expense_actual":337823735.64,"tax_revenue":161533777.38,"nontax_revenue":42104101.89,"capital_revenue":35561688.9,"transfer_revenue":46245255.71,"current_expense":163779661.02,"capital_expense":174044074.62,"budget_balance":-52378911.76,"cash_current":43584182.03,"cash_previous":95487308.74},"ratios":{"revenue_execution":1.02134431,"expense_execution":0.96121341,"balance_to_revenue":-0.18349925,"cash_to_expense":0.12901456,"cash_yoy":-0.54356047,"capital_expense_share":0.51519197,"transfer_revenue_share":0.16201119},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253081/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253081"},"seo":{"slug":"veseli-nad-luznici","path":"/cz/municipalities/veseli-nad-luznici/"},"population":{"value":6488,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":279900200,"expenditure_czk":338792000,"financing_czk":58891800,"balance_czk":-58891800},{"stage":"revised","revenue_czk":279479525.71,"expenditure_czk":351455494.45,"financing_czk":71975968.74,"balance_czk":-71975968.74},{"stage":"actual","revenue_czk":285444823.88,"expenditure_czk":337823735.64,"financing_czk":52378911.76,"balance_czk":-52378911.76}],"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",187605000],["5169",39572500],["5331",27771000],["5011",19500000],["5171",16612000],["5031",6287000],["5229",5970000],["6122",4710000],["5362",3567000],["5023",3110000],["5032",2217000],["5903",2000000],["5168",1917500],["5166",1850000],["6111",1710000],["6130",1500000],["5163",1323000],["6119",1250000],["5137",1202200],["5909",1075000],["5021",1009000],["5139",807000],["5499",790000],["5152",705000],["5136",523000],["5164",460500],["5179",404800],["5175",395000],["5492",318000],["5154",257000],["5161",220000],["5156",205500],["5195",200000],["5321",200000],["5329",200000],["5167",187600],["5172",170000],["5162",167000],["5138",160000],["5194",147000],["5038",100000],["5151",97000],["5173",95000],["5901",59400],["5122",50000],["5132",50000],["5019",35000],["5123",30000]],"economic_expenditure_total_czk":338792000,"economic_financing":[["8115",59891800],["8124",-1000000]],"economic_financing_total_czk":58891800,"economic_revenue":[["1211",70000000],["3111",70000000],["2132",29059000],["1121",26500000],["1111",25250000],["4216",24811325],["1511",12800000],["4112",4397200],["1345",4270000],["2111",3717000],["1113",3500000],["1112",1500000],["1386",600000],["2141",500000],["2411",472000],["1361",450000],["4222",360000],["1387",250000],["2131",240000],["4116",233675],["1343",200000],["1342",150000],["1381",150000],["2329",150000],["1341",130000],["2112",110000],["1356",100000]],"economic_revenue_total_czk":279900200,"purpose_expenditure":[["2219",64330000],["3113",62135000],["3639",43503000],["6171",31238000],["3412",18050000],["4399",15465000],["3613",15387000],["2321",10150000],["3111",9957000],["3392",8008000],["3722",6580000],["4357",6070000],["3612",5343000],["3419",5200000],["6112",5000000],["5311",4360000],["2212",4220000],["3631",4180000],["6399",3500000],["3319",3300000],["5213",2000000],["6409",1755000],["3141",1458000],["3635",1250000],["6320",1169000],["3349",1100000],["5512",830000],["3421",785000],["2310",600000],["5299",500000],["3399",495000],["3745",355000],["3326",300000],["6310",140000],["1031",40000],["1036",24000],["6221",15000]],"purpose_expenditure_total_czk":338792000},"revised":{"economic_expenditure":[["6121",163889000],["5169",38949958.05],["5331",28316381.46],["5171",21167000],["5011",20194000],["5336",16340175.94],["6130",9000000],["5362",8966000],["5031",6513000],["5229",5975000],["5365",3582970],["5023",3340000],["6122",3117000],["5032",2307000],["5168",1961500],["6111",1910000],["5909",1550000],["5137",1472200],["5163",1353000],["5021",1340500],["5499",1220000],["5166",1015000],["6119",1000000],["5152",899400],["5139",833500],["5136",523000],["5164",432500],["5179",404800],["5175",386500],["5154",303500],["5493",246150],["5167",234600],["5161",226500],["5492",218000],["5329",210200],["5156",201200],["5195",200000],["5321",200000],["5162",175000],["5172",170700],["5194",163000],["5138",160000],["5364",152859],["5038",100000],["5151",95100],["5173",95000],["5123",66000],["5132",62000],["5363",60000],["5122",50000],["6349",37800],["5019",36500],["5223",32000]],"economic_expenditure_total_czk":351455494.45,"economic_financing":[["8115",72975968.74],["8124",-1000000]],"economic_financing_total_czk":71975968.74,"economic_revenue":[["1211",67000000],["1121",33800000],["3111",33200000],["2132",29481300],["1111",25450000],["4216",22689425.39],["4122",13349600],["1511",12800000],["4116",5335565.32],["2111",4969000],["1113",4700000],["4112",4397200],["1345",4368000],["1122",3581970],["2141",2070000],["3112",2000000],["1112",1900000],["1386",1315000],["2229",1291000],["2119",908000],["2322",772000],["1387",505000],["2131",490000],["2411",472000],["1361",450000],["1343",447000],["1342",302000],["1356",286000],["2212",276000],["4111",247500],["4222",216865],["2329",150000],["1341",130000],["2112",110000],["2142",10000],["4121",9100]],"economic_revenue_total_czk":279479525.71,"purpose_expenditure":[["3113",64656377.6],["3639",46299458.05],["2219",37406000],["6171",30708000],["3613",22703000],["4357",18770000],["3412",17830000],["4399",16368000],["6399",12481970],["2321",10580000],["3392",8753381.46],["3722",7087000],["3111",6900198.34],["3612",5407000],["6112",5320000],["3419",5200000],["5311",4831000],["3631",3780000],["3429",3500000],["3319",3465000],["5512",2983150],["2310",2540000],["3141",2443000],["6409",2263000],["2212",2220000],["6320",1169000],["3349",1100000],["3635",1000000],["5299",836000],["3421",808000],["3399",365000],["3745",305000],["3326",300000],["4374",267600],["6114",247500],["6310",170000],["2223",160000],["6402",152859],["1031",40000],["1036",24000],["6221",15000]],"purpose_expenditure_total_czk":351455494.45},"actual":{"economic_expenditure":[["6121",159840595.63],["5169",37881818.92],["5331",28216961.22],["5171",20867769.46],["5011",18611187],["5336",16340175.94],["6130",8566494],["5362",8182070.15],["5229",5880000],["5031",5284649],["5365",3582470],["5023",3017145],["6122",2945609.36],["5032",2038372],["6111",1697227],["5909",1513790.55],["5168",1443331.65],["5163",1252957.51],["5499",1200316],["5137",1171526.18],["5021",1140995],["6119",956384],["5152",809139.45],["5166",704089.48],["5139",617336.64],["5136",466680.24],["5164",381501.1],["5179",308738.6],["5154",268670.28],["5175",254224],["5493",246150],["5329",205617.4],["5321",200000],["5492",176800],["5167",161310.42],["5161",157763],["5364",152602.67],["5156",143311.84],["5195",130811],["5162",123908.61],["5138",116114.82],["5194",105776],["5038",88593],["5123",64997.57],["5172",63827.5],["5363",59490],["5151",51237.08],["5132",44416.24],["6349",37764.63],["5223",32000],["5122",6836.5],["5173",6578],["5019",5604]],"economic_expenditure_total_czk":337823735.64,"economic_financing":[["8117",80000800],["8118",-60001000],["8115",32645666.54],["8124",-1000000],["8901",733445.22]],"economic_financing_total_czk":52378911.76,"economic_revenue":[["1211",67577483.67],["1121",36164165.63],["3111",33559393],["2132",29831798.81],["1111",25897308.64],["4216",22689425.39],["4122",13349600],["1511",12995849.27],["4116",5335565.32],["2111",5081640.94],["1113",4781609.01],["4112",4397200],["1345",4396888.68],["1122",3581970],["1112",2357580.6],["2141",2260563.09],["3112",2002295.9],["2229",1520610.24],["1386",1317595.06],["2119",937689.5],["2322",772152],["1361",576560],["1343",560691],["1387",516414.27],["2131",503564.26],["2411",472220],["1342",326675],["2212",312998],["1356",299397.03],["2329",274831.3],["4111",247500],["4222",216865],["1341",135190],["2112",100589],["1349",31608.73],["2324",22409.77],["1381",10621.24],["2142",9838.98],["4121",9100],["1334",6071.1],["2310",2000],["2328",1196],["1382",98.45]],"economic_revenue_total_czk":285444823.88,"purpose_expenditure":[["3113",64655441.83],["3639",44757027.39],["2219",36271589.6],["6171",26443936.77],["3613",22215655.97],["4357",18770000],["3412",17665043.64],["4399",15043050.97],["6399",11722168.15],["2321",10496361.08],["3392",8670425.96],["3722",6965351.32],["3111",6849448.34],["3419",5200000],["3612",4895243.64],["5311",4535405.36],["6112",4417436],["3631",3773636.33],["3429",3433099.32],["3319",2896188.99],["5512",2811489.88],["2310",2468944.87],["3141",2336796.56],["6409",2186214.13],["2212",1986252.43],["6320",1148176],["3349",1039392.04],["3635",956384],["3421",769518],["5299",645041.95],["3745",292391.94],["3326",292094],["3399",282148],["4374",267600],["6114",221101],["2223",155364],["6402",152602.67],["6310",101781.51],["1031",15232],["1036",10000],["6221",8700]],"purpose_expenditure_total_czk":337823735.64}},"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."}}}}