{"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:00276243","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276243","name":"Obec Veselá","short_name":"Veselá","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577642},"amounts":{"revenue_approved":5163650,"revenue_adjusted":5198550,"revenue_actual":5363257.94,"expense_approved":5163650,"expense_adjusted":6198550,"expense_actual":4899860.34,"tax_revenue":5131254.4,"nontax_revenue":123303.54,"capital_revenue":0,"transfer_revenue":108700,"current_expense":4131577.04,"capital_expense":768283.3,"budget_balance":463397.6,"cash_current":13971177.37,"cash_previous":13507779.77},"ratios":{"revenue_execution":1.03168344,"expense_execution":0.79048493,"balance_to_revenue":0.08640226,"cash_to_expense":2.85134196,"cash_yoy":0.03430598,"capital_expense_share":0.15679698,"transfer_revenue_share":0.02026753},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276243/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276243"},"seo":{"slug":"vesela-00276243","path":"/cz/municipalities/vesela-00276243/"},"population":{"value":239,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5163650,"expenditure_czk":5163650,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5198550,"expenditure_czk":6198550,"financing_czk":1000000,"balance_czk":-1000000},{"stage":"actual","revenue_czk":5363257.94,"expenditure_czk":4899860.34,"financing_czk":-463397.6,"balance_czk":463397.6}],"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":[["5909",1068382],["5169",1029000],["6121",1000000],["5023",500000],["5154",500000],["5171",296000],["5021",163000],["5139",102000],["5137",60000],["5168",60000],["5163",54000],["5323",47200],["5032",45000],["5321",38000],["5329",32000],["5162",22000],["5175",20000],["5194",20000],["5365",20000],["5364",15068],["5156",15000],["5164",13000],["5492",10000],["5903",10000],["5173",8000],["5179",5000],["5339",5000],["5136",4000],["5362",2000]],"economic_expenditure_total_czk":5163650,"economic_revenue":[["1211",2250000],["1121",1135000],["1111",800000],["1511",380000],["1113",145000],["1345",110000],["4112",71800],["1112",65000],["2132",51000],["2324",46200],["1386",35000],["2111",26000],["1122",20000],["1387",17000],["2131",5500],["1341",3000],["4121",2000],["1342",1000],["1361",100],["2141",50]],"economic_revenue_total_czk":5163650,"purpose_expenditure":[["3613",2353382],["6112",545000],["6171",400000],["3722",380000],["3631",250000],["3725",200000],["3745",200000],["5512",200000],["2212",100000],["3399",60000],["3639",50000],["4351",50000],["6320",50000],["2292",47200],["3412",40000],["3113",30000],["3612",30000],["1039",25000],["2310",20000],["3635",20000],["6399",20000],["6402",15068],["3349",15000],["3314",10000],["3421",10000],["5213",10000],["3111",8000],["3319",6000],["3632",5000],["3721",5000],["4359",5000],["6310",4000]],"purpose_expenditure_total_czk":5163650,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",1654000],["6121",1256500],["5169",1214500],["5154",616000],["5023",500000],["5021",192500],["5139",104500],["5137",94000],["5168",60000],["5909",58882],["5163",54000],["5323",47200],["5032",45000],["5321",41000],["5329",38000],["5123",27000],["5175",24500],["5194",21000],["5365",20000],["5162",18800],["5156",17400],["5364",15068],["5164",13000],["5221",10000],["5492",10000],["5903",10000],["5173",9500],["6349",7500],["5179",5000],["5339",5000],["5136",4000],["5362",4000],["5161",700]],"economic_expenditure_total_czk":6198550,"economic_financing":[["8115",1000000]],"economic_financing_total_czk":1000000,"economic_revenue":[["1211",2250000],["1121",1135000],["1111",800000],["1511",380000],["1113",145000],["1345",110000],["4112",71800],["1112",65000],["2132",51000],["2324",46200],["1386",35000],["4111",32500],["2111",26000],["1122",20000],["1387",17000],["2131",5500],["1341",3000],["4116",2400],["4121",2000],["1342",1000],["1361",100],["2141",50]],"economic_revenue_total_czk":5198550,"purpose_expenditure":[["2212",1624000],["3613",980382],["3639",750000],["6112",545000],["6171",440000],["3722",380000],["3631",250000],["5512",202400],["3725",200000],["3745",200000],["3326",99000],["3399",70000],["4351",50000],["6320",50000],["2292",47200],["3412",40000],["6114",32500],["3113",30000],["3612",30000],["1039",25000],["2310",20000],["3635",20000],["6399",20000],["6402",15068],["3349",15000],["3314",10000],["3421",10000],["5213",10000],["3111",8000],["3319",6000],["3632",5000],["3721",5000],["4359",5000],["6310",4000]],"purpose_expenditure_total_czk":6198550},"actual":{"economic_expenditure":[["5171",1495030.3],["5169",924363.1],["6121",760783.3],["5154",566361.89],["5023",489600],["5021",179055],["5137",60260],["5139",54407],["5323",47200],["5032",44064],["5168",43547.25],["5329",30320],["5123",26400],["5321",23000],["5175",22780],["5194",20782],["5163",18497.2],["5365",18060],["5364",15067.75],["5162",13552.86],["5164",12100],["5221",10000],["6349",7500],["5156",5750],["5173",4069],["5362",3380],["5179",2998.69],["5136",564],["5161",367]],"economic_expenditure_total_czk":4899860.34,"economic_financing":[["8115",-463397.6]],"economic_financing_total_czk":-463397.6,"economic_revenue":[["1211",2258075],["1121",1209241.82],["1111",821889.65],["1511",397720.53],["1113",159813.08],["1345",120350],["1112",78817.1],["4112",71800],["2324",61021.5],["2132",50076],["1386",44054.09],["4111",32500],["1122",18060],["1387",17266.62],["2131",5500],["2111",4640],["1342",2967],["1341",2500],["4116",2400],["2119",2000],["4121",2000],["1381",349.51],["1361",150],["2141",66.04]],"economic_revenue_total_czk":5363257.94,"purpose_expenditure":[["2212",1615405.1],["3639",719287.5],["6112",533664],["3613",448275.04],["3722",376096.14],["6171",353755.13],["5512",141819.57],["3725",138914.66],["3631",120188.91],["3326",92856.8],["3745",69154],["2292",47200],["3399",46019.4],["6114",27411],["3612",23844.69],["3412",23740.2],["1039",20800],["3113",20000],["6399",18060],["6320",16362],["6402",15067.75],["3349",11380.25],["3421",10000],["3319",4800],["3314",3623],["6310",2135.2]],"purpose_expenditure_total_czk":4899860.34}},"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."}}}}