{"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:00302198","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302198","name":"Obec Veselíčko","short_name":"Veselíčko","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":520420},"amounts":{"revenue_approved":22573474.41,"revenue_adjusted":25768861.78,"revenue_actual":25128580.78,"expense_approved":25991000,"expense_adjusted":21646535.4,"expense_actual":17763265.91,"tax_revenue":19990162.92,"nontax_revenue":2660854.6,"capital_revenue":34390,"transfer_revenue":2443173.26,"current_expense":15163912.62,"capital_expense":2599353.29,"budget_balance":7365314.87,"cash_current":22087982.82,"cash_previous":15469847.95},"ratios":{"revenue_execution":0.97515292,"expense_execution":0.8206055,"balance_to_revenue":0.29310509,"cash_to_expense":1.24346406,"cash_yoy":0.42780866,"capital_expense_share":0.14633307,"transfer_revenue_share":0.09722687},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302198/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302198"},"seo":{"slug":"veselicko","path":"/cz/municipalities/veselicko/"},"population":{"value":918,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22573474.41,"expenditure_czk":25991000,"financing_czk":3417525.59,"balance_czk":-3417525.59},{"stage":"revised","revenue_czk":25768861.78,"expenditure_czk":21646535.4,"financing_czk":-4122326.38,"balance_czk":4122326.38},{"stage":"actual","revenue_czk":25128580.78,"expenditure_czk":17763265.91,"financing_czk":-7365314.87,"balance_czk":7365314.87}],"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":[["6201",11900000],["5169",3252500],["5011",2800000],["5023",1380000],["5139",886000],["5171",815500],["5154",655000],["5031",500000],["5032",345000],["6322",320000],["5021",290000],["5153",290000],["5137",257000],["5156",210000],["5166",200000],["5331",200000],["5499",200000],["5323",185000],["5163",165000],["6121",120000],["5162",102000],["6122",95000],["5222",80000],["5141",70000],["6130",60000],["5175",52000],["5164",50000],["5168",50000],["5176",50000],["5167",43000],["5173",40000],["5229",40000],["5138",38000],["5132",30000],["5179",30000],["5042",25000],["5134",25000],["5329",25000],["5136",20000],["5194",20000],["5151",17000],["5038",15000],["5161",15000],["5321",10000],["5362",10000],["5365",5000],["5019",3000]],"economic_expenditure_total_czk":25991000,"economic_financing":[["8117",10000000],["8115",-5835294.41],["8124",-747180]],"economic_financing_total_czk":3417525.59,"economic_revenue":[["1211",8600000],["1121",4400000],["1111",3100000],["4216",1461574.41],["1511",1260000],["2111",916000],["2132",550500],["1113",550000],["2324",550000],["1112",250000],["4112",242400],["1356",150000],["2131",110000],["2141",104000],["1386",70000],["2119",55000],["1381",50000],["1387",50000],["2322",20000],["1341",17000],["2142",12000],["1342",10000],["1344",10000],["1361",10000],["2112",10000],["2329",6000],["1343",4000],["2133",3000],["1334",1000],["2149",1000]],"economic_revenue_total_czk":22573474.41,"purpose_expenditure":[["2310",11900000],["6171",3700000],["3745",3600000],["6112",1700000],["3319",800000],["2321",750000],["3722",750000],["3631",350000],["3727",320000],["3723",265000],["3111",250000],["2292",185000],["3316",170000],["5512",170000],["2219",135000],["3315",135000],["3322",120000],["2212",100000],["3632",100000],["6310",100000],["3314",91000],["3636",65000],["3639",60000],["3612",50000],["2333",40000],["3341",30000],["3721",30000],["3729",15000],["5213",10000]],"purpose_expenditure_total_czk":25991000},"revised":{"economic_expenditure":[["5169",3750040.86],["5171",2670202.78],["5011",2600074],["5901",1973191.95],["6121",1777450],["5023",1331600],["5031",846862.19],["5139",840430.3],["5154",625889.87],["6122",505000],["5021",409045],["5032",370389],["5365",352340],["6322",317200],["5336",297618.85],["5137",223201.12],["5331",216644],["5499",200000],["5156",193700],["5323",185000],["5153",179390],["5166",173000],["5163",165000],["5168",145916],["5164",115600],["5175",111085.19],["5162",102000],["5167",102000],["5222",98750],["6130",87990],["5909",80815.08],["5141",70000],["5229",64000],["5194",48000],["5138",47300],["5173",43376.81],["5179",37750],["5176",34250],["5151",30780],["5132",30000],["5134",27500],["5042",25000],["5329",21300],["5492",21292.4],["5136",20000],["5181",20000],["5161",15984],["5038",15000],["5362",12800],["5321",10000],["5364",2376],["5133",1500],["5019",900]],"economic_expenditure_total_czk":21646535.4,"economic_financing":[["8118",-22000000],["8117",20000000],["8115",-1375146.38],["8124",-747180]],"economic_financing_total_czk":-4122326.38,"economic_revenue":[["1211",8600000],["1121",4602812.19],["1111",3159136.51],["1511",1517868.32],["2111",1434155],["4216",1365957.39],["4116",642815.87],["2132",625078.5],["1113",608304.83],["1356",582343.82],["2324",550000],["1122",347340],["1112",300006.08],["4112",246500],["2141",207075],["1386",169023.07],["2131",163056.4],["4122",145400],["2322",77373],["1387",65723],["2119",64045],["1381",50000],["2112",44879],["3111",34390],["4111",32500],["2321",25000],["1341",17742],["2212",17500],["2142",12000],["1342",10000],["1344",10000],["1361",10000],["4129",10000],["2329",6000],["1345",5610],["1343",4000],["2133",3000],["2149",1200],["1334",1000],["1335",26.8]],"economic_revenue_total_czk":25768861.78,"purpose_expenditure":[["3745",3943994],["6171",3754100],["2219",2375000],["6409",1973191.95],["6112",1700000],["2321",938581.6],["3319",881000],["3722",820000],["3729",765000],["3612",600000],["3111",560191.85],["3723",375000],["3631",350000],["5512",349186],["6399",347340],["3727",320000],["3316",204000],["3639",194750],["2292",185000],["3315",135000],["3322",120000],["3632",117500],["2333",106000],["2212",100000],["6310",100000],["3314",91000],["3636",65000],["3721",60000],["3412",42000],["6114",32500],["3341",30000],["5213",10000],["6402",1200]],"purpose_expenditure_total_czk":21646535.4},"actual":{"economic_expenditure":[["5169",3623588.21],["5011",2299004],["5171",2264390.23],["6121",1729893.14],["5023",1316430],["5031",819730],["5139",663453.89],["6122",504234.15],["5154",500171.48],["5021",360356],["5365",347340],["5032",331361],["6322",299806],["5336",297618.85],["5331",216644],["5499",186670],["5137",182786.88],["5323",182203.4],["5156",179568.91],["5168",136813.49],["5163",134708.8],["5166",119790],["5153",116323.66],["5164",113665.85],["5175",105193.09],["5222",90000],["5162",83689.58],["5167",80286],["6130",65420],["5909",63671.65],["5229",54000],["5141",41940.57],["5194",41914],["5138",41237.4],["5179",31060],["5173",29727],["5492",21272.4],["5151",16280.25],["5134",16253],["5329",13950],["5136",11178],["5132",7204],["5362",5798.03],["5321",5526],["5161",5161],["5176",1750],["5181",1527],["5133",1499],["5364",1176]],"economic_expenditure_total_czk":17763265.91,"economic_financing":[["8118",-22000000],["8117",20000000],["8115",-4618134.87],["8124",-747180]],"economic_financing_total_czk":-7365314.87,"economic_revenue":[["1211",8595015.86],["1121",4602812.19],["1111",3159136.51],["1511",1517868.32],["4216",1365957.39],["2111",1316771],["4116",642815.87],["2132",611438.5],["1113",608304.83],["1356",582343.82],["1122",347340],["2324",306872.7],["1112",300006.08],["4112",246500],["2141",207075],["1386",167692.84],["4122",145400],["1387",65723],["2322",57373],["2131",53056.4],["2112",44427],["3111",34390],["4111",32500],["2321",25000],["1341",17742],["2212",17500],["2142",11096],["4129",10000],["2119",9045],["1361",8140],["1342",6111],["1345",5610],["1344",4020],["1381",1330.23],["2149",1200],["1334",939.44],["1335",26.8]],"economic_revenue_total_czk":25128580.78,"purpose_expenditure":[["3745",3478009.67],["6171",3282992.72],["2219",2285582.7],["6112",1683693.19],["2321",907263.26],["3722",814044.53],["3729",752447.94],["3319",715791.96],["3612",564573.12],["3111",539632.85],["3723",354960.13],["6399",347340],["5512",304859.56],["3727",302518],["3631",232292.15],["2292",182203.4],["3639",171032.82],["3316",160089],["3315",129991.46],["3632",105111.56],["2333",97675],["2212",79409.5],["3314",64538],["6310",53457.37],["3721",49517.02],["3636",42298],["3412",41745],["6114",19020],["6402",1176]],"purpose_expenditure_total_czk":17763265.91}},"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."}}}}