{"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:00476463","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00476463","name":"Obec Veselíčko","short_name":"Veselíčko","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":549975},"amounts":{"revenue_approved":4798450,"revenue_adjusted":5838850,"revenue_actual":5689984.46,"expense_approved":4722900,"expense_adjusted":4561600,"expense_actual":3434802.2,"tax_revenue":5061903.3,"nontax_revenue":475325.16,"capital_revenue":48456,"transfer_revenue":104300,"current_expense":3290460,"capital_expense":144342.2,"budget_balance":2255182.26,"cash_current":9680784.15,"cash_previous":7425601.89},"ratios":{"revenue_execution":0.9745043,"expense_execution":0.75298189,"balance_to_revenue":0.39634243,"cash_to_expense":2.81844007,"cash_yoy":0.30370363,"capital_expense_share":0.04202344,"transfer_revenue_share":0.01833045},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00476463/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00476463"},"seo":{"slug":"veselicko-00476463","path":"/cz/municipalities/veselicko-00476463/"},"population":{"value":218,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4798450,"expenditure_czk":4722900,"financing_czk":-75550,"balance_czk":75550},{"stage":"revised","revenue_czk":5838850,"expenditure_czk":4561600,"financing_czk":-1277250,"balance_czk":1277250},{"stage":"actual","revenue_czk":5689984.46,"expenditure_czk":3434802.2,"financing_czk":-2255182.26,"balance_czk":2255182.26}],"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",1300000],["5023",650000],["5169",627600],["5011",560000],["5154",290000],["5171",200000],["5031",140000],["5153",133000],["5032",118000],["5139",108000],["5137",85000],["5222",67000],["5365",60800],["5499",56000],["5901",50000],["5194",45000],["5021",40000],["5163",39000],["5162",30000],["5175",28000],["5168",25000],["5364",24000],["5329",12500],["5167",10000],["5492",10000],["5132",5000],["5038",2500],["5136",2000],["5161",2000],["5173",1500],["5321",1000]],"economic_expenditure_total_czk":4722900,"economic_financing":[["8115",-75550]],"economic_financing_total_czk":-75550,"economic_revenue":[["1211",1680000],["1121",925000],["1111",613000],["1511",550000],["2132",340350],["1113",145000],["1345",119000],["4112",71800],["1122",60800],["2141",60000],["2131",59000],["2324",48000],["1112",43000],["1386",30000],["1381",27500],["1387",20000],["1341",3000],["1361",3000]],"economic_revenue_total_czk":4798450,"purpose_expenditure":[["3631",930000],["2212",750000],["6112",720000],["6171",608000],["3745",586000],["3722",290000],["3319",243000],["3399",104000],["3612",61000],["6399",60800],["2141",60000],["3639",56000],["5212",50000],["5512",44000],["6320",31000],["4351",28600],["2321",20000],["3341",20000],["3669",12500],["3412",12000],["6115",12000],["6117",12000],["6310",7000],["2310",3000],["3741",2000]],"purpose_expenditure_total_czk":4722900},"revised":{"economic_expenditure":[["6121",845000],["5023",699000],["5169",683100],["5011",630500],["5171",241600],["5154",240000],["5139",164900],["5031",156400],["5032",126800],["5153",115000],["5137",73700],["5365",61200],["5219",60000],["5021",57000],["5499",56000],["5901",50000],["5194",45000],["5163",39700],["5175",38300],["5162",30000],["5168",30000],["5364",24000],["5222",23000],["5492",20000],["5329",13300],["5167",10100],["5132",5000],["5229",5000],["6130",4200],["5909",4000],["5136",2700],["5038",2500],["5161",2100],["5173",1500],["5321",1000]],"economic_expenditure_total_czk":4561600,"economic_financing":[["8115",-1277250]],"economic_financing_total_czk":-1277250,"economic_revenue":[["1211",2060400],["1121",1100200],["1111",781000],["1511",670000],["2132",344350],["1113",145700],["1345",119000],["2324",105400],["1112",72000],["4112",71800],["2131",61300],["1122",61200],["2149",50000],["3111",48500],["1386",40100],["4111",32500],["2119",21000],["1387",20000],["2111",17300],["1381",10000],["1341",3000],["1361",3000],["2141",1000],["1382",100]],"economic_revenue_total_czk":5838850,"purpose_expenditure":[["2212",803600],["6112",769700],["6171",662800],["3745",573800],["3631",426000],["3722",363400],["3319",228800],["3639",145900],["3399",130800],["6399",61200],["2141",60000],["5212",50000],["3612",46000],["5512",39000],["4351",33600],["6320",31700],["6114",31500],["6402",24000],["2321",21500],["3341",20000],["3669",13300],["3412",12000],["6310",7000],["2310",3000],["3741",3000]],"purpose_expenditure_total_czk":4561600},"actual":{"economic_expenditure":[["5023",698160],["5011",630212],["5169",547826.42],["5154",198177],["5171",180051.47],["5031",156297],["5139",144165.52],["6121",140142.2],["5032",119561],["5153",94832.57],["5137",72050.8],["5365",61110],["5219",60000],["5499",48257],["5163",37479],["5175",35142.1],["5194",32181],["5162",27173.8],["5021",27107],["5168",24345],["5222",23000],["5364",22411.32],["5329",13281],["5492",12000],["5167",10090],["5229",5000],["6130",4200],["5909",4000],["5038",2487],["5132",1095],["5321",1000],["5161",926],["5136",669],["5173",372]],"economic_expenditure_total_czk":3434802.2,"economic_financing":[["8117",5000000],["8118",-5000000],["8115",-2255182.26]],"economic_financing_total_czk":-2255182.26,"economic_revenue":[["1211",2060320.92],["1121",1100193.13],["1111",780899.76],["1511",669738.4],["2132",233852],["1113",145675.09],["1345",111000],["2324",98161.76],["4112",71800],["1112",71764.98],["1122",61110],["2131",60502],["3111",48456],["2149",44187.5],["1386",40064.2],["4111",32500],["2119",20792],["2111",17300],["1387",15713.38],["1341",2950],["1361",2100],["2141",529.9],["1381",339.35],["1382",34.09]],"economic_revenue_total_czk":5689984.46,"purpose_expenditure":[["6112",761700],["6171",619413.89],["3745",549955.75],["3722",363393.9],["3631",304048.87],["3319",196289.49],["3639",127561.94],["3399",110343.1],["2212",103515.5],["6399",61110],["2141",60000],["6320",31681],["4351",30990],["5512",25400],["6402",22411.32],["6114",22091],["3669",13281],["3612",11866],["2321",11431.44],["6310",5318],["3741",3000]],"purpose_expenditure_total_czk":3434802.2}},"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."}}}}