{"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:00509060","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509060","name":"Obec Veselice","short_name":"Veselice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":565725},"amounts":{"revenue_approved":3260000,"revenue_adjusted":3396255.24,"revenue_actual":3390725.24,"expense_approved":4543500,"expense_adjusted":4543500,"expense_actual":1779578.09,"tax_revenue":3082318.11,"nontax_revenue":232840.13,"capital_revenue":0,"transfer_revenue":75567,"current_expense":1498431.09,"capital_expense":281147,"budget_balance":1611147.15,"cash_current":15925562.94,"cash_previous":14314415.79},"ratios":{"revenue_execution":0.99837174,"expense_execution":0.3916756,"balance_to_revenue":0.47516299,"cash_to_expense":8.94906665,"cash_yoy":0.11255417,"capital_expense_share":0.1579852,"transfer_revenue_share":0.02228638},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509060/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509060"},"seo":{"slug":"veselice","path":"/cz/municipalities/veselice/"},"population":{"value":128,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3260000,"expenditure_czk":4543500,"financing_czk":1283500,"balance_czk":-1283500},{"stage":"revised","revenue_czk":3396255.24,"expenditure_czk":4543500,"financing_czk":1147244.76,"balance_czk":-1147244.76},{"stage":"actual","revenue_czk":3390725.24,"expenditure_czk":1779578.09,"financing_czk":-1611147.15,"balance_czk":1611147.15}],"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",1700000],["5171",1393000],["5169",507500],["5023",280000],["5154",145000],["5168",140000],["5021",120000],["5365",61500],["5321",45000],["5139",40500],["5163",26500],["5032",25000],["5194",20000],["5156",12500],["5137",10000],["5175",6000],["5901",5000],["5362",3000],["5136",1500],["5162",1000],["5161",500]],"economic_expenditure_total_czk":4543500,"economic_financing":[["8115",1283500]],"economic_financing_total_czk":1283500,"economic_revenue":[["1211",1100000],["1121",565000],["1111",395000],["1511",390000],["2111",350000],["1345",160500],["1113",95000],["1122",65000],["4112",57400],["1112",25000],["2324",20000],["1386",11500],["2131",8000],["1381",5500],["1387",5500],["2141",3900],["1341",1700],["1361",1000]],"economic_revenue_total_czk":3260000,"purpose_expenditure":[["2310",1596500],["3632",1002500],["6171",662000],["3341",350000],["6112",305000],["3722",150000],["3723",100000],["3631",75000],["6399",60500],["3745",56000],["3113",45000],["5512",42500],["3399",26000],["2212",25000],["6320",25000],["3721",16000],["5213",5000],["6310",1500]],"purpose_expenditure_total_czk":4543500},"revised":{"economic_expenditure":[["6121",1462267.21],["5171",1433000],["5169",524758.79],["5023",291000],["5021",166854],["5365",148162],["5154",145000],["5168",141210],["5321",55000],["5139",35362],["5137",32000],["5032",29333],["5163",26500],["5194",20000],["5156",11950],["5175",7842],["5901",5000],["5362",3000],["5173",2180],["5136",1500],["5162",1000],["5161",581]],"economic_expenditure_total_czk":4543500,"economic_financing":[["8115",1147244.76]],"economic_financing_total_czk":1147244.76,"economic_revenue":[["1211",1162408.49],["1121",621033.59],["1511",460141.44],["1111",433301.36],["1345",161700],["2111",154255],["1122",93030],["1113",82202.49],["2324",61410],["4112",57400],["1112",40504.04],["1386",22617.98],["4111",18167],["2131",12388],["1387",8869.45],["2141",2987.13],["2132",1800],["1341",1785],["1381",189.4],["1361",50],["1382",14.87]],"economic_revenue_total_czk":3396255.24,"purpose_expenditure":[["2310",1417467.21],["3632",1002500],["6171",701000],["3341",350000],["6112",320333],["3722",150000],["3723",101758.79],["6399",93030],["3631",75000],["3745",64000],["3113",55000],["3739",53582],["5512",42500],["3399",26662],["2212",25000],["6320",25000],["6114",18167],["3721",16000],["5213",5000],["6310",1500]],"purpose_expenditure_total_czk":4543500},"actual":{"economic_expenditure":[["5169",447118.23],["5023",290958],["6121",281147],["5021",164594],["5365",147312],["5168",139126],["5154",93903.81],["5171",59993.43],["5321",55000],["5032",26192],["5137",18837],["5194",12799],["5163",10836.4],["5139",9382.22],["5156",8549],["5175",7842],["5362",2722],["5173",2180],["5162",662],["5161",424]],"economic_expenditure_total_czk":1779578.09,"economic_financing":[["8115",-1611147.15]],"economic_financing_total_czk":-1611147.15,"economic_revenue":[["1211",1162408.49],["1121",621033.59],["1511",460141.44],["1111",433301.36],["1345",156200],["2111",154255],["1122",93030],["1113",82202.49],["2324",61410],["4112",57400],["1112",40504.04],["1386",22617.98],["4111",18167],["2131",12388],["1387",8869.45],["2141",2987.13],["2132",1800],["1341",1755],["1381",189.4],["1361",50],["1382",14.87]],"economic_revenue_total_czk":3390725.24,"purpose_expenditure":[["6112",317150],["6171",311539.84],["3341",279147],["2310",246692.49],["3722",132921.82],["3723",101758.79],["6399",93030],["3113",55000],["3739",53582],["3745",52635],["3631",47809.93],["3399",19441],["6114",18167],["5512",17828],["3721",12392.82],["2212",9646],["6320",9518],["6310",1318.4]],"purpose_expenditure_total_czk":1779578.09}},"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."}}}}