{"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:00555908","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00555908","name":"Obec Veselé","short_name":"Veselé","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562939},"amounts":{"revenue_approved":8543000,"revenue_adjusted":16738931.64,"revenue_actual":14836252.25,"expense_approved":8543000,"expense_adjusted":15933143,"expense_actual":13159131.96,"tax_revenue":8396584.14,"nontax_revenue":2084393.47,"capital_revenue":431900,"transfer_revenue":3923374.64,"current_expense":9289599.56,"capital_expense":3869532.4,"budget_balance":1677120.29,"cash_current":12294061.06,"cash_previous":10616940.77},"ratios":{"revenue_execution":0.88633209,"expense_execution":0.82589681,"balance_to_revenue":0.11304204,"cash_to_expense":0.93426079,"cash_yoy":0.15796644,"capital_expense_share":0.29405681,"transfer_revenue_share":0.26444513},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00555908/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00555908"},"seo":{"slug":"vesele","path":"/cz/municipalities/vesele/"},"population":{"value":391,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8543000,"expenditure_czk":8543000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":16738931.64,"expenditure_czk":15933143,"financing_czk":-805788.64,"balance_czk":805788.64},{"stage":"actual","revenue_czk":14836252.25,"expenditure_czk":13159131.96,"financing_czk":-1677120.29,"balance_czk":1677120.29}],"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":[["5011",1300000],["5023",1150000],["6121",1000000],["5169",965000],["5154",707000],["5365",564000],["5171",500000],["5021",499000],["5031",470000],["5362",252000],["5032",250000],["5139",197000],["5137",150000],["5168",100000],["5156",66000],["5162",60000],["5194",55000],["5499",50000],["5163",40000],["5175",31000],["5364",30000],["5167",24000],["5166",20000],["5134",14000],["5038",10000],["5321",10000],["5903",10000],["5222",8000],["5333",5000],["5161",4500],["5151",1500]],"economic_expenditure_total_czk":8543000,"economic_revenue":[["1211",2700000],["1121",1400000],["2111",1325000],["1111",1000000],["1122",450000],["1511",450000],["1345",300000],["1113",250000],["2131",250000],["2141",131000],["2324",100000],["1112",70000],["3111",35000],["1386",30000],["1381",15000],["1387",15000],["1341",10000],["1361",6000],["2133",5000],["1342",1000]],"economic_revenue_total_czk":8543000,"purpose_expenditure":[["2310",1695500],["3639",1635000],["6171",1537500],["6112",1400000],["6399",750000],["1031",490000],["3631",325000],["3722",250000],["2212",106000],["3399",64000],["1036",50000],["3725",45000],["3421",37000],["2219",30000],["3721",30000],["3723",30000],["6402",30000],["3319",13000],["5213",10000],["5512",10000],["3113",5000]],"purpose_expenditure_total_czk":8543000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",4139150],["5011",3050000],["5169",1422600],["5023",1280000],["5154",785000],["5171",628000],["5031",624650],["5162",619000],["5365",568550],["5021",542970],["5139",442500],["5032",352000],["6122",297549],["5362",252000],["5137",239300],["5168",110000],["5194",79324],["5156",66000],["5499",50000],["5134",49000],["6119",46000],["5163",40000],["5364",40000],["5123",39000],["5175",37280],["5167",29000],["5492",28000],["5166",20000],["5321",15500],["5038",10000],["5903",10000],["5222",8000],["5333",5000],["5161",4770],["5029",1500],["5151",1500]],"economic_expenditure_total_czk":15933143,"economic_financing":[["8115",-805788.64]],"economic_financing_total_czk":-805788.64,"economic_revenue":[["1211",3700000],["4222",2599930],["1121",1700000],["2111",1377000],["1111",1250000],["4213",1005505.64],["4122",1000000],["2329",800000],["1511",600000],["1122",450000],["3111",435000],["4116",324156],["1345",300000],["1113",250000],["2131",250000],["2324",150000],["2141",131000],["1112",130000],["4112",90200],["1386",70000],["4111",32500],["1387",30000],["2212",20000],["1381",15000],["1341",10000],["2133",7420],["1361",6000],["2119",2420],["2328",1800],["1342",1000]],"economic_revenue_total_czk":16738931.64,"purpose_expenditure":[["2310",5033250],["3639",4114950],["6171",1796049],["6112",1530000],["6399",750000],["1031",736324],["3900",550000],["3631",345000],["3722",250000],["2219",230000],["2212",106000],["3399",84000],["3723",83000],["3725",57000],["3421",52000],["1036",50000],["6402",40000],["3721",30000],["3744",25000],["6114",23570],["3319",13000],["5213",10000],["5512",10000],["4349",9000],["3113",5000]],"purpose_expenditure_total_czk":15933143},"actual":{"economic_expenditure":[["6121",3526483.9],["5011",1832011.86],["5169",1376687.04],["5023",1261289],["5154",758160.54],["5031",661041],["5162",615569.93],["5021",541584.14],["5365",448650],["5139",434438.61],["6122",297539],["5032",296447],["5171",292451.65],["5137",204241.08],["5168",108603.74],["5194",67712.2],["5156",63472.35],["5175",55998],["5499",50362.56],["5134",47292],["6119",45509.5],["5123",38549.16],["5364",33152.4],["5163",33046.4],["5362",-25328],["5492",24876],["5321",15500],["5166",14520],["5167",13902.9],["5038",7515],["5122",7200],["5222",6774],["5029",1712],["5151",1431],["5161",736]],"economic_expenditure_total_czk":13159131.96,"economic_financing":[["8115",-1677120.29]],"economic_financing_total_czk":-1677120.29,"economic_revenue":[["1211",3562144.28],["1121",1909578.84],["4222",1471013],["1111",1309696.71],["2111",1095932.38],["4213",1005505.64],["4122",1000000],["1511",565710.02],["2329",501428.69],["3111",431900],["1122",380100],["4116",324156],["1113",252196.89],["2131",246200],["1345",185184],["2324",149834.92],["1112",124429.31],["4112",90200],["2141",77000],["1386",69560.39],["4111",32500],["1387",27264.23],["2133",9831],["1341",7267],["1361",2640],["2119",2420],["2328",1746.48],["1381",538.47],["1342",274]],"economic_revenue_total_czk":14836252.25,"purpose_expenditure":[["2310",4343348.74],["3639",2939188.32],["6112",1527691.77],["6171",1510590.76],["1031",731349.33],["3900",545615.74],["6399",352772],["3631",342758.13],["3722",210430.33],["2219",196391.87],["3399",83965.2],["3723",82242.08],["3725",56471.68],["1036",49827],["3421",44636],["6402",33152.4],["3744",25000],["2212",23167.87],["6114",21678.66],["3319",12124],["3721",10730.08],["5512",10000],["4349",6000]],"purpose_expenditure_total_czk":13159131.96}},"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."}}}}