{"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:00234001","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234001","name":"Obec Všeradice","short_name":"Všeradice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531952},"amounts":{"revenue_approved":12400471,"revenue_adjusted":13977400.1,"revenue_actual":13361152.69,"expense_approved":13661770,"expense_adjusted":21658017.25,"expense_actual":11320522.58,"tax_revenue":11164406.46,"nontax_revenue":910781.43,"capital_revenue":64000,"transfer_revenue":1221964.8,"current_expense":9176997.31,"capital_expense":2143525.27,"budget_balance":2040630.11,"cash_current":13961018.97,"cash_previous":13272912.56},"ratios":{"revenue_execution":0.95591116,"expense_execution":0.52269432,"balance_to_revenue":0.1527286,"cash_to_expense":1.23324863,"cash_yoy":0.05184291,"capital_expense_share":0.18934861,"transfer_revenue_share":0.09145654},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234001/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234001"},"seo":{"slug":"vseradice","path":"/cz/municipalities/vseradice/"},"population":{"value":490,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12400471,"expenditure_czk":13661770,"financing_czk":1261299,"balance_czk":-1261299},{"stage":"revised","revenue_czk":13977400.1,"expenditure_czk":21658017.25,"financing_czk":7680617.15,"balance_czk":-7680617.15},{"stage":"actual","revenue_czk":13361152.69,"expenditure_czk":11320522.58,"financing_czk":-2040630.11,"balance_czk":2040630.11}],"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":[["5169",3207570],["6121",3000000],["5171",2450000],["6122",720000],["5011",640800],["5331",430000],["5154",412500],["5021",371500],["5023",371000],["5166",250000],["5153",245000],["5139",215000],["5222",200000],["5031",157000],["5137",155000],["5163",114000],["5141",110000],["5329",98000],["5032",95400],["5168",80000],["5156",65000],["5362",60000],["5151",55000],["5175",40000],["6123",40000],["5194",10000],["5321",10000],["5339",10000],["5162",9000],["5164",6000],["5167",6000],["5029",5000],["5132",5000],["5038",4500],["5161",4000],["5173",3500],["5136",3000],["5903",2000],["5909",1000]],"economic_expenditure_total_czk":13661770,"economic_financing":[["8115",2664553.23],["8124",-1403254.23]],"economic_financing_total_czk":1261299,"economic_revenue":[["1211",4670106],["1121",2378467],["1111",1777635],["1511",901000],["4121",733220],["1345",490000],["1113",300797],["2111",248000],["2324",150000],["4112",150000],["1112",142646],["2132",94600],["2141",80000],["2131",75000],["1386",58000],["1387",58000],["3122",32000],["4111",31500],["2343",9500],["1361",8500],["1341",5500],["2139",5000],["2112",1000]],"economic_revenue_total_czk":12400471,"purpose_expenditure":[["2212",4635000],["6171",1642800],["3613",997500],["3631",920000],["3639",876000],["3723",484000],["2321",480000],["3111",480000],["3745",451000],["3722",427570],["6112",404400],["3399",302000],["2310",285000],["1031",185000],["2341",185000],["5512",137000],["3721",105000],["3429",100000],["6320",90000],["2221",70000],["2223",70000],["1036",60000],["3419",50000],["6399",50000],["1014",40000],["3632",35000],["6114",31500],["6409",29000],["4350",10000],["5273",10000],["6310",10000],["3319",7000],["5213",2000]],"purpose_expenditure_total_czk":13661770},"revised":{"economic_expenditure":[["6121",8191417.68],["5171",4138195],["5169",2939848],["6122",1662789.77],["5011",724861],["5331",430000],["5154",412500],["5021",397800],["5023",371000],["5137",368000],["5166",263350],["5153",245000],["5139",244724],["5222",200000],["5031",175241],["5163",114000],["5141",110000],["5032",98738],["5329",98000],["5168",80000],["5175",60052.8],["5362",60000],["5151",55000],["5156",55000],["6123",40000],["5194",23310],["5173",17500],["5339",17000],["5321",10000],["5162",9609],["5167",6200],["5164",6000],["5019",5568],["5038",5500],["5132",5000],["5172",4792],["5161",4135],["5136",3000],["5903",2000],["5039",1886],["5909",1000]],"economic_expenditure_total_czk":21658017.25,"economic_financing":[["8115",9090427.3],["8124",-1409810.15]],"economic_financing_total_czk":7680617.15,"economic_revenue":[["1211",4725526.92],["1121",2533270.54],["1111",1802963.47],["1511",987076.16],["4121",733220],["4122",656000],["1345",490000],["2111",363920],["1113",334564.81],["2324",264718.34],["1112",165068.9],["4112",146100],["2141",125828.61],["2132",120977],["4129",105779],["1386",92606.41],["2131",75000],["4116",66400],["3122",64000],["1387",58000],["4111",27625.8],["2343",9500],["1361",9040],["2139",8000],["1341",5500],["2321",5000],["2112",1000],["1381",714.14]],"economic_revenue_total_czk":13977400.1,"purpose_expenditure":[["2212",9175000],["3613",2067500],["6171",1718398],["3639",1467000],["3631",1066651.68],["2321",886000],["2310",870611],["3723",615610],["3111",480000],["3399",465811],["3745",451000],["3722",442570],["6112",404400],["5512",358789.77],["1031",185000],["2341",185000],["3721",120000],["6320",103350],["3429",100000],["2221",70000],["2223",70000],["1036",60000],["3419",50000],["6399",50000],["1014",40000],["3632",35000],["6409",29000],["6114",27625.8],["3319",24700],["4350",17000],["5273",10000],["6310",10000],["5213",2000]],"purpose_expenditure_total_czk":21658017.25},"actual":{"economic_expenditure":[["5171",3283257.18],["5169",2364321.85],["6122",1452107.59],["5011",712550],["6121",691417.68],["5331",430000],["5023",368945],["5154",346212.3],["5021",237392],["5153",221374.92],["5222",192819],["5362",-183511.33],["5031",175240],["5137",169647.23],["5139",136900.82],["5166",120510.02],["5163",106850.6],["5032",96805],["5141",94437.85],["5329",69986],["5168",58769.18],["5175",52373.5],["5156",33635],["5194",23310],["5339",17000],["5162",9608.89],["5173",6227],["5167",6200],["5321",6000],["5019",5568],["5172",4792],["5038",2853],["5164",1971.3],["5039",1886],["5161",1620],["5136",857],["5132",588]],"economic_expenditure_total_czk":11320522.58,"economic_financing":[["8124",-1409810.15],["8115",-630819.96]],"economic_financing_total_czk":-2040630.11,"economic_revenue":[["1211",4725526.92],["1121",2533270.54],["1111",1802963.47],["1511",987076.16],["4122",656000],["1345",472683],["2111",353186.75],["1113",334564.81],["2324",224718.34],["4121",220060],["1112",165068.9],["4112",146100],["2141",125066.95],["2132",120977],["4129",105779],["1386",92279.49],["2131",69744],["4116",66400],["3122",64000],["1387",36169.03],["4111",27625.8],["2343",9468.39],["1361",9040],["1341",5050],["2321",5000],["2139",2620],["1381",714.14]],"economic_revenue_total_czk":13361152.69,"purpose_expenditure":[["3613",1656146.78],["6171",1352824.16],["2212",1274425.08],["3639",1129836.81],["3631",1009772.63],["2321",869309.75],["2310",748731],["3723",591992.01],["3399",441433],["3722",435174.68],["3111",430000],["6112",402158],["5512",282921.31],["3745",246788.17],["6399",-185511.33],["3721",114769.64],["6320",99944],["3429",92819],["2221",69986],["1031",54837.49],["3419",50000],["1036",46196],["6114",27625.8],["3632",24200],["3319",21171],["4350",17000],["1014",9540],["6310",6431.6]],"purpose_expenditure_total_czk":11320522.58}},"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."}}}}