{"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:00237311","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237311","name":"Obec Všestudy","short_name":"Všestudy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535311},"amounts":{"revenue_approved":10300000,"revenue_adjusted":10273208.8,"revenue_actual":11071669.13,"expense_approved":20032000,"expense_adjusted":20868598.8,"expense_actual":6660241.78,"tax_revenue":9265076.05,"nontax_revenue":1671194.28,"capital_revenue":0,"transfer_revenue":135398.8,"current_expense":6136184.88,"capital_expense":524056.9,"budget_balance":4411427.35,"cash_current":23168707.05,"cash_previous":18757279.7},"ratios":{"revenue_execution":1.07772258,"expense_execution":0.31915136,"balance_to_revenue":0.39844285,"cash_to_expense":3.47865856,"cash_yoy":0.23518481,"capital_expense_share":0.07868437,"transfer_revenue_share":0.0122293},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237311/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237311"},"seo":{"slug":"vsestudy","path":"/cz/municipalities/vsestudy/"},"population":{"value":442,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10300000,"expenditure_czk":20032000,"financing_czk":9732000,"balance_czk":-9732000},{"stage":"revised","revenue_czk":10273208.8,"expenditure_czk":20868598.8,"financing_czk":10595390,"balance_czk":-10595390},{"stage":"actual","revenue_czk":11071669.13,"expenditure_czk":6660241.78,"financing_czk":-4411427.35,"balance_czk":4411427.35}],"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",10000000],["5901",2699000],["5169",1507000],["5023",1408000],["5011",616000],["6341",600000],["5151",498000],["5031",441000],["5171",435000],["5154",390000],["5331",340000],["5021",323000],["5032",213000],["5213",90000],["5153",84000],["5229",82000],["5362",80000],["5139",42000],["5137",40000],["5492",40000],["5156",35000],["5321",25000],["5163",20000],["5903",15000],["5038",5000],["5161",2000],["5136",1000],["5173",1000]],"economic_expenditure_total_czk":20032000,"economic_financing":[["8115",9732000]],"economic_financing_total_czk":9732000,"economic_revenue":[["1211",3900000],["1121",2091000],["1111",1300000],["2111",878000],["1511",480000],["1345",360000],["2141",344000],["1113",310000],["2324",246000],["4112",115000],["1112",100000],["1122",60000],["1386",45000],["1387",21000],["1381",17000],["1334",10000],["2131",10000],["1341",8000],["2112",4000],["1361",1000]],"economic_revenue_total_czk":10300000,"purpose_expenditure":[["3613",10000000],["2321",3296000],["6112",1760000],["6171",1098000],["3745",1029000],["3722",700000],["3113",600000],["3111",480000],["3631",380000],["2219",250000],["2292",90000],["3419",82000],["6399",80000],["3399",60000],["3721",30000],["5512",25000],["5213",15000],["6320",12000],["3341",11000],["3314",10000],["5311",10000],["6310",8000],["3421",5000],["2310",1000]],"purpose_expenditure_total_czk":20032000},"revised":{"economic_expenditure":[["6121",10180000],["5901",2699000],["5169",1634000],["5023",1408000],["5011",616000],["6341",600000],["5171",545000],["5151",498000],["5031",441000],["5154",390000],["6122",350000],["5021",340866],["5331",340000],["5032",213000],["5229",109000],["5213",90000],["5153",84000],["5137",80000],["5139",44057],["5492",40000],["5156",35000],["5362",35000],["5168",25000],["5321",25000],["5163",20000],["5903",15000],["5038",5000],["5161",2155],["5173",2034],["5175",1486.8],["5136",1000]],"economic_expenditure_total_czk":20868598.8,"economic_financing":[["8115",10595390]],"economic_financing_total_czk":10595390,"economic_revenue":[["1211",3900000],["1121",2091000],["1111",1300000],["2111",878000],["1511",480000],["1345",360000],["2141",344000],["1113",310000],["2324",246000],["4112",112800],["1112",100000],["1386",45000],["4111",22598.8],["1387",21000],["1381",17000],["1122",12810],["1334",10000],["2131",10000],["1341",8000],["2112",4000],["1361",1000]],"economic_revenue_total_czk":10273208.8,"purpose_expenditure":[["3613",10000000],["2321",3476000],["6112",1760000],["6171",1123000],["3745",1029000],["3722",820000],["3113",600000],["3111",480000],["3631",380000],["3341",281000],["2219",250000],["3421",235000],["3419",109000],["2292",90000],["3399",60000],["3721",37000],["6399",35000],["5512",25000],["6114",22598.8],["5213",15000],["6320",12000],["3314",10000],["5311",10000],["6310",8000],["2310",1000]],"purpose_expenditure_total_czk":20868598.8},"actual":{"economic_expenditure":[["5169",1503891.67],["5023",1340789],["5011",590903],["5151",501525],["6122",343781.42],["5031",341803],["5331",340000],["5154",311366],["5171",266099.63],["5021",199329],["6121",180275.48],["5032",179310],["5139",161125.25],["5229",108193],["5137",79627.53],["5153",67696],["5321",25000],["5168",21217],["5156",20587],["5175",17605],["5163",14624.8],["5362",14168],["5213",11699],["5166",9600],["5492",2847],["5038",2626],["5222",2170],["5161",1299],["5173",1034],["5365",50]],"economic_expenditure_total_czk":6660241.78,"economic_financing":[["8117",15000000],["8118",-15000000],["8115",-4411427.35]],"economic_financing_total_czk":-4411427.35,"economic_revenue":[["1211",4002376.89],["1121",2143419.09],["1111",1493001.45],["2111",905521],["1511",664125.55],["2141",409614.36],["1345",368000],["2324",323721.92],["1113",283267.57],["1112",139704.54],["4112",112800],["1386",78090.19],["1356",31052.79],["1387",30605.54],["4111",22598.8],["2212",15000],["1122",12810],["2131",11487],["1334",8213.4],["1341",7740],["2112",4750],["1361",2050],["2119",1000],["1381",619.04],["2133",100]],"economic_revenue_total_czk":11071669.13,"purpose_expenditure":[["6112",1645708],["6171",1121672.64],["2321",914597.55],["3722",819015.54],["3745",712582.04],["3111",416789.1],["3341",267587.8],["3631",243565],["3421",218741.09],["3419",108193],["3399",55344],["3721",36925.42],["5512",25000],["6114",22598.8],["6399",14168],["2292",11699],["6320",10507],["3314",7800],["6310",4117.8],["2219",3630]],"purpose_expenditure_total_czk":6660241.78}},"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."}}}}