{"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:00237329","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237329","name":"Městys Všetaty","short_name":"Všetaty","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535320},"amounts":{"revenue_approved":72783942,"revenue_adjusted":74105392.4,"revenue_actual":72086714.09,"expense_approved":81056000,"expense_adjusted":100044913.6,"expense_actual":79877305.74,"tax_revenue":61369461.02,"nontax_revenue":5651939.47,"capital_revenue":2067900,"transfer_revenue":2997413.6,"current_expense":52919619.67,"capital_expense":26957686.07,"budget_balance":-7790591.65,"cash_current":48471052.97,"cash_previous":56257990.62},"ratios":{"revenue_execution":0.97275936,"expense_execution":0.79841446,"balance_to_revenue":-0.1080725,"cash_to_expense":0.60681883,"cash_yoy":-0.13841478,"capital_expense_share":0.33748867,"transfer_revenue_share":0.04158067},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237329/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237329"},"seo":{"slug":"vsetaty","path":"/cz/municipalities/vsetaty/"},"population":{"value":2518,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":72783942,"expenditure_czk":81056000,"financing_czk":8272058,"balance_czk":-8272058},{"stage":"revised","revenue_czk":74105392.4,"expenditure_czk":100044913.6,"financing_czk":25939521.2,"balance_czk":-25939521.2},{"stage":"actual","revenue_czk":72086714.09,"expenditure_czk":79877305.74,"financing_czk":7790591.65,"balance_czk":-7790591.65}],"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",47167000],["6121",19100000],["5331",6018000],["6122",6000000],["5311",1000000],["5222",750000],["5362",500000],["5213",350000],["5163",160000],["5909",10000],["5901",1000]],"economic_expenditure_total_czk":81056000,"economic_financing":[["8115",8272058]],"economic_financing_total_czk":8272058,"economic_revenue":[["1211",24000000],["1121",13000000],["1111",9000000],["2111",5878000],["4216",5245942],["1511",3500000],["1345",2500000],["1113",2000000],["1122",2000000],["2141",2000000],["4112",1600000],["1112",500000],["1361",400000],["2324",320000],["1386",300000],["3111",180000],["1387",150000],["4111",70000],["1341",50000],["1334",40000],["2222",30000],["1342",10000],["1343",10000]],"economic_revenue_total_czk":72783942,"purpose_expenditure":[["3113",14375000],["2212",12270000],["6171",9430000],["1039",7000000],["3613",6000000],["3745",5000000],["3722",4325000],["5512",4000000],["2321",3200000],["6112",2500000],["3631",2000000],["3612",1760000],["3725",1700000],["3419",1100000],["5169",1000000],["3632",910000],["3412",700000],["4351",575000],["3639",500000],["6399",500000],["3319",400000],["2292",350000],["3322",250000],["3900",250000],["3314",210000],["6310",160000],["3421",150000],["3635",150000],["5213",100000],["6114",70000],["3313",60000],["3349",50000],["6409",10000],["5212",1000]],"purpose_expenditure_total_czk":81056000},"revised":{"economic_expenditure":[["5169",48097000],["6121",29100000],["5171",7500000],["6122",6000000],["5331",4587000],["5336",1418950.4],["5311",1000000],["5222",750000],["5137",502000],["5362",500000],["5213",350000],["5163",160000],["5021",47988],["5168",16535.2],["5909",10000],["5175",4440],["5901",1000]],"economic_expenditure_total_czk":100044913.6,"economic_financing":[["8115",25939521.2]],"economic_financing_total_czk":25939521.2,"economic_revenue":[["1211",24000000],["1121",13000000],["1111",9000000],["2111",5878000],["4216",5245942],["1511",3500000],["1345",2500000],["1113",2000000],["1122",2000000],["2141",2000000],["4112",1507500],["4116",1418950.4],["1112",500000],["1361",400000],["2324",320000],["1386",300000],["3111",180000],["1387",150000],["4111",65000],["1341",50000],["1334",40000],["2222",30000],["1342",10000],["1343",10000]],"economic_revenue_total_czk":74105392.4,"purpose_expenditure":[["3113",22362950.4],["2212",22270000],["6171",9430000],["1039",7000000],["3613",6000000],["3745",6000000],["3722",4325000],["5512",4000000],["2321",3200000],["6112",2500000],["3631",2000000],["3612",1760000],["3725",1700000],["3419",1100000],["5169",1000000],["3632",910000],["3412",700000],["4351",575000],["3639",500000],["6399",500000],["3319",400000],["2292",350000],["3322",250000],["3900",250000],["3314",210000],["6310",160000],["3421",150000],["3635",150000],["5213",100000],["6114",70963.2],["3313",60000],["3349",50000],["6409",10000],["5212",1000]],"purpose_expenditure_total_czk":100044913.6},"actual":{"economic_expenditure":[["6121",22253763.91],["5169",15535171.51],["5171",13459704.6],["5011",4901829],["5331",4587000],["6122",2923528.16],["6123",1780394],["5023",1760742],["5222",1623000],["5137",1615354.99],["5336",1418950.4],["5031",1337219],["5154",1113573.31],["5362",922351],["5139",807948.39],["5032",712011],["5168",647858.25],["5499",457022.94],["5021",408024],["5163",383321.37],["5323",327530],["5156",180921.19],["5151",129471],["5153",108928],["5161",106676.2],["5162",86692.06],["5164",73793],["5167",30458],["5365",28660],["5219",25000],["5132",23579],["5175",18856],["5136",18206],["5212",12000],["5166",11450],["5038",10714],["5229",10550.86],["5909",7120],["5173",6075],["5194",5000],["5492",5000],["5329",1857.6]],"economic_expenditure_total_czk":79877305.74,"economic_financing":[["8117",40000000],["8115",-32213062.35],["8901",3654]],"economic_financing_total_czk":7790591.65,"economic_revenue":[["1211",26110891.27],["1121",13985734.28],["1111",9884948.35],["1511",4231180.6],["2111",3110166.31],["1345",2172587],["3121",2050000],["1113",1848102.31],["4112",1507500],["4116",1418950.4],["2141",1047868.48],["1112",911524.84],["2132",759597],["1122",721770],["1361",708890],["1386",509522.77],["2324",481041.68],["2131",206714],["1387",199697.17],["4111",70963.2],["1334",40383.5],["1341",37606],["2329",35352],["3111",17900],["2322",11200],["1381",4022.93],["1343",2600]],"economic_revenue_total_czk":72086714.09,"purpose_expenditure":[["3113",19302523.05],["2212",18789362.23],["6171",9004044.77],["1039",5951398.78],["3745",5742090.97],["3722",3810726.47],["5512",2701113.32],["2321",2473156.41],["6112",2157675],["3631",1545011.96],["3613",1532191.5],["3419",1050000],["3725",1024783.7],["6399",922351],["3612",840623.97],["3632",772094.96],["3412",639810],["4351",491026.35],["2292",327530],["3900",246000],["3319",157056],["3421",125833],["3314",110418.73],["6114",70963.2],["3639",50365],["6310",32535.37],["6409",4620],["3349",2000]],"purpose_expenditure_total_czk":79877305.74}},"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."}}}}