{"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:00238821","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238821","name":"Obec Velké Všelisy","short_name":"Velké Všelisy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":536857},"amounts":{"revenue_approved":15884000,"revenue_adjusted":19237539,"revenue_actual":16498587.41,"expense_approved":18884000,"expense_adjusted":24881019,"expense_actual":20035450.9,"tax_revenue":14213387.07,"nontax_revenue":1515033.34,"capital_revenue":210905,"transfer_revenue":559262,"current_expense":16127953.9,"capital_expense":3907497,"budget_balance":-3536863.49,"cash_current":15537159.93,"cash_previous":19074023.42},"ratios":{"revenue_execution":0.85762464,"expense_execution":0.80525042,"balance_to_revenue":-0.21437372,"cash_to_expense":0.77548342,"cash_yoy":-0.18542829,"capital_expense_share":0.19502915,"transfer_revenue_share":0.03389757},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238821/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238821"},"seo":{"slug":"velke-vselisy","path":"/cz/municipalities/velke-vselisy/"},"population":{"value":406,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15884000,"expenditure_czk":18884000,"financing_czk":3000000,"balance_czk":-3000000},{"stage":"revised","revenue_czk":19237539,"expenditure_czk":24881019,"financing_czk":5643480,"balance_czk":-5643480},{"stage":"actual","revenue_czk":16498587.41,"expenditure_czk":20035450.9,"financing_czk":3536863.49,"balance_czk":-3536863.49}],"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":[["5171",4226000],["6121",3600000],["5169",2823000],["5011",1930000],["5365",1500000],["5023",645000],["5154",535000],["5362",505000],["5031",501000],["6119",500000],["5139",484000],["5021",385000],["5156",233000],["5032",210000],["5137",167000],["5192",100000],["5163",85000],["5194",60000],["5499",60000],["5175",53000],["5151",40000],["5166",40000],["5162",37000],["5138",32000],["5172",20000],["5492",20000],["5161",15000],["5229",15000],["5136",10000],["5165",10000],["5167",10000],["5321",10000],["5038",8000],["5222",6000],["5903",5000],["5339",3000],["5173",1000]],"economic_expenditure_total_czk":18884000,"economic_financing":[["8115",3000000]],"economic_financing_total_czk":3000000,"economic_revenue":[["1211",3630000],["1511",2300000],["1121",2090000],["1111",1826000],["2111",1746000],["1122",1500000],["3111",1253000],["1345",440000],["1113",308000],["2132",275000],["2324",120000],["1112",99000],["4112",77000],["2112",55000],["1386",50000],["2131",30000],["2142",30000],["1387",20000],["1341",10000],["2329",10000],["1361",8000],["2141",6000],["1343",1000]],"economic_revenue_total_czk":15884000,"purpose_expenditure":[["6171",5089000],["1031",2500000],["2212",2000000],["6399",2000000],["3631",1700000],["3612",1350000],["3745",1200000],["3722",800000],["6112",800000],["3635",500000],["2411",360000],["3613",360000],["3399",80000],["6320",70000],["5512",35000],["6310",15000],["3314",12000],["3341",8000],["5213",5000]],"purpose_expenditure_total_czk":18884000},"revised":{"economic_expenditure":[["5171",5345888],["6121",4605000],["5169",2952000],["5011",2430000],["5365",2219070],["6122",1690000],["5139",992565],["5023",810000],["5031",643000],["5021",608509],["5154",599000],["5032",288000],["5137",268000],["5156",245000],["5362",206435],["6119",200000],["5192",147000],["5163",105000],["5151",66000],["5175",61552],["5194",60000],["5499",60000],["5138",54000],["5166",40000],["5162",37000],["5172",20000],["5492",20000],["5222",16000],["5161",15000],["5229",15000],["5136",10000],["5165",10000],["5167",10000],["5321",10000],["5038",8000],["5903",5000],["6130",5000],["5339",3000],["5173",1000]],"economic_expenditure_total_czk":24881019,"economic_financing":[["8115",5643480]],"economic_financing_total_czk":5643480,"economic_revenue":[["1211",4140000],["1511",3150000],["1122",2219070],["1121",2215000],["1111",1826000],["2111",1797000],["3111",1463905],["4116",447015],["1345",424399],["1113",308000],["2132",275400],["2324",156600],["1112",145000],["2141",106000],["4111",97500],["1386",85000],["4112",77600],["2112",65000],["1334",63000],["2131",60000],["1387",35000],["2142",30000],["2119",22000],["2329",10000],["1341",9400],["1361",8000],["1343",1000],["1381",650]],"economic_revenue_total_czk":19237539,"purpose_expenditure":[["6171",7624000],["1031",5674000],["6399",2419505],["2212",2119000],["3745",1742000],["3631",1132888],["6112",983449],["3722",926000],["3612",870000],["2411",461000],["3613",407000],["3635",140000],["6320",87000],["3399",80000],["6114",65177],["3341",60000],["5512",50000],["6310",18000],["3314",12000],["3639",5000],["5213",5000]],"purpose_expenditure_total_czk":24881019},"actual":{"economic_expenditure":[["5171",4415143.45],["5169",2892420.78],["5011",2427906],["5365",2219070],["6121",2166292],["6122",1679359],["5139",969592.07],["5023",809330],["5362",-582161],["5154",564477.85],["5031",546249],["5021",507212],["5032",285628],["5156",233357],["5137",213620.83],["5192",146451],["5163",100768.65],["5175",60688.14],["5151",59160],["6119",57596],["5499",55000],["5138",51594.93],["5194",33675],["5162",26150.3],["5166",18452],["5222",15366],["5229",10721],["5321",10000],["5136",9936],["5167",8433.9],["5492",8000],["5038",7690],["6130",4250],["5339",3000],["5161",867],["5173",154]],"economic_expenditure_total_czk":20035450.9,"economic_financing":[["8115",6536863.49],["8118",-3000000]],"economic_financing_total_czk":3536863.49,"economic_revenue":[["1211",4130678.97],["1511",3126435.02],["1122",2219070],["1121",2211053.53],["1111",1496843.99],["2111",886294.38],["4116",447015],["1345",410899],["1113",292299.54],["2132",250942],["3111",210905],["2324",155997.52],["1112",144131.83],["1386",80560.12],["4112",77600],["2141",62120.94],["2131",58008],["1334",56586.6],["2112",50470],["4111",34647],["1387",31572.59],["2142",29118],["2119",21719.5],["1341",9400],["1361",3210],["1381",645.88],["2329",363]],"economic_revenue_total_czk":16498587.41,"purpose_expenditure":[["1031",5567717.72],["6171",5076896.61],["2212",2118936.68],["3745",1663475.94],["6399",1631409],["3722",909361.28],["6112",886827],["3612",835231],["2411",435818.93],["3631",369467.57],["3613",260922.99],["6320",83596],["3341",50342.05],["3399",41675],["5512",39303.48],["6114",34647],["6310",17172.65],["3314",8400],["3639",4250]],"purpose_expenditure_total_czk":20035450.9}},"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."}}}}