{"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:00238902","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238902","name":"Obec Všejany","short_name":"Všejany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":536938},"amounts":{"revenue_approved":15602500,"revenue_adjusted":20898736,"revenue_actual":22384805.75,"expense_approved":32911240,"expense_adjusted":35444761,"expense_actual":15260600.32,"tax_revenue":16116206.65,"nontax_revenue":1321345.1,"capital_revenue":9940,"transfer_revenue":4937314,"current_expense":8073864.16,"capital_expense":7186736.16,"budget_balance":7124205.43,"cash_current":16586697.49,"cash_previous":9462492.06},"ratios":{"revenue_execution":1.07110812,"expense_execution":0.43054601,"balance_to_revenue":0.31826077,"cash_to_expense":1.08689679,"cash_yoy":0.75288892,"capital_expense_share":0.47093404,"transfer_revenue_share":0.22056542},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238902/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238902"},"seo":{"slug":"vsejany","path":"/cz/municipalities/vsejany/"},"population":{"value":722,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15602500,"expenditure_czk":32911240,"financing_czk":17308740,"balance_czk":-17308740},{"stage":"revised","revenue_czk":20898736,"expenditure_czk":35444761,"financing_czk":14546025,"balance_czk":-14546025},{"stage":"actual","revenue_czk":22384805.75,"expenditure_czk":15260600.32,"financing_czk":-7124205.43,"balance_czk":7124205.43}],"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",21858000],["5169",2825000],["5171",2068000],["5011",1120000],["5023",920580],["6122",673000],["5331",420000],["5154",419000],["5222",414000],["5031",285000],["5021",231000],["5213",226800],["5139",200000],["5032",192000],["5137",175000],["5323",170500],["6130",100000],["5156",63000],["5168",60000],["5339",51000],["5162",50000],["5194",50000],["5362",45000],["5163",43000],["5212",40000],["5175",25000],["5151",20000],["5492",20000],["5901",20000],["5164",17360],["5329",17000],["5155",16000],["5041",11000],["5166",10000],["5167",10000],["5172",10000],["5038",7000],["5179",6000],["5173",5000],["5221",5000],["6119",5000],["5365",3000],["5161",2000],["5136",1000],["5363",1000]],"economic_expenditure_total_czk":32911240,"economic_financing":[["8117",14000000],["8115",3308740]],"economic_financing_total_czk":17308740,"economic_revenue":[["1211",6400000],["1121",3100000],["1111",2100000],["1511",1000000],["1345",625000],["1113",450000],["2142",350000],["2111",243000],["4112",220000],["2132",215000],["2141",150000],["2131",148500],["2324",145000],["1112",140000],["1386",80000],["1333",50000],["3111",50000],["1341",40000],["1387",40000],["1381",30000],["1361",15000],["1334",5000],["2119",5000],["2112",1000]],"economic_revenue_total_czk":15602500,"purpose_expenditure":[["5512",14485000],["6171",7511000],["2212",1575000],["3722",1510000],["2219",1157000],["6112",1004580],["3745",882000],["2321",815000],["3631",560000],["2223",500000],["3111",485000],["3412",398000],["2310",326000],["3419",229000],["3511",226800],["3421",200000],["2292",170500],["3399",140000],["1031",130000],["3319",100000],["3326",100000],["3429",85000],["3632",66000],["3113",50000],["6320",38000],["3341",35000],["3612",30000],["3721",25000],["5213",25000],["3613",16360],["3635",15000],["3723",10000],["4379",5000],["6310",5000],["3314",1000]],"purpose_expenditure_total_czk":32911240},"revised":{"economic_expenditure":[["6121",22058000],["5169",3156100],["5171",2543000],["5011",1145000],["6122",1000910.57],["5023",920580],["5139",429740],["5331",420000],["5154",419000],["5365",407840],["5222",395400],["5031",285000],["5021",281000],["6130",265700],["5137",251153.43],["5213",226800],["5032",192000],["5323",170455],["5194",100000],["5492",100000],["5156",75000],["5162",62000],["5166",60000],["5168",60000],["5163",55333],["5339",46750],["5362",45195],["5175",40000],["5212",40000],["5329",38870],["5151",25625],["5901",20000],["5164",17360],["5155",16000],["5221",12000],["5041",11000],["5167",10000],["5172",10000],["5173",8000],["5038",7000],["5179",7000],["6119",5000],["5161",2949],["5136",1000],["5363",1000]],"economic_expenditure_total_czk":35444761,"economic_financing":[["8117",14000000],["8115",546025]],"economic_financing_total_czk":14546025,"economic_revenue":[["1211",6400000],["4222",4695000],["1121",3100000],["1111",2100000],["1511",1000000],["1345",625000],["1113",450000],["1122",399840],["2142",350000],["2111",244080],["4112",221300],["2132",200312],["2131",170190],["2324",163000],["2141",150000],["2321",150000],["1112",140000],["1386",80000],["1333",50000],["3111",50000],["1341",40000],["1387",40000],["1381",30000],["4111",21014],["1361",15000],["1334",5000],["2119",5000],["1335",3000],["2112",1000]],"economic_revenue_total_czk":20898736,"purpose_expenditure":[["5512",14822994],["6171",7865195],["2212",1630000],["3722",1512000],["3745",1184250],["2219",1157000],["6112",1004580],["2321",850000],["3631",630000],["2223",530000],["2310",526000],["3421",489500],["3111",485000],["3412",468000],["6399",399840],["3723",245000],["3419",229000],["3511",226800],["3399",175000],["2292",170455],["1031",130000],["3319",100000],["3326",100000],["3429",83000],["4341",80000],["3632",66000],["6320",47303],["3113",45750],["3341",35000],["3612",30000],["6114",26439],["3721",25000],["5213",25000],["3613",16360],["3635",15000],["6310",6100],["4379",6000],["4356",5000],["3314",1000],["3900",1000],["3639",195]],"purpose_expenditure_total_czk":35444761},"actual":{"economic_expenditure":[["6121",6655682.59],["5169",1888573.21],["5011",1056935],["5023",887313],["5171",586254.41],["5331",420000],["5365",407840],["5222",395400],["6122",345473.57],["5154",336239.52],["5139",313433.2],["5031",247221],["5213",226800],["5021",206158],["6130",185580],["5032",173484],["5323",170455],["5492",90000],["5194",82237],["5137",72156.43],["5162",60022.14],["5168",59484.2],["5163",55323.8],["5156",48553.69],["5339",46750],["5212",40000],["5166",33880],["5151",25569],["5362",24195],["5175",22227.56],["5329",21870],["5164",16360],["5155",14632],["5221",12000],["5041",10960],["5179",6675],["5167",6003],["5038",4392],["5161",2857],["5173",1610]],"economic_expenditure_total_czk":15260600.32,"economic_financing":[["8115",-7124205.43]],"economic_financing_total_czk":-7124205.43,"economic_revenue":[["1211",6705700.54],["4222",4695000],["1121",3587050.68],["1111",2449573.82],["1511",1238208.61],["1345",651007],["1113",474409.83],["1122",399840],["2142",345753],["2111",274605.6],["1112",233870.38],["4112",221300],["2132",200312],["2131",170190],["2324",163230.5],["2321",150000],["1386",130676.99],["1333",115600],["1387",51223.95],["1341",36200],["1361",29030],["4111",21014],["2119",17184],["1334",11566.5],["3111",9940],["1335",1154],["1381",1063.77],["2112",70],["1382",30.58]],"economic_revenue_total_czk":22384805.75,"purpose_expenditure":[["6171",4679402.05],["5512",3657818.9],["3722",1334316.25],["6112",971079],["3745",776446.32],["3111",467269],["2310",445695.03],["2321",409031.94],["6399",399840],["3421",263429],["3723",235368.14],["3419",229000],["3511",226800],["3412",184709.1],["2292",170455],["3631",167859.19],["3399",142884.97],["2212",100848.65],["3429",83000],["4341",80000],["6320",47303],["3113",45750],["1031",26600],["3341",22162.36],["6114",21014],["3613",16360],["3612",14520],["3721",12852.62],["6310",6090.8],["4379",6000],["3632",5500],["4356",5000],["2219",4000],["3314",1000],["3900",1000],["3639",195]],"purpose_expenditure_total_czk":15260600.32}},"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."}}}}