{"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:00239941","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239941","name":"Obec Všechlapy","short_name":"Všechlapy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537985},"amounts":{"revenue_approved":16078000,"revenue_adjusted":20257347.57,"revenue_actual":20180829.49,"expense_approved":23850000,"expense_adjusted":27631731.83,"expense_actual":17881204.73,"tax_revenue":16621573.48,"nontax_revenue":418742.42,"capital_revenue":0,"transfer_revenue":3140513.59,"current_expense":11485765.69,"capital_expense":6395439.04,"budget_balance":2299624.76,"cash_current":10425503.94,"cash_previous":11725879.18},"ratios":{"revenue_execution":0.9962227,"expense_execution":0.64712573,"balance_to_revenue":0.11395095,"cash_to_expense":0.58304259,"cash_yoy":-0.11089789,"capital_expense_share":0.35766265,"transfer_revenue_share":0.15561866},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239941/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239941"},"seo":{"slug":"vsechlapy","path":"/cz/municipalities/vsechlapy/"},"population":{"value":833,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16078000,"expenditure_czk":23850000,"financing_czk":7772000,"balance_czk":-7772000},{"stage":"revised","revenue_czk":20257347.57,"expenditure_czk":27631731.83,"financing_czk":7374384.26,"balance_czk":-7374384.26},{"stage":"actual","revenue_czk":20180829.49,"expenditure_czk":17881204.73,"financing_czk":-2299624.76,"balance_czk":2299624.76}],"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",8335000],["5169",6810000],["5011",1600000],["6123",1000000],["5023",854000],["5154",675000],["5137",650000],["5139",650000],["5171",620000],["5333",610000],["5156",400000],["5331",300000],["5323",180000],["5032",170000],["5194",140000],["5222",140000],["5163",130000],["5365",100000],["6122",100000],["5321",80000],["5021",75000],["5151",50000],["5153",50000],["5162",40000],["5901",30000],["5019",20000],["5038",10000],["5175",10000],["5367",10000],["5039",6000],["5161",5000]],"economic_expenditure_total_czk":23850000,"economic_financing":[["8115",7772000]],"economic_financing_total_czk":7772000,"economic_revenue":[["1211",7240000],["1121",3500000],["1111",2500000],["1345",700000],["1113",500000],["1511",500000],["2324",215000],["4112",205000],["1112",180000],["1381",100000],["2142",95000],["1122",80000],["2132",59000],["4121",51000],["3111",50000],["2111",30000],["1341",16000],["2131",16000],["1386",15000],["1361",8000],["1334",5000],["1387",5000],["2141",5000],["2112",2000],["1382",1000]],"economic_revenue_total_czk":16078000,"purpose_expenditure":[["3612",4500000],["6171",4200000],["2341",4000000],["3745",3200000],["2219",2315000],["3722",1500000],["6112",950000],["3113",610000],["2212",500000],["5512",400000],["3111",300000],["3399",250000],["2292",180000],["3635",150000],["6310",130000],["3419",120000],["3631",120000],["6399",100000],["4345",80000],["2310",50000],["3314",40000],["3341",40000],["5213",30000],["3632",25000],["3421",20000],["3429",20000],["3319",10000],["3639",10000]],"purpose_expenditure_total_czk":23850000},"revised":{"economic_expenditure":[["6121",6941786],["5169",6542588],["5011",1909398],["5171",1586672.7],["5137",1471147.8],["6123",1145276],["6129",1027125],["5023",987893],["5154",957204.55],["5139",761930.19],["5331",760000],["5336",675377.77],["5333",610000],["5156",351310],["5222",266000],["5032",206393],["5194",188706.86],["5323",180000],["6119",169400],["5132",143178],["5163",130000],["5031",116672],["5321",110628],["5153",98215.78],["5151",50000],["5021",48600],["5162",48593.18],["5901",30000],["5365",25620],["5019",20000],["5175",15117],["5192",13318],["5038",10000],["5229",10000],["5367",10000],["5161",7581],["5039",6000]],"economic_expenditure_total_czk":27631731.83,"economic_financing":[["8115",7374384.26]],"economic_financing_total_czk":7374384.26,"economic_revenue":[["1211",7383924.12],["1121",3952845.09],["1111",2661732.24],["4216",1538001],["4122",813020],["1511",799986.18],["1345",785000],["1113",522527.55],["4116",393912.59],["2324",275675.5],["1112",257666.7],["4112",199000],["1386",144020.39],["4222",110000],["2111",106694],["4121",70000],["1387",56443.91],["3111",50000],["4111",32500],["1122",25620],["2131",21308],["1341",16000],["1334",11318.4],["2132",11000],["1361",8000],["2141",5000],["2112",2000],["2119",2000],["1381",1151.9],["1382",1000]],"economic_revenue_total_czk":20257347.57,"purpose_expenditure":[["6171",5146055.59],["2339",4690000],["3612",4500000],["3745",3973204],["3722",2030000],["3111",1435377.77],["6112",1104713],["2212",752510.2],["3113",610000],["5512",608464.8],["2341",520328],["3631",420000],["3399",333764.86],["2219",315000],["3412",206786],["2292",180000],["3419",153000],["3635",150000],["6310",130000],["4345",80000],["3421",76616.61],["2310",50000],["3429",40000],["6114",32973],["5213",30000],["6399",25620],["3632",13318],["3319",10000],["3639",10000],["3341",4000]],"purpose_expenditure_total_czk":27631731.83},"actual":{"economic_expenditure":[["6121",4053638.04],["5169",2849135.34],["5011",1909398],["5171",1675971.24],["6123",1145276],["6129",1027125],["5023",990426],["5139",813823.86],["5331",608734],["5137",418175.47],["5154",409583.07],["5336",345732.59],["5222",266000],["5032",206393],["6119",169400],["5194",149906.86],["5132",143178],["5321",110628],["5031",109833],["5153",98215.78],["5156",91268.93],["5163",64051.45],["5162",56484.21],["5151",37548],["5365",25620],["5175",15143],["5019",14708.39],["5021",13600],["5192",13318],["5494",13200],["5229",10000],["5161",7581],["5038",7110.5],["5039",4971],["5367",4000],["5362",2000],["5909",27]],"economic_expenditure_total_czk":17881204.73,"economic_financing":[["8118",-4000000],["8115",1300375.24],["8901",400000]],"economic_financing_total_czk":-2299624.76,"economic_revenue":[["1211",7383924.12],["1121",3952845.09],["1111",2661732.24],["4216",1538000],["1511",799986.18],["4122",799812],["1345",782784],["1113",522527.55],["4116",393912.59],["2324",273533.92],["1112",257666.7],["4112",199000],["1386",144020.39],["4222",110000],["2111",100119.3],["4121",70000],["1387",56443.91],["4111",29789],["1122",25620],["2131",21308],["1341",15733],["2229",13208],["1334",11318.4],["2132",8000],["1361",5820],["2119",2000],["1381",1151.9],["2141",546.2],["2329",27]],"economic_revenue_total_czk":20180829.49,"purpose_expenditure":[["6171",4876805.61],["2339",3840501.89],["3745",2454213.82],["3722",1889235.9],["6112",1084106.48],["3111",1050327.59],["5512",598631.2],["2212",561270.2],["2341",456913.85],["3399",216678.86],["3412",206786],["3725",184700.21],["3419",153000],["3631",69998.5],["3421",54446.61],["6310",45170.45],["3429",43000],["6114",32973],["6399",25620],["2219",17378.52],["3632",13318],["3341",3780.04],["3314",2321],["6409",27]],"purpose_expenditure_total_czk":17881204.73}},"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."}}}}