{"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:00241016","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241016","name":"Obec Všestary","short_name":"Všestary","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":539031},"amounts":{"revenue_approved":25237500,"revenue_adjusted":33702660.28,"revenue_actual":32922797.63,"expense_approved":22991500,"expense_adjusted":53468134.2,"expense_actual":48757803.81,"tax_revenue":23538733.25,"nontax_revenue":2154682.1,"capital_revenue":2190000,"transfer_revenue":5039382.28,"current_expense":18764531.74,"capital_expense":29993272.07,"budget_balance":-15835006.18,"cash_current":6683167.65,"cash_previous":517586.63},"ratios":{"revenue_execution":0.9768605,"expense_execution":0.91190397,"balance_to_revenue":-0.48097389,"cash_to_expense":0.13706868,"cash_yoy":11.91217211,"capital_expense_share":0.61514813,"transfer_revenue_share":0.15306665},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241016/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241016"},"seo":{"slug":"vsestary","path":"/cz/municipalities/vsestary/"},"population":{"value":1023,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25237500,"expenditure_czk":22991500,"financing_czk":-2246000,"balance_czk":2246000},{"stage":"revised","revenue_czk":33702660.28,"expenditure_czk":53468134.2,"financing_czk":19765473.92,"balance_czk":-19765473.92},{"stage":"actual","revenue_czk":32922797.63,"expenditure_czk":48757803.81,"financing_czk":15835006.18,"balance_czk":-15835006.18}],"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",4208000],["5171",4020000],["6121",3620000],["5331",3600000],["5023",1900000],["5031",617000],["5021",614000],["5141",550000],["5011",525000],["5154",395500],["5222",380000],["5323",340000],["5032",277000],["5139",263000],["5137",215000],["5166",200000],["5163",144000],["5153",120000],["5168",113000],["5329",100000],["6349",94000],["6122",80000],["5365",77000],["5156",60000],["5321",55000],["5362",50000],["6119",50000],["5151",46000],["5175",45000],["5167",35000],["5173",35000],["5194",35000],["5162",30000],["5134",20000],["5229",20000],["5038",15000],["5019",10000],["5499",8000],["5132",5000],["5363",5000],["5901",5000],["5903",5000],["5161",3000],["5136",1000],["5367",1000]],"economic_expenditure_total_czk":22991500,"economic_financing":[["8124",-1899412.8],["8115",-346587.2]],"economic_financing_total_czk":-2246000,"economic_revenue":[["1211",7665000],["1121",3990000],["1511",3500000],["4222",2700000],["1111",2310000],["1345",1700000],["3122",750000],["1113",577500],["2132",556000],["2324",400000],["4112",240000],["2111",190500],["1112",189000],["1381",100000],["1386",80000],["1122",70000],["1387",50000],["2321",50000],["4111",40000],["1341",25000],["2131",20000],["1343",15000],["2119",10000],["1361",5000],["2226",2000],["2322",1000],["1334",500],["2112",500],["2141",500]],"economic_revenue_total_czk":25237500,"purpose_expenditure":[["2219",3360000],["6112",2580000],["3113",2400000],["2321",2200000],["6171",2070000],["2212",1730000],["3722",1220000],["3111",1216000],["3723",1020000],["3745",800000],["3631",650000],["6310",570000],["3613",550000],["2292",340000],["5512",310000],["3639",255500],["3419",255000],["2310",219000],["3399",215000],["3726",200000],["3421",145000],["6399",120000],["6409",100000],["6320",84000],["2341",50000],["3635",50000],["6113",49000],["3314",47000],["3721",35000],["3429",30000],["3632",30000],["4351",21000],["3326",20000],["3412",15000],["5272",15000],["1014",5000],["5212",5000],["5213",5000],["6221",5000]],"purpose_expenditure_total_czk":22991500},"revised":{"economic_expenditure":[["6130",24952020],["5169",5162000],["5171",3834000],["6121",3616980],["5331",2891600],["6123",2290000],["5023",1900000],["5141",927000],["5164",829140],["5336",665851.2],["5011",655000],["5021",636565],["5031",610000],["5139",598000],["5154",446240],["5137",431000],["5222",398000],["5323",340000],["6119",261000],["5032",258000],["5365",191860],["5163",187000],["5153",170000],["5132",159000],["5166",140000],["5168",110000],["5329",100000],["6349",94000],["6122",60000],["5321",54000],["5151",53000],["5156",53000],["5194",50000],["5362",50000],["5175",41776],["5167",36000],["5173",35000],["5367",34000],["5162",30000],["5179",28050],["5134",20000],["5229",20000],["5038",15000],["5499",8000],["5019",6000],["5901",5000],["5903",5000],["5363",4000],["5161",3052],["5136",3000]],"economic_expenditure_total_czk":53468134.2,"economic_financing":[["8123",24000000],["8115",-2235113.28],["8124",-1999412.8]],"economic_financing_total_czk":19765473.92,"economic_revenue":[["1211",9350000],["1121",5020000],["1111",3411000],["4216",3280301.95],["1511",2880000],["1345",1700000],["3111",1600000],["2111",1062500],["4116",949087.33],["3122",750000],["2132",748418],["1113",662500],["4122",550000],["2324",400000],["1112",328000],["4112",236600],["1386",195000],["1122",181860],["2131",128000],["1387",85000],["1381",50000],["2321",50000],["1341",25000],["4111",23393],["1343",15000],["2119",10000],["1361",5000],["1334",2000],["2226",2000],["2322",1000],["2112",500],["2141",500]],"economic_revenue_total_czk":33702660.28,"purpose_expenditure":[["3639",25255520],["2219",3885000],["3113",3438311.2],["3745",3220000],["6112",2580000],["6171",2426050],["2212",1730000],["2321",1500000],["3723",1251000],["3111",1222000],["3722",1212000],["3631",950000],["6310",948000],["3726",572000],["5512",537000],["3613",347000],["2292",340000],["2310",319000],["3419",273000],["3635",261000],["3399",245000],["6399",231860],["3421",145000],["6320",129000],["6409",100000],["3314",55000],["2341",50000],["4351",47000],["3721",35000],["3326",30000],["3429",30000],["3632",30000],["6114",23393],["3412",15000],["5272",15000],["1014",5000],["5212",5000],["5213",5000],["6221",5000]],"purpose_expenditure_total_czk":53468134.2},"actual":{"economic_expenditure":[["6130",24037000],["5169",4297209.06],["6121",3457213.07],["5331",2891600],["5171",2472685.19],["6123",2284059],["5023",1649929],["5141",926825.55],["5164",829140],["5336",665851.2],["5011",653682],["5031",552616],["5021",536425],["5139",494537.99],["5222",370882],["5137",333640.53],["5154",331193.03],["5323",311400],["5032",205393],["5365",186540],["5163",174461.9],["5132",145503.04],["6119",121000],["5166",113945.25],["5153",111952.22],["5168",100478.4],["6349",94000],["5329",91520],["5156",47025.07],["5194",43419],["5151",38583],["5367",33164.58],["5179",28048.66],["5321",23194],["5175",22810],["5162",22683.22],["5173",12512],["5167",10620],["5229",10586.85],["5038",9097],["5499",6000],["5019",5796],["5161",2490],["5136",1092]],"economic_expenditure_total_czk":48757803.81,"economic_financing":[["8123",24000000],["8115",-6165581.02],["8124",-1999412.8]],"economic_financing_total_czk":15835006.18,"economic_revenue":[["1211",9349241.16],["1121",5022219.63],["1111",3410933.27],["4216",3280301.95],["1511",2783637.18],["3111",1585000],["1345",1516800],["4116",949087.33],["2111",938315.2],["2132",748405.55],["1113",662384.63],["3122",600000],["4122",550000],["2324",340076.5],["1112",327068.92],["4112",236600],["1386",182888.9],["1122",181860],["2131",127627.5],["1387",71692.72],["4111",23393],["1341",21850],["3113",5000],["1361",4460],["1334",1390.6],["1381",1346.24],["1343",960],["2141",257.35]],"economic_revenue_total_czk":32922797.63,"purpose_expenditure":[["3639",24328707.15],["3113",3434270.62],["2219",3246227.79],["3745",2830219.08],["6112",2203636],["6171",2192987.38],["2212",1628239.25],["3111",1220957.34],["3723",1208867.23],["3722",1027367],["6310",947528.45],["2321",829907.4],["3631",687284.13],["3726",568087.97],["5512",503375.12],["2292",311400],["2310",279419.07],["3419",262148],["3399",205043],["6399",181860],["6320",124107],["3635",121000],["3613",120395.05],["6409",91520],["3314",52940],["4351",45164.58],["3421",27824],["3326",25410],["6114",23393],["3429",14882],["3721",13213.2],["3632",423]],"purpose_expenditure_total_czk":48757803.81}},"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."}}}}