{"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:00241849","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241849","name":"Obec Všenory","short_name":"Všenory","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539856},"amounts":{"revenue_approved":40929000,"revenue_adjusted":49240045.88,"revenue_actual":49267750.14,"expense_approved":59201000,"expense_adjusted":70721745.88,"expense_actual":58462496.04,"tax_revenue":40681852.11,"nontax_revenue":5352790.15,"capital_revenue":0,"transfer_revenue":3233107.88,"current_expense":31819820.48,"capital_expense":26642675.56,"budget_balance":-9194745.9,"cash_current":21620804.47,"cash_previous":30775730.46},"ratios":{"revenue_execution":1.00056264,"expense_execution":0.82665516,"balance_to_revenue":-0.18662809,"cash_to_expense":0.36982349,"cash_yoy":-0.29747226,"capital_expense_share":0.45572251,"transfer_revenue_share":0.06562321},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241849/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241849"},"seo":{"slug":"vsenory","path":"/cz/municipalities/vsenory/"},"population":{"value":1768,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":40929000,"expenditure_czk":59201000,"financing_czk":18272000,"balance_czk":-18272000},{"stage":"revised","revenue_czk":49240045.88,"expenditure_czk":70721745.88,"financing_czk":21481700,"balance_czk":-21481700},{"stage":"actual","revenue_czk":49267750.14,"expenditure_czk":58462496.04,"financing_czk":9194745.9,"balance_czk":-9194745.9}],"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",17950000],["5169",15871900],["5171",5941000],["5331",4240000],["5011",2420000],["5023",1680000],["5154",1006700],["5901",1000000],["6122",900000],["5031",899000],["5321",831800],["5323",700000],["5139",615500],["5492",481000],["5021",467000],["5168",466000],["5153",452500],["5032",365000],["5137",363000],["5141",350000],["5166",285000],["5138",280590],["5213",200000],["5499",195000],["5179",193550],["5163",188148],["5212",140000],["5151",108000],["5362",101000],["5365",100000],["5222",90000],["5136",70500],["5156",59000],["5162",34012],["5175",32000],["5172",30000],["5194",20000],["5332",20000],["5161",15800],["5167",12000],["5038",10000],["5493",10000],["5173",2000],["5123",1000],["5134",1000],["5164",1000],["6130",1000]],"economic_expenditure_total_czk":59201000,"economic_financing":[["8115",19598000],["8124",-1326000]],"economic_financing_total_czk":18272000,"economic_revenue":[["1211",16502000],["1121",8404000],["1111",6192000],["1511",2450000],["1345",1670000],["1113",1063000],["2111",868000],["2324",550000],["1112",504000],["2139",480000],["2112",425000],["1381",416000],["4121",400000],["4112",340000],["2132",250000],["1122",200000],["1335",100000],["1341",40000],["1386",20000],["1387",20000],["1361",10000],["2119",10000],["2131",10000],["1342",3000],["2329",2000]],"economic_revenue_total_czk":40929000,"purpose_expenditure":[["3113",13650000],["3722",6800000],["2212",6000000],["6171",4920000],["3745",3420000],["3319",3150000],["3631",2600000],["3612",2480000],["6112",2110000],["3725",2080000],["3314",1030000],["5213",1000000],["1036",830000],["3412",800000],["2292",700000],["3613",530000],["5311",510000],["2333",500000],["3639",500000],["3726",500000],["3723",470000],["2411",460000],["2341",400000],["3322",400000],["6310",400000],["3399",390000],["3900",300000],["3233",240000],["3111",200000],["6399",200000],["3349",180000],["3632",160000],["6409",160000],["4351",150000],["2141",140000],["6320",130000],["5512",90000],["3742",87000],["3311",70000],["3313",70000],["3231",60000],["1014",50000],["2249",50000],["3744",46000],["2219",40000],["3721",40000],["3315",30000],["3633",25000],["3211",20000],["3312",20000],["4359",10000],["3341",3000]],"purpose_expenditure_total_czk":59201000},"revised":{"economic_expenditure":[["6121",31598275.27],["5169",14966329.91],["5331",4240000],["5011",2432100],["5336",1954812.13],["5023",1680000],["5362",1567179],["5901",1000000],["5154",942100],["5031",921400],["5321",781800],["5323",717000],["5139",634578],["5171",578875],["5137",557000],["6122",523100],["5021",475422],["5166",470700],["5222",458000],["5153",454700],["5032",397200],["5168",339700],["5141",332513.57],["5138",319790],["5365",291000],["5163",224248],["6119",220800],["5179",205550],["5499",202232],["5213",200000],["5212",170000],["5492",164000],["5151",138500],["5136",126700],["5493",86000],["5172",76000],["5156",68000],["5162",56412],["5329",27000],["5167",23500],["5904",20000],["6130",17800],["5161",16106],["5038",10600],["5175",10123],["5194",9800],["5811",8000],["5134",3000],["5173",2800],["5164",1000]],"economic_expenditure_total_czk":70721745.88,"economic_financing":[["8115",22807700],["8124",-1326000]],"economic_financing_total_czk":21481700,"economic_revenue":[["1211",17627000],["1121",9434000],["1111",6580200],["1511",2522000],["4116",2318187.13],["1345",1674000],["2226",1650858],["1113",1247000],["2111",951140],["2324",775200],["2112",622000],["1112",615000],["2132",499700],["2139",490700],["4121",475000],["4112",405300],["1386",343000],["2322",302500],["1122",290000],["1387",134000],["1335",111000],["1341",52000],["4111",34620.75],["2131",27000],["1361",19300],["1343",17000],["2119",10000],["2329",5439],["1342",3600],["1381",2800],["2141",500],["1382",1]],"economic_revenue_total_czk":49240045.88,"purpose_expenditure":[["4339",14049298.05],["3113",8415272.32],["3319",6003700],["6171",5712392.79],["3612",5515200],["3722",3530000],["3745",3420000],["3631",2600000],["3725",2568200],["6112",2110000],["6399",1573479],["3613",1415775],["3314",1233200],["3742",1187000],["3233",1008849.24],["5213",1000000],["2219",960000],["2292",717000],["3726",612000],["5311",510000],["3639",500000],["2212",478375],["2411",478000],["3723",470000],["3632",429300],["3399",390000],["6310",382513.57],["2341",324829.91],["2310",308100],["3412",265000],["1036",230000],["3421",230000],["3635",220800],["3349",206300],["6409",202000],["3111",200000],["2141",170000],["6320",169000],["3543",106000],["4351",100000],["5512",90000],["3231",83500],["3311",70000],["3313",70000],["3322",64700],["3633",57000],["3721",53000],["1014",50000],["2249",50000],["3744",46000],["6114",36761],["2321",13000],["3315",10000],["4359",10000],["3429",8000],["2221",5200],["3341",3000]],"purpose_expenditure_total_czk":70721745.88},"actual":{"economic_expenditure":[["6121",26019333.87],["5169",10796371.43],["5331",4240000],["5011",2431241],["5336",1954812.13],["5023",1544326],["5362",1415097.93],["5031",903181],["5154",780440.54],["5321",773846.1],["5323",716032],["5021",472184],["5166",470690],["5171",465599.84],["5137",455615.49],["5139",447968.69],["5222",447006],["6122",387511.69],["5032",379599],["5153",368252.03],["5168",338167.58],["5138",319150.88],["5365",290640],["5163",219437.37],["6119",218030],["5179",205040.17],["5499",202046],["5212",170000],["5151",131889.21],["5213",130000],["5141",127092.7],["5136",126330],["5492",106155],["5493",85772],["5172",74590.25],["5156",59113],["5162",56247.08],["5329",25650],["5167",23432],["5904",20000],["6130",17800],["5161",14878.06],["5038",10530],["5811",7981],["5175",7380],["5134",2798],["5173",2237],["5164",1000]],"economic_expenditure_total_czk":58462496.04,"economic_financing":[["8117",5000000],["8115",4645695.6],["8124",-606000],["8901",155050.3]],"economic_financing_total_czk":9194745.9,"economic_revenue":[["1211",17627891.1],["1121",9435377.57],["1111",6580208.9],["1511",2522977.46],["4116",2318187.13],["1345",1677823],["2226",1650858],["1113",1247385.18],["2111",959561.87],["2324",775251.94],["2112",630016.24],["1112",615070.69],["2132",500411.2],["2139",490816.64],["4121",475000],["4112",405300],["1386",343780.84],["2322",302577],["1122",290640],["1387",134732.39],["1335",111006],["1341",52065],["4111",34620.75],["2131",27864],["1361",19390],["1343",17090],["2119",9000],["2329",5596.99],["1342",3654],["1381",2758.95],["2141",836.27],["1382",1.03]],"economic_revenue_total_czk":49267750.14,"purpose_expenditure":[["4339",9996470.1],["3113",8408183.75],["3319",5998612.08],["6171",5708981.88],["3612",5407762.76],["3725",2567308.03],["3745",2439472.1],["3722",2144426.78],["6112",1938952],["6399",1510776.93],["3631",1285555.27],["3314",1228883.86],["3613",1171171.36],["3233",1008849.24],["2219",901194.87],["2292",716032],["3726",611340.74],["5311",509848],["2411",477750.5],["3632",426215],["3399",315486.65],["2310",306939.64],["2212",294961.39],["3421",230000],["1036",219958],["3635",218030],["3412",217500.64],["3349",204585],["6409",201840.17],["6310",173111.14],["2141",170000],["6320",168372],["3742",151250],["3639",134226],["3111",130000],["3543",105772],["4351",98198.1],["5512",84000],["2341",83490],["3231",83300],["3311",70000],["3322",64185.97],["3721",52762.05],["3633",52620.7],["2249",50000],["6114",36570.75],["3744",34061.5],["2321",12560],["1014",10125],["3313",10000],["3429",8000],["3315",6397.09],["2221",5055],["3341",1350]],"purpose_expenditure_total_czk":58462496.04}},"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."}}}}