{"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:00245666","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245666","name":"Obec Všemyslice","short_name":"Všemyslice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":545287},"amounts":{"revenue_approved":30502800,"revenue_adjusted":45571026.6,"revenue_actual":47266214.64,"expense_approved":33018705,"expense_adjusted":51890686.44,"expense_actual":45138995.44,"tax_revenue":30168105.86,"nontax_revenue":4739682.18,"capital_revenue":8050235,"transfer_revenue":4308191.6,"current_expense":25102437.02,"capital_expense":20036558.42,"budget_balance":2127219.2,"cash_current":12590050.87,"cash_previous":12437261.43},"ratios":{"revenue_execution":1.03719881,"expense_execution":0.86988627,"balance_to_revenue":0.04500507,"cash_to_expense":0.27891739,"cash_yoy":0.01228481,"capital_expense_share":0.44388578,"transfer_revenue_share":0.09114738},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245666/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245666"},"seo":{"slug":"vsemyslice","path":"/cz/municipalities/vsemyslice/"},"population":{"value":1198,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30502800,"expenditure_czk":33018705,"financing_czk":2515905,"balance_czk":-2515905},{"stage":"revised","revenue_czk":45571026.6,"expenditure_czk":51890686.44,"financing_czk":6319659.84,"balance_czk":-6319659.84},{"stage":"actual","revenue_czk":47266214.64,"expenditure_czk":45138995.44,"financing_czk":-2127219.2,"balance_czk":2127219.2}],"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",12700000],["5169",4200747],["5171",3540000],["5011",2720000],["5023",1500000],["5331",1280000],["5031",1035000],["5154",835000],["6122",700000],["5365",530000],["5032",521000],["5139",450000],["5362",404000],["5141",300000],["5021",275000],["5156",213900],["5321",200000],["5163",199945],["5175",195000],["5364",151253],["5137",120000],["5153",120000],["5194",120000],["5168",100000],["5178",100000],["5499",100000],["5162",60360],["5166",50000],["6130",50000],["5151",40500],["5136",30000],["5164",30000],["5167",25000],["5132",20000],["5161",20000],["5903",20000],["5038",18000],["5179",15000],["5131",10000],["5041",5000],["5192",5000],["5019",3000],["5138",3000],["5173",3000]],"economic_expenditure_total_czk":33018705,"economic_financing":[["8115",4468293],["8124",-1952388]],"economic_financing_total_czk":2515905,"economic_revenue":[["1211",11500000],["1121",5000000],["1111",3500000],["2111",2681000],["3121",2000000],["1511",1800000],["1345",850000],["1113",800000],["2132",510000],["1122",500000],["4112",305800],["1112",220000],["1356",200000],["1381",100000],["1386",100000],["2131",90000],["1334",50000],["1387",50000],["3111",50000],["1341",45000],["1342",30000],["2119",30000],["2141",30000],["2324",25000],["2211",10000],["3113",10000],["1361",8000],["1344",4000],["2112",4000]],"economic_revenue_total_czk":30502800,"purpose_expenditure":[["3111",7510000],["6171",4065000],["3722",3087900],["3421",2590000],["6112",2000000],["3633",1800000],["3113",1330000],["3745",1169945],["3639",1103000],["3613",1010000],["3631",1000000],["6399",900000],["5512",809000],["3399",675000],["2212",570000],["2310",520000],["3634",500000],["1031",474747],["6310",320000],["2219",300000],["2411",300000],["2321",209360],["5311",200000],["6402",151253],["3314",126000],["5212",80000],["3319",64000],["2341",35000],["3326",30000],["4359",30000],["3635",20000],["5213",20000],["3632",18500]],"purpose_expenditure_total_czk":33018705},"revised":{"economic_expenditure":[["6121",23465195.55],["5169",5546868.86],["5171",3856113.83],["5011",3420874],["5362",1606000],["6122",1569447.3],["5023",1543857],["5331",1280000],["5031",1102428],["5154",1074705.62],["5365",858810],["5222",757000],["5336",718321.6],["5137",703577.23],["5139",626783.72],["5032",519377],["5021",382463],["6119",350000],["5141",287630.42],["5321",272200],["5156",203642.84],["5163",188793.76],["5168",181581.21],["5175",165106],["5364",151253],["5499",139500],["5153",108228.09],["5194",100018.77],["5178",100000],["5221",68500],["5164",63511.7],["5166",56506.5],["5132",52585.83],["5492",52000],["5162",51354.1],["5151",46569],["5138",34044],["5219",30000],["6130",23328],["5136",21823],["5903",20000],["5179",15001],["5038",14207],["5019",13000],["5173",13000],["5167",12710],["5161",12656],["5041",5000],["5131",4644],["5039",263],["5142",206.51]],"economic_expenditure_total_czk":51890686.44,"economic_financing":[["8115",8272047.84],["8124",-1952388]],"economic_financing_total_czk":6319659.84,"economic_revenue":[["1211",12100000],["1121",5750000],["3111",5525035],["1111",4350000],["2111",3443338],["4222",3000000],["3121",2489000],["1511",2147000],["1113",880000],["1345",865000],["1122",852810],["4116",852391.6],["2132",572298],["2310",526955],["1112",430000],["1356",410000],["4112",305800],["1386",250000],["4111",130000],["1381",100000],["1387",95000],["2131",90000],["2141",80000],["1334",73000],["1341",47500],["2324",44815],["3112",36200],["1342",30000],["4122",20000],["2322",13549],["1361",11000],["2119",10185],["2321",10050],["3113",9300],["2211",8600],["2112",8200],["1344",4000]],"economic_revenue_total_czk":45571026.6,"purpose_expenditure":[["3111",16510000],["6171",5363000],["3722",4742235.25],["3421",2639000],["6399",2452810],["3613",2345211.96],["3113",2104321.6],["3633",2024638.05],["6112",2000000],["3639",1413965.71],["3631",1353740.1],["3745",1169945],["5512",1104000],["1031",978687.41],["2212",977444.18],["3399",675000],["3634",552548.05],["2310",520000],["2411",423068.2],["3635",370000],["6310",320000],["2219",300000],["2321",209360],["5311",200000],["6402",151253],["3392",150000],["3314",142037.93],["6114",130000],["3900",85000],["3419",80000],["5212",80000],["3319",71420],["4359",70000],["2341",55000],["1070",38000],["3326",30000],["5213",20000],["3632",18500],["3541",13000],["4379",7500]],"purpose_expenditure_total_czk":51890686.44},"actual":{"economic_expenditure":[["6121",18654071.12],["5169",5063376.15],["5171",3433955.73],["5011",3417866],["5023",1543857],["5362",1539698],["5331",1280000],["5031",1071562],["5154",1066357.48],["6122",1009159.3],["5365",858610],["5222",757000],["5336",718321.6],["5137",688893.63],["5139",579800.63],["5032",455032],["6119",350000],["5021",320179],["5321",272200],["5156",199872.44],["5141",198594.56],["5163",185678.07],["5168",181581.21],["5175",152243],["5364",151253],["5499",139500],["5153",103085.23],["5178",98693.65],["5194",90815],["5221",68500],["5164",63511.7],["5166",56506.5],["5132",52585.83],["5492",52000],["5162",51354.1],["5151",44064],["5138",33800],["5219",30000],["6130",23328],["5136",21823],["5038",14207],["5179",13682],["5167",12710],["5161",12656],["5131",4644],["5173",1119],["5019",779],["5039",263],["5142",206.51]],"economic_expenditure_total_czk":45138995.44,"economic_financing":[["8124",-1952388],["8115",-153589.44],["8901",-21241.76]],"economic_financing_total_czk":-2127219.2,"economic_revenue":[["1211",12503332.13],["1121",6702759.07],["3111",5525035],["1111",4561892.95],["2111",3384898.17],["4222",3000000],["3121",2489000],["1511",2447906.85],["1113",885226.9],["1345",868187],["1122",852810],["4116",852391.6],["2310",526955],["2132",503380],["1112",436755.37],["1356",409784.92],["4112",305800],["1386",244161.82],["4111",130000],["2131",113713],["2141",101358.01],["1387",95699.37],["1334",81494.6],["2324",48782],["1341",45655],["3112",36200],["4122",20000],["2119",18997],["1361",14350],["1342",14200],["2322",13549],["2321",10650],["2211",9500],["2112",7900],["1344",2000],["1381",1889.88]],"economic_revenue_total_czk":47266214.64,"purpose_expenditure":[["3111",14385772.31],["6171",5235457.68],["3722",4742235.25],["6399",2388458],["3613",2345211.96],["3113",2103678.72],["3633",2024638.05],["6112",1925789],["3639",1410957.71],["3631",1353740.1],["1031",978687.41],["2212",977444.18],["3745",904736.1],["3399",584048.04],["3634",552548.05],["5512",520835.73],["2411",423068.2],["3635",350000],["3421",274303.27],["6310",230964.14],["5311",200000],["6402",151253],["3392",150000],["3314",141087.93],["2310",122199.17],["3900",85000],["3419",80000],["5212",76084.8],["3319",70773],["4359",63979],["2219",53666.82],["2341",52920.72],["6114",52771.26],["1070",38000],["2321",35822.73],["3326",19384.31],["3541",13000],["3632",12978.8],["4379",7500]],"purpose_expenditure_total_czk":45138995.44}},"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."}}}}