{"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:00253871","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253871","name":"Městys Všeruby","short_name":"Všeruby","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":554456},"amounts":{"revenue_approved":57370000,"revenue_adjusted":52129377.29,"revenue_actual":50564751.99,"expense_approved":61317500,"expense_adjusted":56076877.29,"expense_actual":43342360.83,"tax_revenue":25805085.09,"nontax_revenue":6215965.61,"capital_revenue":4028944,"transfer_revenue":14514757.29,"current_expense":25213248.76,"capital_expense":18129112.07,"budget_balance":7222391.16,"cash_current":33193462.44,"cash_previous":25971071.28},"ratios":{"revenue_execution":0.96998573,"expense_execution":0.77290967,"balance_to_revenue":0.1428345,"cash_to_expense":0.76584343,"cash_yoy":0.27809369,"capital_expense_share":0.41827699,"transfer_revenue_share":0.28705287},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253871/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253871"},"seo":{"slug":"vseruby","path":"/cz/municipalities/vseruby/"},"population":{"value":811,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":57370000,"expenditure_czk":61317500,"financing_czk":3947500,"balance_czk":-3947500},{"stage":"revised","revenue_czk":52129377.29,"expenditure_czk":56076877.29,"financing_czk":3947500,"balance_czk":-3947500},{"stage":"actual","revenue_czk":50564751.99,"expenditure_czk":43342360.83,"financing_czk":-7222391.16,"balance_czk":7222391.16}],"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",37045000],["5171",5217000],["5169",4682000],["5011",2250000],["5362",1560000],["6122",1220000],["5023",1160000],["5137",941000],["5139",926000],["5154",885000],["5331",850000],["5031",635000],["6119",620000],["5032",440000],["5153",405000],["5021",335000],["5336",300000],["5163",226000],["5156",175000],["5175",175000],["5042",170000],["5229",140000],["5151",131000],["5162",90000],["5194",80000],["5222",80000],["5223",65000],["5323",60000],["6130",50000],["5136",45000],["5123",40000],["5329",40000],["5173",37000],["5167",32000],["5019",20000],["5179",20000],["5365",20000],["5164",15000],["5172",15000],["5321",15000],["5041",13000],["5038",10000],["5134",10000],["5161",10000],["5165",10000],["5166",10000],["5168",10000],["5492",10000],["5499",10000],["5903",6000],["5191",5000],["5132",1500]],"economic_expenditure_total_czk":61317500,"economic_financing":[["8115",3947500]],"economic_financing_total_czk":3947500,"economic_revenue":[["4216",21762000],["3111",9000000],["1211",7500000],["1121",4000000],["1111",3000000],["2111",1654000],["2141",1501000],["1122",1500000],["1511",1500000],["2132",1171000],["2119",1155000],["2131",723000],["1113",700000],["1345",650000],["4116",400000],["2329",250000],["2324",226000],["1112",200000],["4112",190000],["1386",90000],["1387",50000],["1341",35000],["1381",30000],["4122",30000],["3113",20000],["2321",14000],["2322",10000],["1361",4000],["1334",2000],["1344",2000],["1343",1000]],"economic_revenue_total_czk":57370000,"purpose_expenditure":[["3639",19300000],["5512",11257000],["6171",5305000],["2321",4850000],["2310",3910000],["3745",3101500],["6399",1550000],["2212",1480000],["6112",1405000],["1031",1270000],["3723",1020000],["3111",920000],["3631",805000],["3117",700000],["3419",700000],["2219",630000],["3722",570000],["3412",500000],["3612",250000],["3399",225000],["3319",220000],["1036",200000],["3635",200000],["3326",165000],["6320",150000],["3421",100000],["3725",90000],["3299",80000],["2292",60000],["3613",60000],["2341",40000],["4351",40000],["3341",30000],["4341",30000],["6310",25000],["2143",20000],["3543",20000],["3314",15000],["3632",14000],["5213",10000]],"purpose_expenditure_total_czk":61317500},"revised":{"economic_expenditure":[["6121",23710426.89],["5171",10153913.2],["5169",4508383.3],["5362",4472000],["5011",2180500],["5023",1510000],["5139",1186871],["5154",1110000],["5137",846000],["5331",830000],["5031",535000],["5021",465747],["6122",445000],["5336",416950.4],["5032",353000],["5153",351000],["6119",345000],["5179",320000],["5163",239000],["5229",238000],["5175",219239],["5156",205000],["5194",191000],["5151",181000],["5042",138409.5],["5162",100000],["5173",92466],["5223",85000],["5323",60000],["5494",60000],["5165",55000],["5166",55000],["5167",52000],["5164",50000],["5222",50000],["5329",40000],["6130",30000],["5123",20000],["5134",20000],["5136",20000],["5132",16500],["5019",15471],["5321",15000],["5365",15000],["5041",13000],["5038",10000],["5161",10000],["5492",10000],["5499",10000],["5903",6000],["5168",5000],["5172",5000],["5191",5000]],"economic_expenditure_total_czk":56076877.29,"economic_financing":[["8115",3947500]],"economic_financing_total_czk":3947500,"economic_revenue":[["4216",9904540.7],["1211",9500000],["1121",5075000],["3111",4192000],["1111",3600000],["1122",3561600],["1511",2280500],["4213",2149386],["2111",1728000],["2132",1328500],["2119",1321620],["4116",1263961.99],["2141",1001000],["2324",913400],["2131",726000],["1113",700000],["1345",650000],["4222",550000],["4122",385000],["1112",330500],["2329",250000],["4112",218400],["1386",200000],["1387",90000],["1381",62000],["4111",43468.6],["1341",35000],["3113",20000],["2322",15000],["2321",14000],["1334",12000],["1361",4000],["1344",2000],["2133",1500],["1343",1000]],"economic_revenue_total_czk":52129377.29,"purpose_expenditure":[["5512",10729000],["3639",9036426.89],["2212",5725000],["6171",5064000],["2310",4600000],["6399",4450000],["2321",3515000],["3745",1798000],["6112",1730000],["3723",1252000],["3111",1223000],["1031",1175000],["3117",956950.4],["3631",775000],["3722",630000],["2221",500000],["3319",411500],["3613",360000],["3612",310000],["3399",275000],["1036",220000],["3412",205000],["3419",190000],["2219",161913.2],["3326",125000],["6320",120000],["3421",100000],["2292",60000],["3635",50000],["2341",40000],["3725",40000],["4351",40000],["6114",33086.8],["3341",30000],["4341",30000],["6310",25000],["2143",20000],["3543",20000],["3632",16000],["3314",15000],["3299",10000],["5213",10000]],"purpose_expenditure_total_czk":56076877.29},"actual":{"economic_expenditure":[["6121",17783550.83],["5171",7784304.04],["5362",4377395],["5169",3685256.82],["5011",1844040],["5023",1376175],["5154",850400.59],["5331",820000],["5139",637172.62],["5137",473878.63],["5031",450162],["5021",372375],["5336",316950.4],["5179",265015.65],["5032",259025],["5153",221073.72],["6122",210627],["5229",202745],["5163",172760],["5156",150743.77],["5175",135464.45],["6119",134934.24],["5194",128366.57],["5042",107932.92],["5151",101702],["5162",86023.24],["5173",76195],["5494",59250],["5323",50085],["5166",43077.1],["5223",25000],["5165",24911],["5329",15041],["5321",15000],["5134",13138.05],["5136",12600],["5019",10071],["5492",10000],["5161",8988.06],["5167",8623.8],["5038",8456],["5164",8240],["5365",3000],["5041",2496.33],["5132",114]],"economic_expenditure_total_czk":43342360.83,"economic_financing":[["8115",-7222391.16]],"economic_financing_total_czk":-7222391.16,"economic_revenue":[["4216",9904540.7],["1211",9460510.68],["1121",5072041.99],["3111",4028944],["1122",3561600],["1111",3500053.77],["1511",2280063.89],["4213",2149386],["2111",1550263.79],["2132",1309744.18],["4116",1263961.99],["2119",967184.87],["2141",876371.32],["2324",725633.24],["1113",669818.65],["2131",654354.35],["1345",635522],["4222",550000],["4122",385000],["1112",330488.64],["4112",218400],["1386",184757.02],["2329",119149.86],["1387",72416.06],["4111",43468.6],["1341",25288],["2322",11764],["1334",8812.5],["1361",2160],["2133",1500],["1381",1426.89],["1344",125]],"economic_revenue_total_czk":50564751.99,"purpose_expenditure":[["5512",9947698.99],["2212",4857229.02],["6399",4357114],["3639",4256925.13],["2310",4159181.77],["6171",4085302.92],["2321",2369238.43],["6112",1510106],["3745",1254333.8],["3723",1035066.62],["1031",980382.32],["3111",864215.81],["3117",826950.4],["3631",551915.62],["3722",550144.38],["3319",306134.1],["2221",301495.01],["3613",220264.8],["1036",207595],["3399",149474.19],["3612",120484.45],["3419",104000],["3412",71148],["6320",70917],["2292",50085],["6114",33086.8],["4351",31200],["4341",20000],["6310",18838.3],["3314",14115],["3326",13563.97],["2219",2980],["3632",1174]],"purpose_expenditure_total_czk":43342360.83}},"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."}}}}