{"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:00257435","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257435","name":"Obec Vstiš","short_name":"Vstiš","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":558567},"amounts":{"revenue_approved":12112600,"revenue_adjusted":12998100,"revenue_actual":14756136.22,"expense_approved":13968930,"expense_adjusted":14854430,"expense_actual":11773867.9,"tax_revenue":12391836.13,"nontax_revenue":1666120.09,"capital_revenue":0,"transfer_revenue":698180,"current_expense":10506609.09,"capital_expense":1267258.81,"budget_balance":2982268.32,"cash_current":17721623.33,"cash_previous":14739355.01},"ratios":{"revenue_execution":1.13525332,"expense_execution":0.79261661,"balance_to_revenue":0.2021036,"cash_to_expense":1.5051658,"cash_yoy":0.20233371,"capital_expense_share":0.10763318,"transfer_revenue_share":0.04731455},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257435/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257435"},"seo":{"slug":"vstis","path":"/cz/municipalities/vstis/"},"population":{"value":575,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12112600,"expenditure_czk":13968930,"financing_czk":1856330,"balance_czk":-1856330},{"stage":"revised","revenue_czk":12998100,"expenditure_czk":14854430,"financing_czk":1856330,"balance_czk":-1856330},{"stage":"actual","revenue_czk":14756136.22,"expenditure_czk":11773867.9,"financing_czk":-2982268.32,"balance_czk":2982268.32}],"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":[["5171",4988000],["5169",2299000],["5011",1145000],["5023",1070000],["6121",900000],["5139",756000],["5154",378000],["5153",340000],["5365",305000],["5031",275000],["5021",254500],["5032",202000],["5163",120000],["5156",105000],["5362",105000],["5137",100000],["5166",90000],["5194",60000],["5151",50000],["5164",50000],["5175",50000],["5903",50000],["5222",49900],["5168",44000],["5323",36000],["5329",30000],["5321",22000],["5162",20400],["5042",20000],["5364",16130],["5173",12000],["5136",7000],["5161",7000],["5038",6000],["5167",5000],["5179",1000]],"economic_expenditure_total_czk":13968930,"economic_financing":[["8115",1856330]],"economic_financing_total_czk":1856330,"economic_revenue":[["1211",4500000],["1121",2300000],["1111",1600000],["1511",800000],["2133",745000],["1345",630000],["1113",300000],["1122",300000],["2324",185000],["2132",177000],["2141",150000],["4112",135600],["1112",120000],["2131",50000],["1386",40000],["1387",20000],["1341",15000],["2111",13000],["1356",10000],["1361",10000],["1381",10000],["2119",2000]],"economic_revenue_total_czk":12112600,"purpose_expenditure":[["2212",4070000],["6171",1892900],["6112",1180000],["3745",1020000],["3722",900000],["3319",865000],["3631",582000],["3613",400000],["6399",400000],["3399",350000],["3723",320000],["2321",300000],["2219",255000],["3635",250000],["5512",245000],["2310",220000],["3326",205000],["1031",200000],["6320",110000],["3421",50000],["5213",50000],["2292",36000],["3314",19900],["6402",16130],["3632",12000],["3639",10000],["6310",10000]],"purpose_expenditure_total_czk":13968930},"revised":{"economic_expenditure":[["5171",4354700],["5169",2789800],["6121",1391200],["5011",1235000],["5023",1070000],["5139",720500],["5154",397500],["5153",360000],["5365",305000],["5021",292800],["5031",275000],["5137",231000],["5166",210000],["5032",202000],["5222",149900],["5163",130000],["5156",107000],["5362",105000],["5194",82000],["5175",51500],["5151",50000],["5164",50000],["5903",50000],["5168",45000],["5323",36000],["5329",30000],["5321",22000],["5162",20400],["5042",20000],["5173",12000],["5167",10600],["5364",10530],["5136",9000],["5161",7500],["5019",7000],["5038",6000],["5213",5000],["5039",2500],["5179",1000]],"economic_expenditure_total_czk":14854430,"economic_financing":[["8115",1856330]],"economic_financing_total_czk":1856330,"economic_revenue":[["1211",4550000],["1121",2300000],["1111",1600000],["1511",800000],["2133",745000],["1345",630000],["4222",400000],["2324",379000],["1113",300000],["1122",300000],["2132",177000],["2141",150000],["4112",135600],["1112",120000],["1386",80000],["4122",71000],["4121",51240],["2131",50000],["2111",32920],["4111",32500],["1387",30000],["1341",15000],["1356",10000],["1361",10000],["1381",10000],["2119",10000],["4116",7840],["1334",1000]],"economic_revenue_total_czk":12998100,"purpose_expenditure":[["2212",3196000],["6171",2075500],["3639",1210000],["6112",1180000],["3745",1110000],["3722",900000],["2310",720000],["1031",432000],["3613",400000],["6399",400000],["5512",376000],["3631",351200],["3399",350000],["3635",350000],["3723",340000],["3319",325000],["2321",300000],["3326",280000],["2115",120000],["6320",120000],["2219",74700],["3421",65000],["5213",50000],["2292",36000],["6114",32500],["3314",28000],["3632",12000],["6402",10530],["6310",10000]],"purpose_expenditure_total_czk":14854430},"actual":{"economic_expenditure":[["5171",3010908.02],["5169",2055664.56],["6121",1267258.81],["5011",1236279],["5023",1070000],["5139",375865.8],["5031",310290],["5153",263410],["5021",257223],["5154",252243.46],["5365",223440],["5137",216780.32],["5032",208904],["5166",196290.5],["5222",149900],["5163",123364],["5194",105459.63],["5151",63885],["5362",61625],["5156",55127.3],["5175",40463.38],["5323",35973],["5168",32337.58],["5164",28430],["5329",28100],["5321",20000],["5042",16093],["5162",13003.12],["5167",12565],["5364",10512.42],["5136",7437],["5019",6832],["5038",5197],["5161",5121],["5213",5000],["5039",2309],["5179",576]],"economic_expenditure_total_czk":11773867.9,"economic_financing":[["8118",-6000000],["8115",3017731.68]],"economic_financing_total_czk":-2982268.32,"economic_revenue":[["1211",5126937.29],["1121",2746273.86],["1111",1865714.79],["1511",1073884.97],["2133",744150],["1345",638183],["2324",427533.51],["4222",400000],["1113",362885.77],["1122",223440],["2141",197555.58],["2132",193296],["1112",178986.81],["4112",135600],["1386",100050.4],["4122",71000],["2131",67955],["4121",51240],["1387",39212.86],["4111",32500],["2111",25950],["1356",16383.79],["1341",14270],["2119",9680],["4116",7840],["1361",4330],["1381",788.99],["1334",493.6]],"economic_revenue_total_czk":14756136.22,"purpose_expenditure":[["2212",2120178.7],["6171",1835309.15],["6112",1166300],["3639",1145258.81],["3745",984239.51],["3722",790379.53],["2310",584157.87],["1031",350136.5],["3613",338295.59],["3723",324627.28],["5512",322174.64],["3399",287268.46],["6399",285065],["3326",278210.22],["3319",228945.06],["2321",169140],["3631",150703.4],["2115",120000],["6320",115470],["3421",40131.45],["2292",35973],["6114",30153],["3314",27647],["2219",14497.31],["3632",11200],["6402",10512.42],["6310",7894]],"purpose_expenditure_total_czk":11773867.9}},"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."}}}}