{"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:00269760","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00269760","name":"OBEC VŠESTARY","short_name":"VŠESTARY","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":571091},"amounts":{"revenue_approved":52140979,"revenue_adjusted":65451162.29,"revenue_actual":61026888.81,"expense_approved":62227414,"expense_adjusted":86463418.76,"expense_actual":75388371.46,"tax_revenue":45971485.69,"nontax_revenue":6229061.33,"capital_revenue":45000,"transfer_revenue":8781341.79,"current_expense":38045120.01,"capital_expense":37343251.45,"budget_balance":-14361482.65,"cash_current":7600743.39,"cash_previous":19452825.95},"ratios":{"revenue_execution":0.93240344,"expense_execution":0.8719106,"balance_to_revenue":-0.23533041,"cash_to_expense":0.10082116,"cash_yoy":-0.60927305,"capital_expense_share":0.49534498,"transfer_revenue_share":0.14389299},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00269760/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00269760"},"seo":{"slug":"vsestary-00269760","path":"/cz/municipalities/vsestary-00269760/"},"population":{"value":1781,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":52140979,"expenditure_czk":62227414,"financing_czk":10086435,"balance_czk":-10086435},{"stage":"revised","revenue_czk":65451162.29,"expenditure_czk":86463418.76,"financing_czk":21012256.47,"balance_czk":-21012256.47},{"stage":"actual","revenue_czk":61026888.81,"expenditure_czk":75388371.46,"financing_czk":14361482.65,"balance_czk":-14361482.65}],"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",22622630],["5171",8101000],["5169",5753480],["5331",4465600],["5011",4415550],["5023",2562200],["5154",1801000],["5141",1500000],["5031",1486862],["6122",1349000],["5137",1020000],["5213",950000],["5139",784000],["5032",618928],["5362",606500],["5365",500000],["5021",392000],["5222",360000],["5499",297000],["5492",262000],["5156",261000],["5903",250000],["5163",235000],["5329",190000],["5164",156000],["5364",139064],["5151",124000],["6123",100000],["5223",80000],["5167",76000],["5166",75000],["5172",68600],["5162",65500],["5175",58000],["5138",50000],["5136",43000],["6130",40000],["5194",38000],["5323",36000],["5161",30000],["5173",28000],["5132",26000],["5038",25500],["5168",25000],["6127",25000],["5179",22000],["5134",20000],["5153",20000],["5229",20000],["5339",20000],["5131",12000],["5019",10000],["5199",5000],["5321",5000],["5039",1000]],"economic_expenditure_total_czk":62227414,"economic_financing":[["8115",15504435],["8124",-5418000]],"economic_financing_total_czk":10086435,"economic_revenue":[["1211",19469000],["1121",9580000],["1111",7321000],["1511",4000000],["2111",3359160],["4213",1628975],["1113",1500000],["2132",1215000],["1345",1100000],["4112",789700],["1122",500000],["1112",490000],["2324",473000],["1386",220000],["4113",213444],["1361",85000],["1381",80000],["4121",40000],["1341",33000],["2139",20000],["2141",20000],["2119",2000],["2112",1700]],"economic_revenue_total_czk":52140979,"purpose_expenditure":[["3113",9096230],["2212",5726000],["3745",4688502],["6171",3725094],["6112",3476803],["3631",3359000],["3115",3320000],["2219",3300000],["3412",3160000],["2321",3064541],["3613",3010000],["3111",1940000],["6310",1545000],["3722",1400000],["3723",1285000],["3612",1230000],["5512",1226000],["3341",1151000],["6399",1100000],["3635",519480],["2341",500000],["3725",478000],["4359",459100],["2221",430000],["3326",425000],["3429",420000],["3314",373600],["5213",250000],["3639",228000],["6320",190000],["3399",186000],["6402",139064],["3726",130000],["1039",127000],["3419",120000],["6114",120000],["3319",110000],["3632",60000],["2333",50000],["2292",36000],["2310",30000],["3322",20000],["3330",20000],["3699",3000]],"purpose_expenditure_total_czk":62227414},"revised":{"economic_expenditure":[["6121",41879200.97],["5169",8398274],["5171",6839080],["5011",4475550],["5331",4465600],["5023",2562200],["5154",1851000],["5141",1500000],["5031",1486862],["6122",1419000],["5336",1341842.79],["5137",1023000],["5213",950000],["5365",934840],["5139",919000],["5032",628928],["5021",627000],["5362",606500],["5168",565000],["5222",560000],["5499",373000],["5492",262000],["5156",261000],["5903",250000],["5163",235000],["5329",190000],["6322",170000],["5164",156000],["5194",148000],["5364",141941],["5175",136000],["5151",124000],["5166",115000],["6123",100000],["5172",98600],["5223",80000],["5167",76000],["5162",65500],["5138",50000],["5136",43000],["6130",40000],["5323",36000],["5161",30000],["5173",28000],["5132",26000],["5038",25500],["6127",25000],["5179",22000],["5134",20000],["5153",20000],["5229",20000],["5339",20000],["5131",12000],["5019",10000],["5221",10000],["5199",5000],["5321",5000],["5039",1000]],"economic_expenditure_total_czk":86463418.76,"economic_financing":[["8115",15430256.47],["8123",11000000],["8124",-5418000]],"economic_financing_total_czk":21012256.47,"economic_revenue":[["1211",19469000],["4213",10542377.38],["1121",10393419.28],["1111",7321000],["1511",4320862.31],["2111",3247276.7],["4116",1528086.79],["1113",1500000],["2132",1419635],["2324",1230517],["1345",1172597],["4112",789700],["1122",714840],["1112",677110],["1386",377507],["4111",195000],["1387",146601.83],["1361",86379],["1381",80000],["4122",54000],["3113",45000],["4121",40000],["1341",35204],["2139",20000],["2141",20000],["2119",14520],["2322",5600],["2229",2877],["2112",2052]],"economic_revenue_total_czk":65451162.29,"purpose_expenditure":[["4339",14320000],["2219",12213402.38],["3113",10183641.38],["3745",6491794],["2212",6126000],["6171",5243596],["6112",3486803],["3631",3359000],["2321",3064541],["3613",3010000],["3412",2620000],["3111",1940000],["6310",1545000],["6399",1534840],["3722",1400000],["3723",1285000],["3341",1176000],["5512",926000],["3725",708000],["3612",692000],["3635",519480],["3399",466000],["4359",459100],["3429",450000],["3314",373600],["3726",372000],["3419",323150],["6114",315000],["3326",291000],["3319",280000],["5213",250000],["3639",228000],["6320",190000],["6402",141941],["1039",127000],["2221",84450],["3632",60000],["3322",58080],["2333",50000],["2292",36000],["2310",30000],["3330",20000],["4356",10000],["3699",3000]],"purpose_expenditure_total_czk":86463418.76},"actual":{"economic_expenditure":[["6121",35090258.77],["5169",6930990.83],["5011",4620509],["5331",4465600],["5171",4283681.76],["5023",2536469],["5154",2092574.92],["6122",1993782.68],["5031",1590118],["5336",1341842.79],["5141",1320882.09],["5139",1152824.72],["5213",1106420],["5137",936991.96],["5365",714840],["5032",676521],["5021",576473],["5222",533572.3],["5499",467380],["5168",368281.66],["5492",240488],["6119",232320],["5163",226706.55],["5156",212726.73],["5164",186050.37],["5329",159766.77],["5362",155577],["5151",154258.5],["5364",141941.19],["5166",115547],["5194",107892.83],["5167",101888.5],["5172",76151.6],["5162",64866.99],["5136",51146.2],["5132",48370.99],["5175",44069.4],["5323",34338],["6130",26890],["5038",25916],["5179",25862],["5161",25216],["5131",25085.2],["5123",24570],["5339",20000],["5153",15893.16],["5173",14198],["5221",10000],["5189",8574],["5133",4761],["5019",2573],["5134",2331],["5192",1000],["5039",511],["5321",500],["5191",370]],"economic_expenditure_total_czk":75388371.46,"economic_financing":[["8117",10797543.47],["8123",7730542.72],["8124",-5418000],["8115",1251396.46]],"economic_financing_total_czk":14361482.65,"economic_revenue":[["1211",19427006.44],["1121",10393419.28],["1111",7216422.32],["4213",6174555],["1511",4320862.31],["2111",3264193.8],["4116",1528086.79],["1113",1374471.14],["2132",1293507.84],["1345",1194968],["2324",1124777.65],["4112",789700],["1122",714840],["1112",677610.48],["2131",496716.75],["1386",378646.21],["4111",195000],["1387",148418.77],["1361",86879],["4122",54000],["3113",45000],["4121",40000],["1341",34800],["2119",16940],["2142",14652],["2322",5600],["2139",3504],["1381",3072.63],["2229",2877],["2112",2160],["2310",2000],["2328",1195],["2133",546],["2141",391.29],["1382",69.11]],"economic_revenue_total_czk":61026888.81,"purpose_expenditure":[["4339",11582384.49],["2219",11316071.2],["3113",6988401.4],["3745",6491211.38],["2212",6125778.58],["6171",4931159.41],["6112",3487926.05],["3631",3314893.93],["3613",2867160.38],["2321",2678336.82],["3412",2188416.09],["3111",1723778.9],["6310",1364354.64],["3723",1270651.2],["3341",1161709.86],["3722",1160865.63],["6399",863077],["5512",698958.93],["3725",673433.95],["3635",469480],["3399",453574.4],["3429",447883.07],["4359",395624.9],["3612",380942.22],["3726",371150.16],["3314",350233.2],["3326",290747],["3419",258026.2],["3639",211850.77],["6320",183234],["6114",142414.48],["6402",141941.19],["1039",99365.2],["3319",63043.66],["3632",57774.99],["2221",54450],["5213",49425.89],["2292",34338],["2333",31029.24],["4356",10000],["2310",3273.05]],"purpose_expenditure_total_czk":75388371.46}},"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."}}}}