{"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:00276278","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276278","name":"Obec Všeň","short_name":"Všeň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577677},"amounts":{"revenue_approved":58666000,"revenue_adjusted":64756700.5,"revenue_actual":49980976.4,"expense_approved":73975600,"expense_adjusted":80066300.5,"expense_actual":62441162.73,"tax_revenue":14848190.14,"nontax_revenue":1198498.99,"capital_revenue":9920,"transfer_revenue":33924367.27,"current_expense":15109220.68,"capital_expense":47331942.05,"budget_balance":-12460186.33,"cash_current":3978673.71,"cash_previous":1436895.22},"ratios":{"revenue_execution":0.7718271,"expense_execution":0.77986821,"balance_to_revenue":-0.24929858,"cash_to_expense":0.06371876,"cash_yoy":1.76893795,"capital_expense_share":0.75802467,"transfer_revenue_share":0.67874559},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276278/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276278"},"seo":{"slug":"vsen","path":"/cz/municipalities/vsen/"},"population":{"value":615,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":58666000,"expenditure_czk":73975600,"financing_czk":15309600,"balance_czk":-15309600},{"stage":"revised","revenue_czk":64756700.5,"expenditure_czk":80066300.5,"financing_czk":15309600,"balance_czk":-15309600},{"stage":"actual","revenue_czk":49980976.4,"expenditure_czk":62441162.73,"financing_czk":12460186.33,"balance_czk":-12460186.33}],"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",63410000],["5169",2441100],["6123",1643600],["5331",1300000],["5171",1195900],["5023",900000],["5011",740000],["5031",440000],["5154",335500],["5139",320000],["5032",235000],["5222",130000],["5323",121400],["5021",118000],["5156",95000],["5153",70000],["5163",70000],["5137",65000],["5168",60000],["5194",50000],["5162",47000],["5903",30000],["5173",25000],["5151",22500],["6122",20000],["5175",18000],["5321",17600],["5492",15000],["5329",12000],["5164",7000],["5134",5000],["5362",5000],["5038",4500],["5161",3000],["5167",3000],["5136",500]],"economic_expenditure_total_czk":73975600,"economic_financing":[["8223",12622000],["8115",2687600]],"economic_financing_total_czk":15309600,"economic_revenue":[["4213",37866000],["4222",7000000],["1211",6000000],["1121",3000000],["1111",1950000],["1511",790000],["1113",480000],["1122",450000],["1345",380000],["2119",229300],["4112",148900],["1112",135000],["2310",100000],["1381",40000],["2139",39500],["2131",13900],["1341",13000],["2329",12000],["1342",10000],["1361",5000],["1335",3000],["2141",400]],"economic_revenue_total_czk":58666000,"purpose_expenditure":[["2321",63110000],["5512",1778600],["3745",1775000],["6171",1675000],["3113",1300000],["6112",1255000],["3722",800000],["2219",678600],["3631",445400],["3319",278000],["2310",200000],["3419",200000],["2292",121400],["5519",100000],["6320",70000],["3639",34600],["3322",33000],["3392",30000],["5213",30000],["3721",25000],["3612",20000],["3314",9000],["1098",7000]],"purpose_expenditure_total_czk":73975600},"revised":{"economic_expenditure":[["6121",64328867.37],["5169",3080469.3],["5171",2778389.64],["6123",2732999.75],["5331",1232000],["5023",1120000],["5336",720340.44],["5011",710000],["5031",488000],["6422",417450],["5222",314490],["5154",295500],["5032",235000],["6122",226000],["5139",220364],["5137",154017],["5163",150000],["5021",141600],["5323",121400],["5321",114800],["5156",95000],["5153",70000],["5168",60000],["5194",56900],["5162",47000],["5175",27500],["5173",25000],["5151",24400],["5492",21000],["5164",17000],["5329",12000],["5362",9000],["5134",5000],["5038",4500],["5364",3813],["5161",3000],["5167",3000],["5136",500]],"economic_expenditure_total_czk":80066300.5,"economic_financing":[["8123",12622000],["8115",2687600]],"economic_financing_total_czk":15309600,"economic_revenue":[["4213",38592543],["4222",7000000],["1211",6403000],["1121",3428900],["1111",2338450],["4116",1342094.08],["1511",928000],["4113",888778.42],["1113",748490],["1345",546575],["1122",450000],["4216",450000],["2411",418000],["2119",296300],["1112",224200],["4112",148900],["1386",125000],["2310",100000],["4122",85000],["1387",49000],["1381",40000],["2139",39500],["4111",32500],["1342",16470],["4121",15000],["2131",13900],["1341",13600],["2329",12000],["1361",5100],["1335",3000],["1334",2000],["2141",400]],"economic_revenue_total_czk":64756700.5,"purpose_expenditure":[["2321",64723667.37],["6171",4764474.64],["3113",1952340.44],["5512",1794314],["6112",1523000],["3745",1395274],["3319",1148129.67],["3722",920000],["2310",621061.38],["3631",275400],["5519",200490],["3419",200000],["6320",150000],["2292",121400],["2219",50600],["3639",41600],["3322",33000],["6114",32500],["3392",30000],["3721",25000],["3612",20000],["1098",17000],["3412",13932],["3314",9304],["6402",3813]],"purpose_expenditure_total_czk":80066300.5},"actual":{"economic_expenditure":[["6121",37044029.3],["6201",7025000],["5169",5441454.87],["5171",2742412.95],["6123",2639399.75],["5331",1232000],["5023",1060141],["5011",764036],["5336",720340.44],["5031",506170],["6422",417450],["5365",319410],["5137",285758.56],["5222",283490],["5154",272226.5],["5139",245971.5],["5032",245787],["6122",206063],["5163",160723.4],["5323",121400],["5021",117963],["5321",114170],["5156",96899.9],["5194",74447.17],["5153",48129.37],["5162",46424],["5168",43438],["5173",40061],["5151",38126.16],["5175",27731.5],["5492",21000],["5164",15760],["5363",7000],["5329",6000],["5179",4316.36],["5364",3813],["5362",-3089],["5038",2339],["5134",1935],["5161",1434]],"economic_expenditure_total_czk":62441162.73,"economic_financing":[["8123",8001964.03],["8117",7000000.79],["8115",-2541778.49]],"economic_financing_total_czk":12460186.33,"economic_revenue":[["4213",23920641.77],["4222",7000000],["1211",6401578.99],["1121",3428716.64],["1111",2337325.7],["4116",1342094.08],["4113",930231.42],["1511",927710.25],["2119",603469.36],["1345",545963],["1113",453090.44],["4216",450000],["2411",417450],["1122",319410],["1112",223470.4],["4112",148900],["1386",124914.48],["4122",85000],["2139",72540],["1387",48957.57],["2324",47271],["2329",34916],["4111",32500],["2212",20000],["1342",16470],["4121",15000],["1341",10450],["3111",9920],["1361",5100],["2131",2500],["1335",2076.8],["1334",1968.6],["1381",987.27],["2141",352.63]],"economic_revenue_total_czk":49980976.4,"purpose_expenditure":[["2321",37438829.3],["6399",7329681],["6171",7155000.02],["3113",1952340.44],["5512",1680830.8],["6112",1474955],["3745",1374212.63],["3319",1143016.62],["3722",916318.78],["2310",620355.38],["2212",394529.97],["3631",259533.67],["5519",200000],["6320",149993],["2292",91050],["3419",65553.78],["3639",35170],["6114",32500],["2295",30350],["6409",21542.36],["3612",16903],["1098",15760],["3412",13857.16],["6310",10730.4],["3314",8804],["3322",4272.42],["6402",3813],["3632",1260]],"purpose_expenditure_total_czk":62441162.73}},"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."}}}}