{"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:00544507","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00544507","name":"Obec Všemina","short_name":"Všemina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585971},"amounts":{"revenue_approved":32132500,"revenue_adjusted":29672672.35,"revenue_actual":29873816.62,"expense_approved":42905050,"expense_adjusted":20649222.35,"expense_actual":19952993.18,"tax_revenue":24580742.95,"nontax_revenue":3612358.32,"capital_revenue":28900,"transfer_revenue":1651815.35,"current_expense":15402396.28,"capital_expense":4550596.9,"budget_balance":9920823.44,"cash_current":49892807.38,"cash_previous":39791787.33},"ratios":{"revenue_execution":1.00677877,"expense_execution":0.96628303,"balance_to_revenue":0.33209093,"cash_to_expense":2.50051744,"cash_yoy":0.25384685,"capital_expense_share":0.22806588,"transfer_revenue_share":0.05529308},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00544507/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00544507"},"seo":{"slug":"vsemina","path":"/cz/municipalities/vsemina/"},"population":{"value":1137,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32132500,"expenditure_czk":42905050,"financing_czk":10772550,"balance_czk":-10772550},{"stage":"revised","revenue_czk":29672672.35,"expenditure_czk":20649222.35,"financing_czk":-9023450,"balance_czk":9023450},{"stage":"actual","revenue_czk":29873816.62,"expenditure_czk":19952993.18,"financing_czk":-9920823.44,"balance_czk":9920823.44}],"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",21747000],["6122",3471000],["5169",2792150],["5171",2735450],["5331",2400000],["5011",1500000],["5023",1500000],["5365",690000],["5154",675000],["6119",650000],["6130",650000],["5031",580000],["5362",400000],["5139",391000],["5163",352500],["5222",349900],["5021",318000],["5032",250000],["5137",210000],["5168",200000],["5153",170000],["5175",160000],["5156",138500],["5329",122550],["5323",120000],["5166",80000],["5151",64000],["5162",30000],["5492",23000],["5132",20000],["5321",20000],["5364",20000],["5194",17000],["5161",15000],["5136",11000],["5167",10000],["5909",10000],["5039",8000],["5164",4000]],"economic_expenditure_total_czk":42905050,"economic_financing":[["8115",10772550]],"economic_financing_total_czk":10772550,"economic_revenue":[["1211",11074400],["1121",5500000],["1111",4000000],["4213",2519000],["1511",1200000],["2111",1050000],["2133",1046000],["4222",1000000],["1113",950000],["1345",745000],["2132",698500],["1122",650000],["3111",444000],["4112",344100],["2324",332000],["1112",300000],["1386",130000],["1387",70000],["1381",50000],["1341",15000],["1361",12500],["2141",2000]],"economic_revenue_total_czk":32132500,"purpose_expenditure":[["3612",20000000],["6171",4356000],["2115",3359000],["3117",2700960],["2321",1550000],["2219",1525000],["6112",1500000],["6399",1085000],["2212",715000],["3639",710000],["3722",710000],["3636",650000],["1036",620000],["3613",515000],["3723",515000],["3631",420000],["3399",379050],["5512",377130],["6320",180000],["3412",165000],["2292",120000],["3349",110000],["3632",100000],["3721",100000],["6409",90000],["3419",69780],["2310",45000],["3341",40000],["1037",35320],["3745",35000],["3314",30000],["5212",30000],["3599",27660],["6310",20000],["6402",20000],["3633",150]],"purpose_expenditure_total_czk":42905050},"revised":{"economic_expenditure":[["5169",2583661],["6122",2539000],["5331",2400000],["5171",1741234],["5011",1677000],["5023",1360000],["6121",1225000],["5365",690000],["5336",642269.35],["5031",610000],["6119",600755],["5222",463900],["5154",425500],["5137",384100],["5163",377500],["5362",345000],["5021",343700],["5139",303293],["5032",276000],["5168",262000],["5166",192960],["5153",172000],["5175",161800],["6123",140000],["5329",132550],["5156",120000],["5323",120000],["6130",94000],["5151",69000],["5492",38000],["5162",30000],["5132",20000],["5321",20000],["5364",20000],["5161",15000],["5136",11000],["5167",10000],["5363",10000],["5039",8000],["5909",6000],["5194",5000],["5164",4000]],"economic_expenditure_total_czk":20649222.35,"economic_financing":[["8115",-9023450]],"economic_financing_total_czk":-9023450,"economic_revenue":[["1211",11074400],["1121",5500000],["1111",4000000],["1511",1200000],["2111",1050000],["2133",1046000],["4116",987917.35],["1113",950000],["1345",745000],["2132",698500],["1122",650000],["2324",507000],["4112",344100],["1112",300000],["4216",263755],["1386",130000],["1387",70000],["1381",50000],["3111",44000],["4111",32500],["1341",15000],["1361",12500],["2141",2000]],"economic_revenue_total_czk":29672672.35,"purpose_expenditure":[["6171",3781000],["3117",3143229.35],["2115",2539000],["3723",1370000],["6112",1360000],["3613",1093000],["6399",1030000],["2219",825000],["3722",808000],["3399",696050],["1036",630511],["3636",600755],["3632",400000],["5512",396130],["2321",250000],["2212",225000],["6320",205000],["3639",185000],["3631",150000],["5212",135137],["2292",120000],["3349",110000],["3721",100000],["3419",76780],["3412",75000],["2310",45000],["3341",40000],["1037",35320],["3599",34660],["6114",32500],["3314",30000],["3745",30000],["5213",30000],["6310",20000],["6402",20000],["3612",11000],["1019",10000],["6409",6000],["3633",150]],"purpose_expenditure_total_czk":20649222.35},"actual":{"economic_expenditure":[["6122",2550217.1],["5331",2400000],["5169",2178888.59],["5171",1804634.13],["5011",1771381],["5023",1348889],["6121",1166212.8],["5365",723240],["5031",705240],["5336",642269.35],["6119",598970],["5222",458032],["5154",356419.74],["5021",327791],["5362",308781],["5032",291608],["5168",253678.12],["5139",240449.6],["5166",230522.5],["5163",228844.4],["5156",133466.92],["5164",131781.5],["6123",130847],["5153",129404.64],["5323",116200],["5329",111247.94],["5175",104575.79],["6130",104350],["5151",68768.41],["5137",56639.53],["5162",50939.95],["5492",49000],["5321",36673],["5194",28171.2],["5499",27800],["5364",19408.4],["5161",15959.05],["5132",11287],["5136",10071],["5363",10000],["5179",7986],["5039",7854],["5167",4490],["5192",3.52]],"economic_expenditure_total_czk":19952993.18,"economic_financing":[["8115",-9840145.44],["8901",-80678]],"economic_financing_total_czk":-9920823.44,"economic_revenue":[["1211",10784815.18],["1121",5767579.38],["1111",4005614.89],["2111",1113215.94],["1511",1109255.81],["2133",1050270.96],["4116",1011460.35],["1113",762928.47],["1345",731683],["1122",723240],["2324",707897.33],["2132",685245],["1112",376064.02],["4112",344100],["4216",263755],["1386",210101.63],["1387",82364.24],["4111",32500],["2329",30678],["3111",28900],["2322",21170],["1341",14800],["1361",9660],["2141",2388.8],["1381",1720.58],["2321",1492.29],["1334",846],["1382",69.75]],"economic_revenue_total_czk":29873816.62,"purpose_expenditure":[["6171",3744005.38],["3117",3131289.35],["2115",2535939.78],["3723",1363531.21],["6112",1342294],["3613",1092551.1],["6399",1029657],["3722",787575.04],["2219",734700.44],["3399",683520.43],["3636",598970],["1036",533849.45],["5512",393650.26],["3632",368508.32],["2321",208014],["6320",205243],["3639",181971.76],["2212",174225.74],["3631",148876.78],["2292",116200],["3349",110000],["3419",76780],["3412",69886.34],["3721",50012.88],["2310",42550],["1037",35320],["3599",34660],["6114",24999.8],["3341",24990],["3314",23571],["3745",21556.6],["6402",19408.4],["6310",18454.92],["3612",10500],["1019",10000],["6409",5585],["3633",145.2]],"purpose_expenditure_total_czk":19952993.18}},"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."}}}}