{"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:00573833","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573833","name":"Obec Všenice","short_name":"Všenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Rokycany","municipality_code":566799},"amounts":{"revenue_approved":5675300,"revenue_adjusted":6741408.79,"revenue_actual":6774298.76,"expense_approved":6364600,"expense_adjusted":7430708.79,"expense_actual":6305545.24,"tax_revenue":5671335.01,"nontax_revenue":383663.75,"capital_revenue":0,"transfer_revenue":719300,"current_expense":4379142.22,"capital_expense":1926403.02,"budget_balance":468753.52,"cash_current":4727704.36,"cash_previous":4258950.84},"ratios":{"revenue_execution":1.0048788,"expense_execution":0.84857924,"balance_to_revenue":0.06919587,"cash_to_expense":0.74976932,"cash_yoy":0.11006314,"capital_expense_share":0.30550935,"transfer_revenue_share":0.10618073},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573833/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573833"},"seo":{"slug":"vsenice","path":"/cz/municipalities/vsenice/"},"population":{"value":294,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5675300,"expenditure_czk":6364600,"financing_czk":689300,"balance_czk":-689300},{"stage":"revised","revenue_czk":6741408.79,"expenditure_czk":7430708.79,"financing_czk":689300,"balance_czk":-689300},{"stage":"actual","revenue_czk":6774298.76,"expenditure_czk":6305545.24,"financing_czk":-468753.52,"balance_czk":468753.52}],"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":[["5169",1536000],["6121",1200000],["5023",700000],["5011",580000],["5171",570000],["5154",275000],["5021",215000],["5229",205000],["5139",182000],["5137",145000],["5032",135000],["5031",130000],["5194",70000],["5321",60000],["6130",55000],["5364",40000],["5329",35000],["5164",30000],["5163",29000],["5213",29000],["5365",28000],["5156",25000],["5175",20000],["5323",20000],["5166",13000],["5162",10000],["5903",10000],["5212",7000],["5132",5000],["5136",5000],["5161",500],["5362",100]],"economic_expenditure_total_czk":6364600,"economic_financing":[["8115",689300]],"economic_financing_total_czk":689300,"economic_revenue":[["1211",2346000],["1121",1156000],["1111",837000],["1113",334800],["2111",284000],["1511",250000],["1345",245000],["4112",71800],["1112",50000],["2132",33000],["1386",25000],["2131",20000],["1387",15000],["1341",5000],["1361",2500],["2141",200]],"economic_revenue_total_czk":5675300,"purpose_expenditure":[["6171",1208600],["2212",980000],["6112",752000],["3639",659000],["3745",485000],["3399",435000],["3722",420000],["2310",400000],["3631",280000],["3392",274000],["2321",160000],["3113",50000],["5512",50000],["6402",40000],["3739",28000],["6320",23000],["2292",20000],["3314",18000],["3319",15000],["3721",15000],["3341",10000],["3725",10000],["3749",10000],["5213",10000],["3543",5000],["3429",3000],["3723",2000],["3727",2000]],"purpose_expenditure_total_czk":6364600},"revised":{"economic_expenditure":[["6121",1929098.79],["5169",1551030],["5171",746700],["5023",700000],["5011",580000],["5154",274097],["5021",227231],["5229",198000],["5139",182332],["5137",147000],["5032",135000],["5031",130000],["6130",105000],["5194",70000],["5222",70000],["5321",63000],["5364",42496],["5329",37440],["5164",30000],["5163",29000],["5213",29000],["5365",28000],["5156",25000],["5166",23000],["5175",20000],["5323",18144],["5162",10000],["5903",10000],["5212",7000],["5132",5000],["5136",5000],["5173",1331],["5366",930],["5161",779],["5362",100]],"economic_expenditure_total_czk":7430708.79,"economic_financing":[["8115",689300]],"economic_financing_total_czk":689300,"economic_revenue":[["1211",2481000],["1121",1323500],["1111",920739.77],["4222",500000],["1511",340400],["2111",292014],["1345",235743],["1113",176352.56],["4122",115000],["1112",86000],["4112",71800],["1386",48514.79],["2132",45000],["2131",39547],["4111",32500],["1387",19000],["2119",5900],["1341",5350],["1361",1940],["1334",483.6],["1381",386.07],["2141",238]],"economic_revenue_total_czk":6741408.79,"purpose_expenditure":[["3639",1959000],["6171",1214101],["6112",752000],["2212",487298.79],["3745",485000],["2310",443800],["3399",435000],["3722",420000],["2321",286000],["3631",279097],["3392",274000],["3113",50000],["5512",50000],["6402",43426],["3429",33000],["3419",30000],["3739",28000],["6320",23000],["2292",18144],["3314",18000],["6114",17342],["3319",15000],["3721",15000],["3725",12500],["3341",10000],["3749",10000],["5213",10000],["3543",5000],["4324",3000],["3723",2000],["3727",2000]],"purpose_expenditure_total_czk":7430708.79},"actual":{"economic_expenditure":[["6121",1871407.02],["5169",875323.74],["5023",682980],["5171",637166.87],["5011",502963],["5021",201391],["5154",192787.61],["5229",184263],["5137",167165.17],["5194",128905.42],["5031",119013],["5032",104639],["5139",82356.67],["5222",70000],["5329",61140],["5179",56098],["5321",55228],["6130",54996],["5364",42496],["5164",30000],["5213",29000],["5163",28028.4],["5175",24969],["5365",19942],["5156",19809],["5323",18144],["5019",14140],["5166",12523.5],["5212",7000],["5162",4599],["5136",2449],["5173",1331],["5362",1072],["5366",930],["5041",690.84],["5161",598]],"economic_expenditure_total_czk":6305545.24,"economic_financing":[["8115",-468753.52]],"economic_financing_total_czk":-468753.52,"economic_revenue":[["1211",2491806.55],["1121",1334350.87],["1111",929827.14],["4222",500000],["1511",340457.22],["2111",292378],["1345",235743],["1113",176352.56],["4122",115000],["1112",86972.61],["4112",71800],["1386",48612.27],["2132",45600],["2131",39547.2],["4111",32500],["1387",19053.12],["2119",5900],["1341",5350],["1361",1940],["1334",483.6],["1381",386.07],["2141",238.55]],"economic_revenue_total_czk":6774298.76,"purpose_expenditure":[["3639",1886286.81],["6171",1104508.59],["6112",750335],["3722",410749.59],["2212",393799.62],["3745",360658.1],["2310",348633.31],["3392",261951.35],["3399",245174.26],["2321",186013.75],["6402",43426],["3113",42228],["5512",38744.56],["3631",37132.82],["3429",33000],["3419",30000],["6320",22873],["3739",19942],["2292",18144],["6114",17342],["3725",12402.5],["3721",10550.83],["3749",10000],["3314",9799],["3543",5000],["4324",3000],["3319",2524],["3723",1000.67],["3727",325.48]],"purpose_expenditure_total_czk":6305545.24}},"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."}}}}