{"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:00640026","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640026","name":"Obec Všesulov","short_name":"Všesulov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":565130},"amounts":{"revenue_approved":2692000,"revenue_adjusted":2889021,"revenue_actual":3181632.81,"expense_approved":2692000,"expense_adjusted":2889021,"expense_actual":2463296.69,"tax_revenue":2670149.88,"nontax_revenue":439692.93,"capital_revenue":0,"transfer_revenue":71790,"current_expense":2402453.69,"capital_expense":60843,"budget_balance":718336.12,"cash_current":5816115.48,"cash_previous":5097779.36},"ratios":{"revenue_execution":1.10128407,"expense_execution":0.85264063,"balance_to_revenue":0.22577593,"cash_to_expense":2.36111042,"cash_yoy":0.14091158,"capital_expense_share":0.02469983,"transfer_revenue_share":0.02256389},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640026/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640026"},"seo":{"slug":"vsesulov","path":"/cz/municipalities/vsesulov/"},"population":{"value":106,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2692000,"expenditure_czk":2692000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2889021,"expenditure_czk":2889021,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":3181632.81,"expenditure_czk":2463296.69,"financing_czk":-718336.12,"balance_czk":718336.12}],"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",862000],["5171",375000],["5023",360000],["6121",244000],["5154",228000],["5137",170000],["5021",125000],["5139",48000],["5166",45000],["5329",41000],["5175",40000],["5492",40000],["5032",20000],["5168",20000],["5321",20000],["5162",16000],["5156",12000],["5173",10000],["5163",7000],["5194",5000],["5132",1000],["5165",1000],["5362",1000],["5038",500],["5161",500]],"economic_expenditure_total_czk":2692000,"economic_revenue":[["1211",1020000],["1121",511000],["1111",360000],["1511",220000],["2132",130000],["1345",92000],["1113",86000],["2111",60000],["2324",58000],["2141",55000],["4112",50000],["1112",20000],["1381",10000],["1386",10000],["1387",5000],["2131",3000],["1341",2000]],"economic_revenue_total_czk":2692000,"purpose_expenditure":[["3722",400000],["6112",390000],["6171",387500],["2341",232000],["2212",225000],["2310",205000],["3612",204000],["3631",198000],["3419",150000],["3319",105000],["3745",61500],["5512",45000],["2221",21000],["3721",20000],["6409",20000],["2339",10000],["5213",10000],["6310",5000],["6320",2000],["3639",1000]],"purpose_expenditure_total_czk":2692000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",750007],["5023",427000],["5171",301643],["5154",276053.8],["5021",226833],["5139",217071],["5137",142223.2],["5175",80992],["5362",64160],["6122",61000],["5163",45000],["5166",45000],["5492",40000],["5032",37548],["5329",33502],["5168",31000],["6121",23000],["5321",20000],["5173",11494],["5172",10000],["5156",8260],["5162",7500],["5194",7500],["5019",6547],["5179",4818],["5222",3000],["5039",2296],["5493",2000],["5165",1240],["5132",1000],["5161",633],["5038",500],["5167",200]],"economic_expenditure_total_czk":2889021,"economic_revenue":[["1211",1020000],["1121",511000],["1111",360000],["1511",220000],["2132",130000],["2322",94961],["1345",92000],["1113",86000],["1122",62160],["2111",60000],["2324",58000],["4112",57400],["2141",55000],["4111",32500],["1112",20000],["1381",10000],["1386",10000],["1387",5000],["2131",3000],["1341",2000]],"economic_revenue_total_czk":2889021,"purpose_expenditure":[["6171",735071.2],["6112",474748],["3722",400000],["3631",198000],["2310",153450],["3319",148500],["2212",143680],["2341",128000],["3612",105698.8],["3745",101803],["3419",89000],["5512",66001],["6320",40000],["6114",30749],["2221",23320],["3721",20000],["6409",15000],["5213",7000],["6310",5000],["3429",2000],["2339",1000],["3639",1000]],"purpose_expenditure_total_czk":2889021,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",690927.59],["5023",425094],["5171",242959.3],["5021",203811],["5139",196980.26],["5154",183589.24],["5175",70399.42],["5362",63160],["6122",60843],["5137",53223.2],["5166",43560],["5163",42870.2],["5032",37548],["5329",29500],["5492",25000],["5321",20000],["5173",11493],["5172",9982.5],["5168",8349],["5156",8235],["5194",7488.2],["5162",7447.78],["5019",6521],["5179",4818],["5222",3000],["5039",2258],["5493",2000],["5165",1240],["5038",400],["5161",399],["5167",200]],"economic_expenditure_total_czk":2463296.69,"economic_financing":[["8115",-718336.12],["8117",105000],["8118",-105000]],"economic_financing_total_czk":-718336.12,"economic_revenue":[["1211",1087334.15],["1121",582192.66],["1111",395851.3],["1511",295035.11],["1345",100975],["2322",94961],["2141",89757.93],["2111",88286],["2132",86112],["1113",76950.72],["2324",76557],["1122",62160],["4112",57400],["1112",37948.38],["1386",21210.48],["4111",14390],["1387",8313.17],["2131",3319],["1341",1860],["2112",700],["1381",168.91],["1361",150]],"economic_revenue_total_czk":3181632.81,"purpose_expenditure":[["6171",696605.04],["6112",472841],["3722",381879.3],["2310",139090.47],["3319",127118.22],["2212",121883.3],["2341",101182.62],["3631",100644.16],["3745",97441],["5512",64705.13],["3612",53397.89],["6320",39387],["2221",23320],["6114",14390],["3721",12930.36],["6409",10998],["6310",3483.2],["3429",2000]],"purpose_expenditure_total_czk":2463296.69}},"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."}}}}