{"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:00663034","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00663034","name":"Obec Vševily","short_name":"Vševily","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":598437},"amounts":{"revenue_approved":6367000,"revenue_adjusted":7085860,"revenue_actual":6987411.99,"expense_approved":5888000,"expense_adjusted":6774250,"expense_actual":5112745.82,"tax_revenue":3650283.1,"nontax_revenue":2727473.89,"capital_revenue":339000,"transfer_revenue":270655,"current_expense":3481532.04,"capital_expense":1631213.78,"budget_balance":1874666.17,"cash_current":10410295.53,"cash_previous":8570597.26},"ratios":{"revenue_execution":0.98610641,"expense_execution":0.75473238,"balance_to_revenue":0.26829192,"cash_to_expense":2.03614572,"cash_yoy":0.21465228,"capital_expense_share":0.31904848,"transfer_revenue_share":0.03873466},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00663034/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00663034"},"seo":{"slug":"vsevily","path":"/cz/municipalities/vsevily/"},"population":{"value":142,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6367000,"expenditure_czk":5888000,"financing_czk":-479000,"balance_czk":479000},{"stage":"revised","revenue_czk":7085860,"expenditure_czk":6774250,"financing_czk":-311610,"balance_czk":311610},{"stage":"actual","revenue_czk":6987411.99,"expenditure_czk":5112745.82,"financing_czk":-1874666.17,"balance_czk":1874666.17}],"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",1398000],["6121",1350000],["5171",963000],["5365",395000],["5023",383000],["6371",300000],["5362",250000],["5154",220000],["5139",216000],["5021",135000],["5321",47000],["5168",40000],["5032",36000],["5492",33000],["5163",30000],["5175",20000],["5903",20000],["5137",10000],["5179",9660],["5194",9000],["5162",6100],["5222",6000],["5136",4000],["5156",2000],["5164",2000],["5329",1340],["5161",1000],["5173",500],["5038",400]],"economic_expenditure_total_czk":5888000,"economic_financing":[["8115",-6479000],["8117",6000000]],"economic_financing_total_czk":-479000,"economic_revenue":[["2111",1979800],["1211",1473000],["1121",750000],["1111",540000],["1122",380000],["2132",342000],["1511",250000],["2141",157000],["1113",95000],["1345",88000],["4112",71800],["2324",66000],["2131",55200],["1112",45700],["1386",24000],["4111",20000],["1387",13000],["2329",8000],["1356",7500],["1361",1000]],"economic_revenue_total_czk":6367000,"purpose_expenditure":[["3612",1100000],["6399",630000],["2212",485000],["1032",440000],["6112",420000],["1031",400000],["6171",372500],["2321",320000],["3421",300000],["2310",228000],["3326",200000],["3723",132000],["3429",125000],["3722",115000],["1036",100000],["3631",83000],["3639",61000],["3745",60000],["3399",53000],["3113",35000],["5512",30000],["6320",23000],["2341",20000],["3613",20000],["5213",20000],["6114",19500],["3739",15000],["3314",14000],["3721",13000],["6409",11000],["2292",10000],["3319",9000],["1014",8000],["3349",8000],["6310",6000],["3111",2000]],"purpose_expenditure_total_czk":5888000},"revised":{"economic_expenditure":[["6121",1450000],["5169",1398000],["5171",1313000],["5365",395000],["5023",383000],["6123",300000],["6371",300000],["5154",250000],["5362",250000],["5139",235410],["5021",135000],["5321",54910],["5172",50000],["5163",40000],["5168",40000],["5032",36000],["5492",33000],["5175",20000],["5903",20000],["5222",12590],["5137",10000],["5179",9650],["5194",9000],["5156",8000],["5901",6340],["5162",6100],["5136",4000],["5164",2000],["5329",1350],["5161",1000],["5173",500],["5038",400]],"economic_expenditure_total_czk":6774250,"economic_financing":[["8117",18000000],["8118",-16000000],["8115",-2311610]],"economic_financing_total_czk":-311610,"economic_revenue":[["2111",2179800],["1211",1473000],["1121",750000],["1111",540000],["1122",380000],["2132",342000],["3111",340000],["1511",250000],["2141",157000],["4116",101830],["1113",95000],["1345",88000],["4216",81000],["4112",71800],["2324",66000],["2131",55200],["1112",45700],["1386",24000],["4111",16030],["1387",13000],["2329",8000],["1356",7500],["1361",1000]],"economic_revenue_total_czk":7085860,"purpose_expenditure":[["3612",1450000],["6399",630000],["2212",485000],["1032",440000],["6171",422500],["6112",420000],["1031",400000],["5512",392000],["2321",320000],["3421",300000],["2310",228000],["3326",200000],["3723",132000],["3429",125000],["3722",115000],["1036",100000],["1037",100000],["3631",83000],["3639",61000],["3745",60000],["3399",53000],["3113",50000],["6320",33000],["2341",20000],["3613",20000],["5213",20000],["6114",19500],["3739",15000],["3314",14000],["3721",13000],["6409",11000],["2292",10000],["3319",9000],["1014",8000],["3349",8000],["6310",6000],["3111",1250]],"purpose_expenditure_total_czk":6774250},"actual":{"economic_expenditure":[["5169",1357656.8],["6121",1331213.78],["5023",392958],["5365",351474],["6123",300000],["5171",278061.9],["5362",273947.05],["5154",228569.61],["5021",130313],["5139",111881.73],["5321",54910],["5172",52388.16],["5168",51068.6],["5492",46500],["5163",36536],["5032",35372],["5137",27084],["5162",9566.04],["5156",8024],["5222",7585],["5179",6730],["5167",5989.5],["5164",5531.65],["5175",4553],["5166",3000],["5329",1350],["5038",400],["5161",82]],"economic_expenditure_total_czk":5112745.82,"economic_financing":[["8118",-16000000],["8117",15000000],["8115",-755718.07],["8901",-118948.1]],"economic_financing_total_czk":-1874666.17,"economic_revenue":[["2111",2139327.25],["1211",1468752.98],["1121",786627.47],["1111",535120.27],["3111",339000],["1122",336840],["2132",332577],["1511",234705.11],["1113",103953.31],["2141",103838.62],["4116",101830],["1345",82908],["4216",81000],["2324",78846.02],["4112",71800],["2131",66005],["1112",51270.08],["1386",28657.32],["4111",16025],["1387",11232.06],["1356",7500],["2329",6880],["1334",2339.7],["1381",226.8],["1361",150]],"economic_revenue_total_czk":6987411.99,"purpose_expenditure":[["3612",969634.29],["6399",610787.05],["1032",498636.64],["6112",429830],["6171",389248.32],["5512",362896.57],["3421",286489.82],["1031",283196.66],["2212",269249],["2310",148759.42],["3723",121609.67],["1037",114042.5],["3722",102390.58],["1036",98736],["3631",69110.07],["3745",53792.5],["3113",50000],["3399",46500],["3429",39436.34],["3326",39050],["6320",31136],["6114",17514],["3639",14837],["3739",12834],["3721",12019.45],["6409",8080],["1014",7260],["3349",6811],["6310",4763],["2292",3660],["3613",3449.94],["3314",2234],["3319",2050],["3635",1452],["3111",1250]],"purpose_expenditure_total_czk":5112745.82}},"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."}}}}