{"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:00239909","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239909","name":"Obec Vestec","short_name":"Vestec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537942},"amounts":{"revenue_approved":8291000,"revenue_adjusted":18330003.6,"revenue_actual":18330003.6,"expense_approved":13691000,"expense_adjusted":14191839.16,"expense_actual":14191400.74,"tax_revenue":8736758.37,"nontax_revenue":1135902.17,"capital_revenue":306601,"transfer_revenue":8150742.06,"current_expense":7843422.65,"capital_expense":6347978.09,"budget_balance":4138602.86,"cash_current":11950050.04,"cash_previous":7772200.77},"ratios":{"revenue_execution":1,"expense_execution":0.99996911,"balance_to_revenue":0.22578298,"cash_to_expense":0.84206276,"cash_yoy":0.53753749,"capital_expense_share":0.44731159,"transfer_revenue_share":0.44466669},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239909/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239909"},"seo":{"slug":"vestec","path":"/cz/municipalities/vestec/"},"population":{"value":354,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8291000,"expenditure_czk":13691000,"financing_czk":5400000,"balance_czk":-5400000},{"stage":"revised","revenue_czk":18330003.6,"expenditure_czk":14191839.16,"financing_czk":-4138164.44,"balance_czk":4138164.44},{"stage":"actual","revenue_czk":18330003.6,"expenditure_czk":14191400.74,"financing_czk":-4138602.86,"balance_czk":4138602.86}],"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",6710000],["5169",1805000],["5171",1500000],["5011",700000],["5154",470000],["5023",360000],["5362",300000],["6119",300000],["5139",260000],["5021",250000],["5031",180000],["5163",144000],["5137",109000],["5032",100000],["5222",90000],["5156",80000],["5323",60000],["5221",50000],["5151",45000],["5134",42000],["5162",24000],["5175",20000],["5192",20000],["5903",20000],["5194",15000],["5167",10000],["5173",10000],["5329",7000],["5499",6000],["5038",3000],["5161",1000]],"economic_expenditure_total_czk":13691000,"economic_financing":[["8115",5400000]],"economic_financing_total_czk":5400000,"economic_revenue":[["1211",2300000],["1121",1400000],["1511",1000000],["3111",1000000],["1111",920000],["2131",540000],["1345",250000],["1113",200000],["2132",163000],["2142",150000],["2324",150000],["1122",100000],["1112",50000],["2111",30000],["1386",15000],["1387",15000],["1341",4000],["1361",4000]],"economic_revenue_total_czk":8291000,"purpose_expenditure":[["3639",4040000],["6171",3500000],["2321",1000000],["3631",800000],["3745",682000],["3722",500000],["2341",400000],["6112",383000],["3635",300000],["6399",300000],["5512",260000],["3723",250000],["3612",200000],["3613",200000],["6320",140000],["3412",100000],["3726",100000],["3721",80000],["1031",70000],["3341",70000],["2292",60000],["3399",55000],["2219",50000],["4351",50000],["3429",30000],["5213",20000],["1037",10000],["1070",10000],["3419",10000],["3632",10000],["6409",7000],["6310",4000]],"purpose_expenditure_total_czk":13691000},"revised":{"economic_expenditure":[["6121",5500075.23],["5171",2028059.84],["5169",1478082.79],["5011",928264],["5023",495857],["5139",478116.22],["5137",461196.01],["6122",388502.86],["5021",384441],["5154",315499.79],["6130",291000],["5031",231739],["5365",215880],["6119",169400],["5163",145004],["5222",138000],["5032",107414],["5156",87788.82],["5221",50700],["5132",49598.25],["5151",40836],["5362",36825],["5162",25718.11],["5192",22989],["5175",19144.94],["5167",16490],["5194",16328.3],["5329",15260],["5492",14000],["5367",12000],["5216",10000],["5173",6630],["5499",6000],["5038",3561],["5134",1171],["5161",267]],"economic_expenditure_total_czk":14191839.16,"economic_financing":[["8115",-4138164.44]],"economic_financing_total_czk":-4138164.44,"economic_revenue":[["4216",7593386.38],["1211",3253892.84],["1121",1745051.75],["1511",1607342.9],["1111",1194279.97],["2131",628861],["4116",386244.68],["1345",240240],["1113",230405.42],["1122",215880],["3111",211600],["2324",189072.17],["2132",162100],["1112",113695.95],["3113",95001],["4112",80800],["2321",80000],["4121",65000],["1386",63563.24],["2111",41119],["1334",37594.8],["2141",32250],["4111",25311],["1387",24914.3],["1361",5810],["1341",3600],["2212",2500],["1381",487.2]],"economic_revenue_total_czk":18330003.6,"purpose_expenditure":[["2321",3301145.27],["6171",3006392.46],["3639",2691766.83],["3745",1074682.13],["5512",941769.64],["3631",596466.21],["6112",517763],["3722",322179],["3612",318968.42],["6399",245205],["3723",229651],["3635",169400],["3726",146340],["6320",140657],["3399",96889.3],["3613",74564],["3419",70000],["4351",50700],["2219",36574],["5519",30000],["6114",25311],["3429",25000],["1031",17677],["6409",15260],["1037",10000],["3522",10000],["3341",9453.9],["3721",8863],["6310",4347],["4379",3000],["3314",1014],["3632",800]],"purpose_expenditure_total_czk":14191839.16},"actual":{"economic_expenditure":[["6121",5500075.23],["5171",2028059.84],["5169",1479080.61],["5011",928064],["5023",495857],["5139",478116.25],["5137",461195.34],["6122",388502.86],["5021",384316],["5154",315389.89],["6130",290000],["5031",231739],["5365",215880],["6119",169400],["5163",145004],["5222",138000],["5032",107414],["5156",87788.12],["5221",50700],["5132",49598.25],["5151",40836],["5362",36825],["5162",25718.11],["5192",22989],["5175",19144.94],["5167",16490],["5194",16328.3],["5329",15260],["5492",14000],["5367",12000],["5216",10000],["5173",6630],["5499",6000],["5038",3561],["5134",1171],["5161",267]],"economic_expenditure_total_czk":14191400.74,"economic_financing":[["8118",-6000000],["8115",1861397.14]],"economic_financing_total_czk":-4138602.86,"economic_revenue":[["4216",7593386.38],["1211",3253892.84],["1121",1745051.75],["1511",1607342.9],["1111",1194279.97],["2131",628861],["4116",386244.68],["1345",240240],["1113",230405.42],["1122",215880],["3111",211600],["2324",189072.17],["2132",162100],["1112",113695.95],["3113",95001],["4112",80800],["2321",80000],["4121",65000],["1386",63563.24],["2111",41119],["1334",37594.8],["2141",32250],["4111",25311],["1387",24914.3],["1361",5810],["1341",3600],["2212",2500],["1381",487.2]],"economic_revenue_total_czk":18330003.6,"purpose_expenditure":[["2321",3301145.27],["6171",3006282.59],["3639",2691766.83],["3745",1074482.13],["5512",941769.64],["3631",596466.21],["6112",517763],["3722",322178.36],["3612",318968.42],["6399",245205],["3723",229650.14],["3635",169400],["3726",146213.62],["6320",140657],["3399",96889.3],["3613",74564],["3419",70000],["4351",50700],["2219",36573.33],["5519",30000],["6114",25311],["3429",25000],["1031",17677],["6409",15260],["1037",10000],["3522",10000],["3341",9453.9],["3721",8863],["6310",4347],["4379",3000],["3314",1014],["3632",800]],"purpose_expenditure_total_czk":14191400.74}},"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."}}}}