{"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:00240541","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240541","name":"Obec Nový Vestec","short_name":"Nový Vestec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538566},"amounts":{"revenue_approved":15000000,"revenue_adjusted":17910221.48,"revenue_actual":17726531.55,"expense_approved":15000000,"expense_adjusted":16702271.48,"expense_actual":14597184.11,"tax_revenue":11979937.56,"nontax_revenue":3494739.13,"capital_revenue":68600,"transfer_revenue":2183254.86,"current_expense":10931853.67,"capital_expense":3665330.44,"budget_balance":3129347.44,"cash_current":1375469.9,"cash_previous":2460162.9},"ratios":{"revenue_execution":0.98974385,"expense_execution":0.87396401,"balance_to_revenue":0.17653467,"cash_to_expense":0.09422844,"cash_yoy":-0.44090292,"capital_expense_share":0.25109846,"transfer_revenue_share":0.12316312},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240541/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240541"},"seo":{"slug":"novy-vestec","path":"/cz/municipalities/novy-vestec/"},"population":{"value":525,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15000000,"expenditure_czk":15000000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":17910221.48,"expenditure_czk":16702271.48,"financing_czk":-1207950,"balance_czk":1207950},{"stage":"actual","revenue_czk":17726531.55,"expenditure_czk":14597184.11,"financing_czk":-3129347.44,"balance_czk":3129347.44}],"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":[["5169",3505000],["5171",3117000],["5023",1500000],["5011",900000],["5154",600000],["5031",594200],["5329",586000],["5321",484000],["5139",399400],["6121",350000],["6130",300000],["5331",270000],["5021",260000],["5032",217500],["5362",201000],["5153",200000],["5166",200000],["6111",200000],["5365",155000],["5168",120500],["5141",120000],["5163",108000],["5173",101000],["5213",100000],["5137",99800],["5162",80000],["5175",65000],["5229",50000],["6119",50000],["5194",21000],["5156",17400],["5161",10000],["5136",6000],["5038",5200],["5167",5000],["5164",2000]],"economic_expenditure_total_czk":15000000,"economic_revenue":[["1211",4000000],["2111",3239900],["1121",2010000],["1111",1400000],["1511",1240000],["4116",1200000],["1345",935000],["1113",340000],["1122",190000],["4112",120000],["1112",90000],["2132",80000],["1386",40000],["2119",30000],["1381",20000],["1387",20000],["2321",20000],["1361",12000],["1334",10000],["1342",2000],["1343",1000],["2141",100]],"economic_revenue_total_czk":15000000,"purpose_expenditure":[["6171",2817000],["2219",2450000],["6112",2027000],["2310",1452000],["2321",1318000],["3113",986000],["3725",830000],["3722",800000],["3631",420000],["6399",355000],["3639",302000],["3111",270000],["3745",152000],["2212",150000],["3319",146000],["2292",100000],["6320",80000],["3635",50000],["3721",50000],["3723",50000],["5512",50000],["3419",35000],["3632",29000],["3314",28000],["6310",28000],["4199",25000]],"purpose_expenditure_total_czk":15000000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",3851900],["6121",2789150],["5023",1607500],["5011",964500],["5321",896000],["5154",681500],["5031",618200],["5329",586000],["6349",586000],["5139",476314.48],["5171",471800],["6130",300000],["5166",294000],["5021",292481],["5168",255500],["5032",233600],["5362",232100],["5137",173000],["6111",170000],["5365",155000],["5153",150000],["5163",140000],["6119",129000],["5175",115776],["5141",101000],["5173",101000],["5213",100000],["5162",97000],["5229",55100],["5194",21000],["5156",17400],["5161",10000],["5136",6000],["5038",5450],["5167",5000],["5179",5000],["5903",5000],["5164",4000]],"economic_expenditure_total_czk":16702271.48,"economic_financing":[["8124",-688000],["8115",-519950]],"economic_financing_total_czk":-1207950,"economic_revenue":[["1211",4371100],["2111",3424800],["1121",2344000],["1511",1744200],["1111",1582000],["4216",1191850],["1345",947500],["4222",464000],["4213",376600],["1113",340000],["1122",226000],["2132",169400],["1361",153500],["1112",152800],["4112",119600],["1386",86000],["2119",35600],["1387",33500],["4111",31271.48],["1341",22000],["1381",20000],["2321",20000],["3122",18600],["2131",15000],["1334",10000],["2133",7200],["1342",2000],["1343",1000],["2112",500],["2141",100],["2324",100]],"economic_revenue_total_czk":17910221.48,"purpose_expenditure":[["6171",3315100],["2212",2579700],["6112",2143100],["3113",1572000],["2310",1452000],["2321",1318000],["3722",864400],["3725",830000],["3631",420000],["3111",388000],["6399",355000],["3639",330100],["3745",240200],["3319",146000],["3635",129000],["2292",100000],["6320",80000],["2219",66300],["6310",60000],["3721",50000],["3723",50000],["5512",50000],["3314",36000],["3419",35000],["6114",31271.48],["3632",29000],["4199",25000],["5213",5000],["3114",2100]],"purpose_expenditure_total_czk":16702271.48},"actual":{"economic_expenditure":[["5169",3688303.06],["6121",2564572],["5023",1607451],["5011",944096.03],["5321",850364],["5154",652936.39],["6349",585987],["5031",581527],["5139",328482.96],["6130",300000],["5166",299453.54],["5021",275793.97],["5168",255184.77],["5032",230175],["5365",225960],["5137",217863.7],["5171",202637.44],["6119",128300],["5175",99698.54],["5153",92112.76],["5141",88197.76],["6111",86471.44],["5173",85367],["5162",80050.29],["5163",52964.8],["5229",50060],["5362",-43018.51],["5213",20064],["5194",15817],["5156",10179.06],["5164",3999],["5038",3979],["5179",3895.11],["5161",3399],["5136",3000],["5167",1452],["5363",408]],"economic_expenditure_total_czk":14597184.11,"economic_financing":[["8901",-2160675],["8905",-1365861.44],["8115",1084693],["8124",-687504]],"economic_financing_total_czk":-3129347.44,"economic_revenue":[["1211",4371079.5],["2111",3283938.8],["1121",2343909.49],["1511",1744164.81],["1111",1581994.69],["4216",1191850],["1345",947500],["4222",464000],["4213",376533.38],["1113",309499.57],["1122",225960],["2132",154367.55],["1361",153475.5],["1112",152718.56],["4112",119600],["1386",85378.1],["3122",68600],["1387",33464.61],["4111",31271.48],["2119",25527.8],["1341",21400],["2131",13100],["2321",10000],["1334",8736.4],["2133",7200],["1381",656.33],["2112",500],["2324",75],["2141",29.98]],"economic_revenue_total_czk":17726531.55,"purpose_expenditure":[["6171",3207607.25],["2212",2575368.1],["6112",2093691.97],["2321",1137114.31],["2310",982316.88],["3113",950987],["3722",864309.63],["3725",688378.84],["3111",385890.22],["3631",382842.19],["3639",328011],["3745",220009.99],["6399",150292.69],["3319",135894.54],["3635",128300],["6310",50734.8],["5512",49810],["2219",46784.32],["3721",36627.4],["3314",34370],["3723",31928.5],["6114",31271.48],["3419",30000],["3632",26554],["2292",20064],["4199",5795],["6320",2230]],"purpose_expenditure_total_czk":14597184.11}},"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."}}}}