{"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:00262170","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262170","name":"Město Vejprty","short_name":"Vejprty","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563404},"amounts":{"revenue_approved":172962400,"revenue_adjusted":221171400,"revenue_actual":221614335.17,"expense_approved":182962400,"expense_adjusted":227804400,"expense_actual":210350800.54,"tax_revenue":69411177.53,"nontax_revenue":22221949.8,"capital_revenue":3374445,"transfer_revenue":126606762.84,"current_expense":157586942.03,"capital_expense":52763858.51,"budget_balance":11263534.63,"cash_current":65131017.54,"cash_previous":59188057.9},"ratios":{"revenue_execution":1.00200268,"expense_execution":0.9233834,"balance_to_revenue":0.05082494,"cash_to_expense":0.30963047,"cash_yoy":0.10040809,"capital_expense_share":0.25083745,"transfer_revenue_share":0.5712932},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262170/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262170"},"seo":{"slug":"vejprty","path":"/cz/municipalities/vejprty/"},"population":{"value":2751,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":172962400,"expenditure_czk":182962400,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"revised","revenue_czk":221171400,"expenditure_czk":227804400,"financing_czk":6633000,"balance_czk":-6633000},{"stage":"actual","revenue_czk":221614335.17,"expenditure_czk":210350800.54,"financing_czk":-11263534.63,"balance_czk":11263534.63}],"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":[["5336",69188000],["5331",31692000],["6121",26984000],["5011",15533000],["6351",5195000],["5169",4405000],["5031",4172000],["5159",3730000],["5171",3160000],["5365",2768000],["5021",2255000],["5023",1800000],["5032",1569000],["5154",1134000],["5499",992000],["5362",950000],["5139",727400],["5163",630000],["5137",566000],["5168",472000],["5153",459000],["5222",340000],["5329",307000],["5138",300000],["6119",285000],["5162",284000],["5151",269000],["5132",258000],["5175",241000],["6122",195000],["5167",166000],["5161",147000],["5166",140000],["5216",134000],["5811",130000],["5194",125000],["5024",120000],["5038",100000],["5903",100000],["6130",100000],["5156",90000],["5178",90000],["5229",90000],["5172",88000],["5164",82000],["5492",80000],["5173",51000],["5192",50000],["5179",45000],["5134",44000],["5136",33000],["5364",25000],["5019",20000],["5029",15000],["5041",15000],["5142",10000],["5133",9000],["5039",3000]],"economic_expenditure_total_czk":182962400,"economic_financing":[["8115",15000000],["8118",-10000000],["8117",5000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["4122",67528000],["1211",25800000],["1121",13130000],["1111",9800000],["4116",7087000],["4112",6993400],["1511",5900000],["2132",5830000],["4216",4621000],["3111",4000000],["4131",3000000],["1345",2790000],["1122",2768000],["1113",1660000],["4213",1600000],["2324",1317000],["2329",1056000],["2321",1040000],["2111",1014000],["1112",790000],["4152",634000],["2131",616000],["1333",600000],["1343",500000],["1361",500000],["2122",416000],["2141",400000],["1386",300000],["2133",257000],["2212",245000],["1344",160000],["1387",140000],["4111",120000],["1381",110000],["1341",90000],["1342",60000],["4121",50000],["1349",20000],["2112",10000],["2119",10000]],"economic_revenue_total_czk":172962400,"purpose_expenditure":[["4357",71851000],["6171",26252400],["3639",21503000],["3111",12829000],["3392",7281000],["2219",5770000],["3113",5180000],["4354",4870000],["3722",3342000],["4350",2907000],["6112",2463000],["3631",2233000],["5399",2162000],["3725",2108000],["5512",2012000],["3613",1950000],["5311",1047000],["3231",1022000],["3633",1000000],["3412",676000],["3691",642000],["3141",450000],["3322",400000],["3635",385000],["3745",370000],["3429",357000],["3721",320000],["2321",312000],["3391",280000],["3612",200000],["3419",190000],["3313",143000],["6114",120000],["5213",100000],["6310",85000],["3729",70000],["3399",30000],["6402",25000],["2333",15000],["4372",10000]],"purpose_expenditure_total_czk":182962400},"revised":{"economic_expenditure":[["5336",79085000],["6121",30725000],["6356",29609000],["5331",27668000],["5011",15533000],["5171",6984000],["5169",5826000],["5031",4180000],["5159",3848000],["5365",3132000],["5021",2636000],["5137",2080000],["5023",1850000],["5032",1579000],["5362",1350000],["6351",1264000],["5154",1191000],["5499",926000],["5139",843400],["5364",636000],["5163",630000],["5168",472000],["5153",463000],["5222",390000],["5175",324000],["6122",317000],["5167",303000],["6349",302000],["5363",293000],["6119",285000],["5162",284000],["5151",269000],["5132",258000],["6130",178000],["5492",163000],["5161",147000],["5166",140000],["5216",134000],["5811",130000],["5194",125000],["5024",120000],["5179",105000],["5172",104000],["5038",100000],["5156",100000],["5903",100000],["5178",90000],["5041",85000],["5164",82000],["5173",51000],["5192",50000],["5134",44000],["5138",42000],["5229",40000],["5136",33000],["5909",32000],["5019",20000],["5029",15000],["5142",10000],["5133",9000],["5366",6000],["5329",5000],["5339",5000],["5039",3000],["6123",1000]],"economic_expenditure_total_czk":227804400,"economic_financing":[["8118",-40000000],["8117",35000000],["8115",11633000]],"economic_financing_total_czk":6633000,"economic_revenue":[["4122",76177000],["4216",29609000],["1211",26900000],["1121",14380000],["1111",9800000],["4116",8779000],["4112",6993400],["2122",6788000],["1511",6350000],["2132",6301000],["3111",3500000],["1122",3132000],["4131",3000000],["1345",2790000],["2321",2040000],["2324",1928000],["1113",1660000],["4213",1600000],["2111",1137000],["2329",1108000],["1112",905000],["2131",726000],["1343",621000],["2229",611000],["1333",600000],["1361",600000],["2141",525000],["1386",520000],["2322",337000],["1344",280000],["2133",280000],["2212",245000],["1387",200000],["4121",124000],["4222",120000],["4111",118000],["3113",98000],["1341",90000],["4129",87000],["1342",60000],["1349",20000],["2112",10000],["2119",10000],["1356",7000],["1381",5000]],"economic_revenue_total_czk":221171400,"purpose_expenditure":[["4357",110884000],["6171",27964400],["3639",19043000],["3111",13148000],["3113",7766000],["3392",7602000],["2219",5988000],["4354",5480000],["3722",3502000],["4350",3180000],["3613",2592000],["6112",2540000],["5512",2243000],["5399",2167000],["3725",2079000],["3631",1717000],["5311",1109000],["3231",1034000],["3633",1000000],["3322",950000],["6310",696000],["3412",680000],["3691",644000],["3745",530000],["3141",458000],["3429",441000],["3635",385000],["3391",327000],["2321",312000],["3721",305000],["3419",230000],["3612",200000],["3313",173000],["6114",120000],["5213",100000],["3729",70000],["3326",59000],["6402",31000],["3399",30000],["2333",15000],["4372",10000]],"purpose_expenditure_total_czk":227804400},"actual":{"economic_expenditure":[["5336",79083795.73],["6356",29609417.31],["5331",27668154.99],["6121",21065706.15],["5011",14837491],["5171",4989117.32],["5169",4369245.6],["5031",4001783],["5159",3317818.85],["5365",3132135],["5021",2470654],["5023",1778078],["5032",1514002],["5137",1399599.83],["5362",1369242.99],["6351",1264136.06],["5499",883606],["5154",829998.64],["5139",715766.38],["5163",643617.68],["5364",630170.2],["5168",484831.59],["5153",373908.1],["5132",335563.3],["5175",305569.44],["6349",301426.4],["5363",290932],["5162",279165.15],["5222",260000],["5167",219806.4],["6122",193562.59],["5151",190915.34],["6130",178400],["6119",150000],["5216",133248],["5492",127500],["5024",120000],["5179",93615.12],["5178",88614.72],["5161",82847],["5038",80841],["5164",76985.31],["5041",70000],["5166",70000],["5156",68024.1],["5194",50813.5],["5909",30513.11],["5172",23945.53],["5138",23173.2],["5173",22572.31],["5134",21674],["5136",15460],["5366",5867.6],["5339",5000],["5133",1279],["6123",1210]],"economic_expenditure_total_czk":210350800.54,"economic_financing":[["8118",-40000000],["8117",35000000],["8115",-7068618.56],["8901",805083.93]],"economic_financing_total_czk":-11263534.63,"economic_revenue":[["4122",76177120],["4216",29609417.31],["1211",26909841.21],["1121",14406851.95],["1111",10180490.33],["4116",8778785.53],["4112",6993400],["2122",6788124.7],["1511",6368554.72],["2132",6207333.34],["3111",3306600],["1122",3132135],["4131",3000000],["1345",2539131.25],["2321",2050000],["2324",1992487.28],["1113",1904343.06],["4213",1600000],["2111",1222595.9],["2329",1118579.84],["1112",939091.73],["2131",730024.72],["1343",622048],["2229",611460],["1333",609078],["1361",599288.21],["2141",527918.85],["1386",524901.76],["2322",381039],["1344",325981.8],["2212",290004],["2133",273653],["1387",205718.49],["4121",123587],["4222",120400],["4111",117500],["1341",91081],["4129",86553],["3113",67845],["1349",26691.48],["1342",13500],["2119",12382.2],["1356",7920],["2112",6315],["2143",5904.97],["1381",4190.34],["2310",4127],["1335",339.2]],"economic_revenue_total_czk":221614335.17,"purpose_expenditure":[["4357",105500223.86],["6171",26319561.21],["3639",17649993.99],["3111",11762965.52],["3113",7766040.64],["3392",6451635.02],["4354",5480266.1],["2219",4032247.42],["3722",3339407.29],["4350",3179220],["6112",2353939],["3613",2112554.61],["5512",2090663.58],["5399",2019104.96],["3725",1802007.25],["3631",1716886.88],["3231",953938.4],["5311",866296.15],["6310",676079.28],["3322",526941.37],["3412",524067.55],["3691",517960.31],["3429",405700.24],["3745",394835.49],["2321",301426.4],["3391",285554.61],["3141",247583.37],["3635",235000],["3419",220000],["3721",211593.48],["3313",151528.67],["6114",117260],["3326",48700],["3729",27691.96],["6402",24577.8],["3399",20930.5],["3612",12300],["2333",4117.63]],"purpose_expenditure_total_czk":210350800.54}},"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."}}}}