{"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:00507644","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00507644","name":"Obec Vestec","short_name":"Vestec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":513458},"amounts":{"revenue_approved":133959000,"revenue_adjusted":151685051.6,"revenue_actual":157388706.56,"expense_approved":152132000,"expense_adjusted":154691251.6,"expense_actual":142785840.85,"tax_revenue":110397863.61,"nontax_revenue":20285271.11,"capital_revenue":19555036,"transfer_revenue":7150535.84,"current_expense":96982529.19,"capital_expense":45803311.66,"budget_balance":14602865.71,"cash_current":38807675.48,"cash_previous":29719820.78},"ratios":{"revenue_execution":1.03760196,"expense_execution":0.9230376,"balance_to_revenue":0.09278217,"cash_to_expense":0.27178938,"cash_yoy":0.3057843,"capital_expense_share":0.32078329,"transfer_revenue_share":0.04543233},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00507644/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00507644"},"seo":{"slug":"vestec-00507644","path":"/cz/municipalities/vestec-00507644/"},"population":{"value":3237,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":133959000,"expenditure_czk":152132000,"financing_czk":18173000,"balance_czk":-18173000},{"stage":"revised","revenue_czk":151685051.6,"expenditure_czk":154691251.6,"financing_czk":3006200,"balance_czk":-3006200},{"stage":"actual","revenue_czk":157388706.56,"expenditure_czk":142785840.85,"financing_czk":-14602865.71,"balance_czk":14602865.71}],"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",33250000],["5331",19250000],["5011",17850000],["5169",14878000],["6122",12940000],["6130",7000000],["5031",5500000],["5222",4620000],["5023",3900000],["5499",3900000],["6119",3200000],["5339",2800000],["5171",2300000],["5164",2280000],["5141",2200000],["5032",2020000],["5329",1710000],["5168",1535000],["5139",1480000],["5021",1120000],["5154",1040000],["5163",1015000],["5365",1000000],["5137",770000],["5167",655000],["5156",600000],["6123",500000],["5166",480000],["5132",350000],["5321",312000],["5162",305000],["5134",250000],["5175",187000],["5151",160000],["5153",150000],["5172",115000],["5038",110000],["6125",100000],["5133",90000],["5194",40000],["5229",35000],["5362",30000],["5173",25000],["5179",25000],["5161",20000],["5041",15000],["5019",10000],["5136",10000]],"economic_expenditure_total_czk":152132000,"economic_financing":[["8115",24400000],["8124",-6227000]],"economic_financing_total_czk":18173000,"economic_revenue":[["1387",37500000],["1211",27900000],["1511",16300000],["1121",14500000],["1111",11500000],["2132",9301000],["4121",5600000],["1113",1800000],["2142",1500000],["2212",1400000],["2111",1052000],["1122",1000000],["1112",750000],["2324",750000],["2131",610000],["4112",600000],["3209",323000],["1361",300000],["1386",300000],["2119",294000],["1343",250000],["1341",220000],["1334",50000],["2139",50000],["3111",37000],["4111",35000],["1346",20000],["2112",12000],["2141",5000]],"economic_revenue_total_czk":133959000,"purpose_expenditure":[["3745",16350000],["5311",16100000],["2341",12795000],["6171",11855000],["2411",11240000],["3639",9300000],["3722",7050000],["3636",6250000],["3111",5390000],["2212",5080000],["6112",5060000],["3412",4830000],["3113",4800000],["4349",4300000],["3419",3900000],["5512",3825000],["2310",3050000],["3319",2720000],["3631",2700000],["6310",2300000],["3421",2160000],["3429",1600000],["3723",1600000],["2292",1500000],["5399",1350000],["3349",1000000],["6399",1000000],["3635",900000],["3613",600000],["2219",410000],["3632",312000],["6320",240000],["2321",200000],["2221",130000],["5272",100000],["3612",50000],["6114",50000],["3721",20000],["3239",15000]],"purpose_expenditure_total_czk":152132000},"revised":{"economic_expenditure":[["6121",27402000],["5331",20300000],["5011",17655000],["5169",16795500],["6122",11130000],["5031",5240000],["6130",5210000],["5222",4800000],["6123",4750000],["5499",4000000],["5023",3900000],["6119",3625000],["5171",2630000],["5339",2620000],["5164",2341000],["5166",2225000],["5032",2060000],["5141",2000000],["5329",1795000],["5168",1725000],["5139",1723000],["5137",1710000],["5021",1220000],["5163",1145000],["5154",969000],["5365",693840],["5156",600000],["5194",590000],["5336",492411.6],["5321",492000],["5167",455000],["5175",362500],["5162",310000],["5133",202000],["6127",200000],["5134",180000],["5132",170000],["5172",160000],["5151",156000],["6125",155000],["5038",125000],["5153",105000],["5229",85000],["5173",35000],["5362",35000],["5179",30000],["5161",20000],["5363",20000],["5041",15000],["5192",12000],["5019",10000],["5136",10000]],"economic_expenditure_total_czk":154691251.6,"economic_financing":[["8115",9233200],["8124",-6227000]],"economic_financing_total_czk":3006200,"economic_revenue":[["1211",27900000],["1387",23000000],["1511",22800000],["3111",18067600],["1121",14500000],["1111",11500000],["2132",9831000],["4121",6020000],["2142",4454000],["1113",1900000],["2324",1891000],["2212",1700000],["2111",1060000],["1112",800000],["3202",794000],["1122",693840],["2141",675000],["4112",602700],["1386",600000],["4116",492411.6],["2119",399000],["3113",365000],["3209",323000],["1343",250000],["1361",250000],["2131",230000],["1341",220000],["1334",110000],["2310",100000],["2139",50000],["2322",42000],["4111",32500],["1346",20000],["2112",12000]],"economic_revenue_total_czk":151685051.6,"purpose_expenditure":[["5311",17870000],["3745",17705000],["6171",13905000],["2212",13630000],["2411",9040000],["3722",8400000],["5512",7965000],["3639",7810000],["3111",7312411.6],["3113",5200000],["6112",5060000],["3412",4872000],["4349",4450000],["3419",3900000],["3636",3725000],["3319",2950000],["3631",2900000],["2221",2130000],["6310",2100000],["3723",1700000],["2292",1650000],["3429",1580000],["5399",1550000],["2310",1430000],["3421",1070000],["3349",1000000],["2341",945000],["3635",700000],["6399",693840],["2219",610000],["6320",240000],["2321",200000],["3613",150000],["5272",100000],["3612",50000],["6114",50000],["3721",20000],["3239",15000],["3632",13000]],"purpose_expenditure_total_czk":154691251.6},"actual":{"economic_expenditure":[["6121",22662317.25],["5331",20300000],["5011",17588032],["5169",15470477.13],["6122",10057405],["6130",5185600],["5031",5086903],["5222",4800000],["6123",4404799.74],["5499",3972908.8],["5023",3719132],["6119",3173604.67],["5339",2609100],["5166",2176384],["5164",2107524.1],["5171",2006722.42],["5032",1948882],["5329",1777845],["5141",1776698.54],["5168",1599493.79],["5137",1537893.59],["5139",1286839.89],["5021",1079929],["5154",851293.79],["5163",849046.78],["5365",693840],["5194",529487],["5156",503694.73],["5336",492411.6],["5167",337494.58],["5321",334990],["5175",329039.5],["5162",299789.52],["6127",200000],["5172",133771.96],["5134",130367.2],["5133",120813],["6125",119585],["5151",109675.54],["5038",97973],["5229",84000],["5153",69593.43],["5132",48791.4],["5179",29074.4],["5362",22268],["5173",20406],["5161",18310],["5363",16000],["5192",11466.5],["5136",4166]],"economic_expenditure_total_czk":142785840.85,"economic_financing":[["8117",40878709],["8118",-40878709],["8115",-9087854.7],["8124",-6273651],["8113",758639.99]],"economic_financing_total_czk":-14602865.71,"economic_revenue":[["1211",28151940.84],["1511",24223063.98],["1387",23025634.43],["3111",18073220],["1121",15088281.22],["1111",11906335.68],["2132",9811022],["4121",6015140],["2142",4457881.39],["1385",2953642.77],["1113",1992985.84],["2324",1742631.5],["2212",1726288.31],["2111",1032009.25],["1112",983219.53],["3202",793816],["2141",719194.16],["1122",693840],["4112",602700],["1386",549639.87],["4116",492411.6],["2119",402261],["3113",365000],["3209",323000],["1361",252850],["2131",241237.5],["1343",230237.5],["1341",212873],["1334",109682],["2310",54000],["2139",43200],["2322",42456],["4111",40284.24],["1346",19360],["2112",13090],["1381",4276.95]],"economic_revenue_total_czk":157388706.56,"purpose_expenditure":[["5311",17291211.12],["3745",16339026.07],["6171",13548656.17],["2212",12536023.05],["2411",8361096.52],["3722",7569698.7],["3639",7373709.88],["3111",7222428.91],["5512",6996446.66],["3113",4810364],["6112",4731004],["4349",4395217.8],["3412",4252805.83],["3419",3900000],["3319",2892475.52],["3631",2776398.39],["3636",2676395.3],["2221",1893464.14],["6310",1820633.14],["3723",1691377.95],["2292",1645538],["3429",1395543.15],["5399",1238928.92],["2310",1185911.59],["3349",965976.4],["3421",886808.95],["2341",786456.56],["6399",693840],["3635",437553.89],["6320",232200],["2219",125524],["6114",40284.24],["3612",26662],["2321",21780],["3632",12800],["3239",8800],["3613",2800]],"purpose_expenditure_total_czk":142785840.85}},"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."}}}}