{"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:00529991","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00529991","name":"OBEC ŠESTAJOVICE","short_name":"ŠESTAJOVICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":547654},"amounts":{"revenue_approved":6800000,"revenue_adjusted":8173500,"revenue_actual":7746406.91,"expense_approved":9206000,"expense_adjusted":10579500,"expense_actual":7992181.42,"tax_revenue":4570540.87,"nontax_revenue":643566.04,"capital_revenue":50000,"transfer_revenue":2482300,"current_expense":4168519.34,"capital_expense":3823662.08,"budget_balance":-245774.51,"cash_current":17333985.91,"cash_previous":17505994.8},"ratios":{"revenue_execution":0.94774661,"expense_execution":0.75544037,"balance_to_revenue":-0.03172755,"cash_to_expense":2.16886792,"cash_yoy":-0.00982571,"capital_expense_share":0.47842534,"transfer_revenue_share":0.32044534},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00529991/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00529991"},"seo":{"slug":"sestajovice-00529991","path":"/cz/municipalities/sestajovice-00529991/"},"population":{"value":165,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6800000,"expenditure_czk":9206000,"financing_czk":2406000,"balance_czk":-2406000},{"stage":"revised","revenue_czk":8173500,"expenditure_czk":10579500,"financing_czk":2406000,"balance_czk":-2406000},{"stage":"actual","revenue_czk":7746406.91,"expenditure_czk":7992181.42,"financing_czk":245774.51,"balance_czk":-245774.51}],"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",2906000],["6123",1500000],["6122",1245000],["5169",695000],["5023",580000],["5901",332000],["5365",245000],["5011",220000],["5171",210000],["6130",200000],["5154",190000],["5137",158000],["5139",99000],["5021",86500],["5032",72000],["5031",50000],["5175",35500],["5163",35000],["5168",35000],["5162",30000],["5223",30000],["5903",30000],["5222",23900],["5167",20000],["5156",17000],["5136",15000],["5173",15000],["5194",15000],["5499",15000],["5364",13500],["5019",10000],["5164",10000],["5212",10000],["5132",9000],["5362",8100],["5166",7000],["5329",6500],["5151",6000],["5176",5000],["5179",5000],["5339",3000],["5492",3000],["5161",2000],["5038",1000],["5131",1000],["5321",1000]],"economic_expenditure_total_czk":9206000,"economic_financing":[["8115",2406000]],"economic_financing_total_czk":2406000,"economic_revenue":[["1211",1750000],["4216",1399065.42],["1121",900000],["1511",670000],["1111",640000],["2141",300000],["1122",245000],["2131",171000],["1345",120000],["1113",115000],["2132",90800],["4112",71800],["2324",56000],["4116",55934.58],["1112",50000],["2111",35000],["4111",32000],["2139",25000],["1386",20000],["3119",15000],["1381",10000],["1387",10000],["2119",5000],["3122",5000],["1341",2400],["2133",2000],["2142",2000],["2112",1000],["1343",500],["1361",500]],"economic_revenue_total_czk":6800000,"purpose_expenditure":[["3639",3002000],["5512",2539000],["6171",820000],["3745",760000],["6112",680000],["3412",250000],["6399",245000],["3722",150000],["3723",100000],["3631",90000],["2212",80000],["3399",80000],["3612",50000],["3613",50000],["3314",43500],["3319",36000],["6310",35000],["6114",32000],["3525",30000],["5213",30000],["1036",20000],["2310",20000],["2321",20000],["3721",20000],["6402",13500],["3632",10000]],"purpose_expenditure_total_czk":9206000},"revised":{"economic_expenditure":[["6121",3686500],["6123",1500000],["6122",1245000],["5169",727000],["5023",580000],["5171",560000],["5901",332500],["5365",245000],["5011",220000],["6130",200000],["5139",199000],["5154",190000],["5137",156000],["5021",86500],["5032",72000],["5222",51400],["5031",50000],["5493",43000],["6129",42000],["5175",35500],["5163",35000],["5168",35000],["5162",30000],["5223",30000],["5903",30000],["5167",20000],["5156",17000],["5136",15000],["5173",15000],["5194",15000],["5499",15000],["5364",13500],["5019",10000],["5164",10000],["5212",10000],["5132",9000],["5362",8100],["5166",7000],["5329",6500],["5151",6000],["5176",5000],["5179",5000],["5339",3000],["5492",3000],["5161",2000],["5038",1000],["5131",1000],["5321",1000]],"economic_expenditure_total_czk":10579500,"economic_financing":[["8115",2406000]],"economic_financing_total_czk":2406000,"economic_revenue":[["1211",1750000],["4216",1399065.42],["4222",1300000],["1121",900000],["1511",670000],["1111",640000],["2141",300000],["1122",245000],["2131",171000],["1345",120000],["1113",115000],["2132",90800],["4116",78934.58],["4112",71800],["2324",56000],["1112",50000],["2321",50000],["2111",35000],["4111",32500],["2139",25000],["1386",20000],["3119",15000],["1381",10000],["1387",10000],["2119",5000],["3122",5000],["1341",2400],["2133",2000],["2142",2000],["2112",1000],["1343",500],["1361",500]],"economic_revenue_total_czk":8173500,"purpose_expenditure":[["3639",4150500],["5512",2698500],["6171",820000],["3745",760000],["6112",680000],["3412",249000],["6399",245000],["3722",150000],["3723",100000],["3631",90000],["2212",80000],["3399",80000],["3314",66500],["3612",50000],["3613",50000],["4359",43000],["3319",36000],["6310",35000],["6114",32500],["3525",30000],["5213",30000],["1036",20000],["2310",20000],["2321",20000],["3721",20000],["6402",13500],["3632",10000]],"purpose_expenditure_total_czk":10579500},"actual":{"economic_expenditure":[["6121",2566351.16],["6122",1214487],["5171",934460.3],["5169",800762.34],["5023",550345],["5139",319297.41],["5365",243180],["5137",201931.68],["5011",198442],["5154",159326.48],["5021",124833],["5032",67356],["5167",60545],["5222",51490],["5031",48113],["5163",47675.21],["5493",43000],["6129",42023.92],["5175",38896.14],["5168",34510.95],["5223",30000],["5123",28716],["5156",18964.3],["5164",18909.9],["5162",18719.08],["5499",17600],["5364",13403.45],["5173",13017],["5194",11269.31],["5019",10375],["5212",10000],["5151",9000],["5362",8905],["5329",6480],["5172",5927.79],["5132",5805],["5179",4998],["5339",3000],["5492",3000],["5176",1400],["5039",1397],["5136",1344],["5321",1000],["5038",823],["6123",800],["5161",301]],"economic_expenditure_total_czk":7992181.42,"economic_financing":[["8115",245774.51]],"economic_financing_total_czk":245774.51,"economic_revenue":[["1211",1742887.27],["4216",1399065.42],["1121",932108.76],["4222",900000],["1511",663130.49],["1111",632665.11],["2141",264780.04],["1122",243180],["2131",171639],["1113",123295.16],["1345",122295],["2132",91575],["4116",78934.58],["4112",71800],["1112",60775.75],["2324",53918],["1386",33955.2],["4111",32500],["3122",30000],["2139",29800],["2111",28791],["3119",20000],["1387",13310.99],["1341",2400],["2142",2063],["2133",1000],["1381",277.82],["1361",250],["1382",9.32]],"economic_revenue_total_czk":7746406.91,"purpose_expenditure":[["3639",3864189.13],["5512",1149043.3],["3745",688917],["6112",624866],["6171",624364.64],["6399",243180],["3412",239685.02],["3722",146808.96],["3723",94667.61],["3399",54492.35],["3314",43727],["4359",43000],["3631",38164.84],["6114",30803.4],["3525",30000],["6310",18707.21],["3721",13960.01],["6402",13403.45],["2321",11263],["3319",10063],["2212",6981.5],["1036",1894]],"purpose_expenditure_total_czk":7992181.42}},"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."}}}}