{"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:00653985","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00653985","name":"OBEC VESTEC","short_name":"VESTEC","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":547565},"amounts":{"revenue_approved":5070145,"revenue_adjusted":8163320,"revenue_actual":8426261.1,"expense_approved":5070145,"expense_adjusted":6745645,"expense_actual":5493720.89,"tax_revenue":4629996.17,"nontax_revenue":86457.93,"capital_revenue":0,"transfer_revenue":3709807,"current_expense":3262519.89,"capital_expense":2231201,"budget_balance":2932540.21,"cash_current":4879022.08,"cash_previous":2197904.13},"ratios":{"revenue_execution":1.03221007,"expense_execution":0.81441002,"balance_to_revenue":0.3480239,"cash_to_expense":0.88810884,"cash_yoy":1.21985209,"capital_expense_share":0.40613658,"transfer_revenue_share":0.44026727},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00653985/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00653985"},"seo":{"slug":"vestec-00653985","path":"/cz/municipalities/vestec-00653985/"},"population":{"value":193,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5070145,"expenditure_czk":5070145,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":8163320,"expenditure_czk":6745645,"financing_czk":-1417675,"balance_czk":1417675},{"stage":"actual","revenue_czk":8426261.1,"expenditure_czk":5493720.89,"financing_czk":-2932540.21,"balance_czk":2932540.21}],"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":[["5137",1311154],["6121",660656],["5011",650000],["5023",580000],["5169",458200],["6119",338800],["5154",184500],["5031",165000],["5032",113000],["5139",85500],["5171",77000],["5163",56000],["5021",50000],["5156",42000],["5222",40000],["5364",33300],["5173",31000],["5168",30000],["5175",20000],["5365",20000],["5134",15000],["5159",15000],["5329",12435],["5167",11000],["5194",11000],["5038",10000],["5179",7000],["5042",5000],["5151",5000],["5162",5000],["5166",5000],["5221",5000],["5492",5000],["5362",3600],["5133",2000],["5903",2000],["5132",1000],["5136",1000],["5161",1000],["5321",1000],["5041",500],["5164",500]],"economic_expenditure_total_czk":5070145,"economic_revenue":[["1211",1800500],["1121",903500],["4222",653000],["1111",580300],["1511",500000],["1345",165600],["1113",145500],["4112",71800],["2324",57000],["1112",41400],["1122",40000],["2131",25055],["1381",25000],["1386",20000],["2132",15000],["4116",12640],["1387",10000],["1341",2850],["1361",500],["2141",300],["2142",200]],"economic_revenue_total_czk":5070145,"purpose_expenditure":[["6171",1550388],["5512",1358654],["6112",666000],["2212",376368],["3635",338800],["3722",201500],["3631",100500],["3723",70000],["6320",50000],["3399",49000],["3745",48000],["3639",44000],["2321",35000],["6402",33300],["3613",30000],["6409",28435],["3721",20000],["6399",20000],["3421",16000],["3349",10000],["3612",8000],["6310",6000],["2219",4000],["5213",4000],["2333",2000],["3341",200]],"purpose_expenditure_total_czk":5070145,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",1404288],["5137",1391154],["5023",929000],["5011",543000],["5169",494200],["6119",338800],["5031",291368],["5171",214000],["5154",189500],["5365",150000],["5032",113000],["5163",109000],["6123",90000],["5139",84500],["5021",50000],["5222",40000],["5364",36300],["5901",32500],["5173",31000],["5168",30000],["5156",27000],["5175",20000],["5134",16000],["5159",15000],["5329",12435],["5167",11000],["5194",11000],["5038",10000],["5229",10000],["5179",7000],["5492",7000],["5042",5000],["5151",5000],["5162",5000],["5166",5000],["5221",5000],["5362",3600],["5133",2000],["5903",2000],["5132",1000],["5136",1000],["5161",1000],["5321",1000],["5041",500],["5164",500]],"economic_expenditure_total_czk":6745645,"economic_financing":[["8115",-1417675]],"economic_financing_total_czk":-1417675,"economic_revenue":[["4216",2160675],["1211",1800500],["4222",1553000],["1121",903500],["1111",580300],["1511",500000],["1345",165600],["1113",145500],["4112",71800],["2324",57000],["1112",41400],["1122",40000],["4111",32500],["2131",25055],["1381",25000],["1386",20000],["2132",15000],["4116",12640],["1387",10000],["1341",2850],["1361",500],["2141",300],["2142",200]],"economic_revenue_total_czk":8163320,"purpose_expenditure":[["6171",1613388],["5512",1408654],["6112",1141368],["2212",831000],["3613",420000],["3635",338800],["3722",296500],["6399",150000],["3631",117500],["6320",93000],["3399",51000],["3745",46000],["6402",36300],["6114",32500],["3639",29000],["6409",28435],["2321",28000],["3721",20000],["3421",16000],["6310",16000],["3349",10000],["3612",5000],["3723",5000],["2219",4000],["5213",4000],["2333",2000],["4399",2000],["3341",200]],"purpose_expenditure_total_czk":6745645},"actual":{"economic_expenditure":[["6123",1381154],["5023",843986],["6121",608047],["5169",605295.34],["5011",323062],["5171",242571.8],["6119",242000],["5031",228680],["5021",177982],["5154",157707.74],["5365",147740],["5032",109503],["5163",92311.6],["5139",62325.51],["5156",39277],["5364",35887],["5173",33831],["5159",26298],["5492",21000],["5194",17139],["5362",16061],["5329",13740],["5168",12693.98],["5179",10696.19],["5038",9576.73],["5229",8000],["5019",5461],["5175",4442],["5222",4000],["5151",3729],["5134",3675],["5162",2196],["5039",1847],["5167",1500],["5161",305]],"economic_expenditure_total_czk":5493720.89,"economic_financing":[["8115",-2722306.77],["8901",-210233.44]],"economic_financing_total_czk":-2932540.21,"economic_revenue":[["4216",2610675],["1211",1771744.84],["1121",949940.55],["4222",900000],["1511",712928.07],["1111",650616.58],["1345",160333.33],["1122",145740],["1113",125444.92],["4112",71800],["4131",70000],["1112",61896.03],["2324",53556],["1386",34601.31],["4111",32500],["4116",24832],["2131",23295.6],["1387",13562.7],["2132",9300],["1341",2921],["1381",266.84],["2142",181],["2141",125.33]],"economic_revenue_total_czk":8426261.1,"purpose_expenditure":[["6171",1489303.32],["5512",1370634.19],["6112",1083315],["3613",403186.5],["3722",272965.34],["3635",242000],["6399",145740],["3631",110737.13],["6320",85830],["2212",80140.8],["3745",39840],["3399",38335],["6402",35887],["2321",27211.86],["6114",15643],["3721",13827.64],["6409",13740],["3639",7411],["6310",6481.6],["3421",5033],["3723",4458.51],["4399",2000]],"purpose_expenditure_total_czk":5493720.89}},"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."}}}}