{"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:00246191","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00246191","name":"Město Vyšší Brod","short_name":"Vyšší Brod","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545848},"amounts":{"revenue_approved":158606800,"revenue_adjusted":181234012.95,"revenue_actual":181234012.95,"expense_approved":291394500,"expense_adjusted":196175597.86,"expense_actual":196175597.86,"tax_revenue":89522846,"nontax_revenue":57579127.79,"capital_revenue":3096494,"transfer_revenue":31035545.16,"current_expense":120370833.03,"capital_expense":75804764.83,"budget_balance":-14941584.91,"cash_current":180645040.42,"cash_previous":195871464.14},"ratios":{"revenue_execution":1,"expense_execution":1,"balance_to_revenue":-0.0824436,"cash_to_expense":0.92083339,"cash_yoy":-0.07773681,"capital_expense_share":0.38641281,"transfer_revenue_share":0.1712457},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00246191/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00246191"},"seo":{"slug":"vyssi-brod","path":"/cz/municipalities/vyssi-brod/"},"population":{"value":2625,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":158606800,"expenditure_czk":291394500,"financing_czk":132787700,"balance_czk":-132787700},{"stage":"revised","revenue_czk":181234012.95,"expenditure_czk":196175597.86,"financing_czk":14941584.91,"balance_czk":-14941584.91},{"stage":"actual","revenue_czk":181234012.95,"expenditure_czk":196175597.86,"financing_czk":14941584.91,"balance_czk":-14941584.91}],"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",114360000],["5171",28440000],["5169",28343000],["5011",22640000],["5362",18106000],["6123",13550000],["5152",13040000],["5331",7800000],["6130",6000000],["5031",5860000],["5154",3463000],["5139",3455150],["5032",2259000],["5023",2000000],["5137",1745000],["5151",1674000],["5021",1566000],["5153",1510000],["6122",1499000],["5168",1276400],["5156",1130000],["5163",918000],["5166",816050],["5136",700000],["5499",680000],["5164",653200],["5132",628000],["5901",600000],["6460",600000],["5042",565000],["5222",553000],["5167",523000],["6125",500000],["5162",445000],["6351",367000],["5173",339000],["5364",300000],["5161",278000],["5194",247500],["5329",225000],["6119",200000],["5179",196500],["5041",131000],["5172",128000],["5229",114800],["5321",100000],["5903",100000],["6371",100000],["5175",93000],["5195",85000],["5038",80000],["5213",72400],["5134",64000],["5492",50000],["5133",43000],["5660",40000],["5131",39500],["5176",23000],["5339",20000],["5138",15000],["5142",10000],["5192",10000],["5221",10000],["5223",10000],["5216",5000]],"economic_expenditure_total_czk":291394500,"economic_financing":[["8115",132787700]],"economic_financing_total_czk":132787700,"economic_revenue":[["2111",33128000],["1387",30000000],["1211",25500000],["1121",12500000],["2132",10917000],["1122",10000000],["1111",8500000],["1511",6000000],["3111",5000000],["4112",2631800],["1113",2100000],["4122",2004000],["2141",2000000],["2122",1835000],["1345",850000],["1342",700000],["2329",660000],["2212",610000],["1361",600000],["2229",600000],["1112",550000],["2324",450000],["1386",400000],["2131",300000],["2149",300000],["2139",160000],["2112",85000],["1343",80000],["1341",50000],["2226",50000],["2119",20000],["4121",20000],["2143",5000],["1335",1000]],"economic_revenue_total_czk":158606800,"purpose_expenditure":[["3613",58184000],["2321",22050000],["6171",18401000],["6399",18000000],["3113",16867000],["3639",16366000],["3723",14699000],["3634",13990000],["5512",13750000],["3322",13055000],["2219",11850000],["2212",10150000],["1032",7861000],["3612",7567400],["4351",5546000],["3319",5112000],["5311",4938500],["6112",3609000],["3745",3523000],["1031",3350000],["2310",3330000],["3631",2950000],["6409",2850000],["3722",2733000],["4359",1842400],["3412",1520000],["3314",1070000],["6320",800000],["3632",729000],["3611",600000],["2143",545500],["3313",520000],["3699",482050],["3419",452000],["3341",420000],["2229",340000],["6402",300000],["3721",280000],["3399",174650],["3315",100000],["3635",100000],["5213",100000],["5273",100000],["6310",80000],["1039",46000],["3729",40000],["1014",11000],["2169",10000]],"purpose_expenditure_total_czk":291394500},"revised":{"economic_expenditure":[["6121",54321935.08],["5169",24385634.02],["5011",22782267],["5171",15408527.77],["5362",10861739.71],["6130",9891645],["5152",8988775.47],["5331",7820000],["6122",5904476.25],["5031",5700780],["6123",4704716],["5154",2205231.41],["5032",2198300],["5139",1873259.7],["5023",1735252],["5137",1517437.57],["5151",1315370.76],["5166",1219539.71],["5336",1203847.6],["5021",1186756],["5168",1125369],["5163",935254.96],["5156",899388.4],["5164",748622.34],["5153",601055.2],["5136",558418.45],["5213",526354.3],["5222",478100],["5167",421316.54],["5499",410940.96],["6351",367000],["6125",361185],["5123",336780.49],["5172",335363.6],["5162",311502.98],["5173",293556.9],["5132",275657.3],["5041",221748.91],["5026",207774],["5042",189876.8],["5161",176087.82],["6111",159720],["5175",134734],["5194",118106.4],["5179",103232.18],["5038",92137],["6119",91087.5],["5134",82920],["5024",80568],["5364",71205.87],["5138",47383],["5229",45000],["5192",41623.88],["5131",25008],["5329",25000],["5492",18731],["5221",17000],["5142",9014.63],["6127",3000],["5365",1700],["5176",1000],["5909",550],["5141",31.4]],"economic_expenditure_total_czk":196175597.86,"economic_financing":[["8115",14941584.91]],"economic_financing_total_czk":14941584.91,"economic_revenue":[["2111",37573186.38],["1211",29262183.9],["4222",18000000],["1121",15677448.43],["2132",11845893.96],["1387",11195128.86],["1111",11012757.39],["1511",7707204.88],["1122",6710760],["4116",5107202.39],["4216",3295175.77],["3111",3096494],["2122",2248204],["4122",2208000],["4112",2152500],["1113",2071318.85],["1385",1607958.02],["2141",1406999.22],["1112",1021715.94],["1361",984996],["2329",887101.23],["1345",863668],["2229",790478.33],["2212",773637.5],["1342",669250],["2324",551175.28],["1386",544182.63],["2131",319842],["2322",303397],["2321",249530],["2139",203989],["4121",187667],["2149",126321.65],["2310",107858],["1343",94876],["4111",85000],["2112",73528],["2119",64680.55],["1341",58285],["2226",47951.23],["1335",25867.2],["1383",10704.39],["2328",5354.46],["1381",4483.81],["1334",56.7]],"economic_revenue_total_czk":181234012.95,"purpose_expenditure":[["3613",25574487.65],["3639",21272791.51],["3113",20786302.47],["6171",17625744.68],["3723",13059397.99],["6399",10682567.21],["3634",9030807.3],["3612",8140176.96],["2212",7082771.07],["4339",7057325.25],["1032",6964418.89],["3319",5015797.8],["5311",4910893.19],["4351",3997740.26],["3322",3658741.59],["5512",3204183.57],["6112",3005515.97],["1031",2845507.12],["3745",2437792.33],["2310",2350791.25],["3722",2196353.73],["6409",1964870.74],["2219",1919508.81],["3631",1833402.9],["3632",1502746.38],["4359",1438938.81],["2321",980525.94],["3314",904324.66],["3412",833208.32],["6320",830231],["2143",458863.05],["3419",443100],["4350",417450],["3313",323876.26],["3721",262925.5],["2223",244299],["3699",223826.57],["2229",161523.4],["3399",106543.4],["3341",92710.45],["6310",74732.99],["6402",71205.87],["3635",62350],["6114",52195.02],["1039",44921],["3315",27210]],"purpose_expenditure_total_czk":196175597.86},"actual":{"economic_expenditure":[["6121",54321935.08],["5169",24385634.02],["5011",22782267],["5171",15408527.77],["5362",10861739.71],["6130",9891645],["5152",8988775.47],["5331",7820000],["6122",5904476.25],["5031",5700780],["6123",4704716],["5154",2205231.41],["5032",2198300],["5139",1873259.7],["5023",1735252],["5137",1517437.57],["5151",1315370.76],["5166",1219539.71],["5336",1203847.6],["5021",1186756],["5168",1125369],["5163",935254.96],["5156",899388.4],["5164",748622.34],["5153",601055.2],["5136",558418.45],["5213",526354.3],["5222",478100],["5167",421316.54],["5499",410940.96],["6351",367000],["6125",361185],["5123",336780.49],["5172",335363.6],["5162",311502.98],["5173",293556.9],["5132",275657.3],["5041",221748.91],["5026",207774],["5042",189876.8],["5161",176087.82],["6111",159720],["5175",134734],["5194",118106.4],["5179",103232.18],["5038",92137],["6119",91087.5],["5134",82920],["5024",80568],["5364",71205.87],["5138",47383],["5229",45000],["5192",41623.88],["5131",25008],["5329",25000],["5492",18731],["5221",17000],["5142",9014.63],["6127",3000],["5365",1700],["5176",1000],["5909",550],["5141",31.4]],"economic_expenditure_total_czk":196175597.86,"economic_financing":[["8115",15226263.72],["8901",-284678.81]],"economic_financing_total_czk":14941584.91,"economic_revenue":[["2111",37573186.38],["1211",29262183.9],["4222",18000000],["1121",15677448.43],["2132",11845893.96],["1387",11195128.86],["1111",11012757.39],["1511",7707204.88],["1122",6710760],["4116",5107202.39],["4216",3295175.77],["3111",3096494],["2122",2248204],["4122",2208000],["4112",2152500],["1113",2071318.85],["1385",1607958.02],["2141",1406999.22],["1112",1021715.94],["1361",984996],["2329",887101.23],["1345",863668],["2229",790478.33],["2212",773637.5],["1342",669250],["2324",551175.28],["1386",544182.63],["2131",319842],["2322",303397],["2321",249530],["2139",203989],["4121",187667],["2149",126321.65],["2310",107858],["1343",94876],["4111",85000],["2112",73528],["2119",64680.55],["1341",58285],["2226",47951.23],["1335",25867.2],["1383",10704.39],["2328",5354.46],["1381",4483.81],["1334",56.7]],"economic_revenue_total_czk":181234012.95,"purpose_expenditure":[["3613",25574487.65],["3639",21272791.51],["3113",20786302.47],["6171",17625744.68],["3723",13059397.99],["6399",10682567.21],["3634",9030807.3],["3612",8140176.96],["2212",7082771.07],["4339",7057325.25],["1032",6964418.89],["3319",5015797.8],["5311",4910893.19],["4351",3997740.26],["3322",3658741.59],["5512",3204183.57],["6112",3005515.97],["1031",2845507.12],["3745",2437792.33],["2310",2350791.25],["3722",2196353.73],["6409",1964870.74],["2219",1919508.81],["3631",1833402.9],["3632",1502746.38],["4359",1438938.81],["2321",980525.94],["3314",904324.66],["3412",833208.32],["6320",830231],["2143",458863.05],["3419",443100],["4350",417450],["3313",323876.26],["3721",262925.5],["2223",244299],["3699",223826.57],["2229",161523.4],["3399",106543.4],["3341",92710.45],["6310",74732.99],["6402",71205.87],["3635",62350],["6114",52195.02],["1039",44921],["3315",27210]],"purpose_expenditure_total_czk":196175597.86}},"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."}}}}