{"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:00272418","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00272418","name":"Město Vysoké Veselí","short_name":"Vysoké Veselí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":573809},"amounts":{"revenue_approved":29030600,"revenue_adjusted":41054716.92,"revenue_actual":40629002.98,"expense_approved":43563445,"expense_adjusted":53035296.61,"expense_actual":27978157.86,"tax_revenue":22099220.68,"nontax_revenue":7946108.48,"capital_revenue":735979,"transfer_revenue":9847694.82,"current_expense":21946018.23,"capital_expense":6032139.63,"budget_balance":12650845.12,"cash_current":39598991.22,"cash_previous":26846137.99},"ratios":{"revenue_execution":0.98963057,"expense_execution":0.52753844,"balance_to_revenue":0.31137474,"cash_to_expense":1.41535377,"cash_yoy":0.47503493,"capital_expense_share":0.21560174,"transfer_revenue_share":0.24238091},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00272418/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00272418"},"seo":{"slug":"vysoke-veseli","path":"/cz/municipalities/vysoke-veseli/"},"population":{"value":880,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":29030600,"expenditure_czk":43563445,"financing_czk":14532845,"balance_czk":-14532845},{"stage":"revised","revenue_czk":41054716.92,"expenditure_czk":53035296.61,"financing_czk":11980579.69,"balance_czk":-11980579.69},{"stage":"actual","revenue_czk":40629002.98,"expenditure_czk":27978157.86,"financing_czk":-12650845.12,"balance_czk":12650845.12}],"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",23080000],["5011",4053500],["5171",3194000],["5331",2500000],["5169",1795500],["5023",1300000],["5365",1300000],["5031",1203400],["5154",615000],["5139",528000],["5032",500300],["5362",407000],["6130",400000],["5151",341500],["5499",279000],["5221",240000],["5153",239000],["5021",238000],["5163",152600],["5156",141000],["5137",105000],["5162",101500],["5138",95000],["5222",90000],["5179",70550],["5168",70000],["5136",55000],["5164",53020],["5194",50000],["5173",40000],["5364",36078],["5175",32000],["5321",30000],["5167",28000],["5134",27500],["5161",20900],["5038",20000],["5166",20000],["5189",20000],["5192",20000],["5141",19597],["5172",18500],["5329",12000],["5019",10000],["5131",5000],["5132",5000],["5903",1000]],"economic_expenditure_total_czk":43563445,"economic_financing":[["8115",15166280],["8124",-633435]],"economic_financing_total_czk":14532845,"economic_revenue":[["1211",9900000],["1121",4900000],["1111",3300000],["4213",2200000],["1511",1380000],["1122",1300000],["2132",1107000],["2111",806300],["4112",723100],["1113",720000],["2141",600000],["2131",506000],["1345",440000],["1112",230000],["2420",200000],["2324",179500],["1386",120000],["2112",105000],["1361",100000],["1381",100000],["1387",70000],["4121",20000],["1341",11000],["1344",7000],["1349",5000],["1343",700]],"economic_revenue_total_czk":29030600,"purpose_expenditure":[["2212",19240000],["2411",4032400],["6171",3647500],["3113",2519597],["3745",2158000],["6399",1700000],["3392",1674000],["6112",1640000],["3612",1520000],["3314",1224250],["3722",900000],["4351",508000],["3613",491000],["2341",400000],["3631",300000],["5512",265500],["3725",212000],["1032",200000],["3319",165000],["6320",117100],["3633",100000],["2219",83000],["3419",60000],["2310",50000],["3341",50000],["2321",45000],["3429",45000],["3399",40000],["6402",36078],["2221",30000],["3639",28020],["3632",23000],["1014",20000],["6310",20000],["3412",18000],["5213",1000]],"purpose_expenditure_total_czk":43563445},"revised":{"economic_expenditure":[["6121",22480000],["5011",4108901],["5171",3788846],["6351",3686052.63],["5331",3025187],["5169",2587726],["6130",2048287],["5336",1429062.98],["5023",1300000],["5031",1230851],["5137",867470],["5365",792540],["5139",757376],["5362",707000],["5154",628570],["5032",503323],["5151",417200],["5153",359110],["5021",287420],["5499",287000],["5221",240000],["5222",188000],["5163",167894],["5156",139300],["5138",123500],["5162",101500],["6359",88300],["5179",83313],["5168",70000],["5136",55000],["5164",53020],["5194",50000],["5173",44100],["5321",36500],["5175",33960],["5167",31350],["5364",23481],["5161",22440],["5038",20000],["5166",20000],["5189",20000],["5192",20000],["5141",19597],["5172",18500],["5131",14000],["5323",12619],["5329",12000],["5492",11500],["5019",10000],["5039",5000],["5132",5000],["5134",2500],["5903",1000]],"economic_expenditure_total_czk":53035296.61,"economic_financing":[["8115",37614014.69],["8118",-25000000],["8124",-633435]],"economic_financing_total_czk":11980579.69,"economic_revenue":[["1211",9285112],["1121",4970545],["2451",3944076.31],["4216",3686052.63],["1111",3412655],["4213",2251510],["1511",1919756],["4116",1823435.48],["2132",1552000],["2111",1072050],["4222",960000],["2131",811000],["1122",792540],["3111",735979],["4112",723100],["1113",657064],["1345",440000],["2324",384250],["4122",347347.5],["1112",324007],["2420",200000],["2141",194000],["1386",185000],["2112",130000],["1361",100000],["1387",70977],["4111",32500],["4121",23750],["1341",11500],["1344",7000],["1349",5000],["1381",1449],["1343",700],["2310",360],["2329",1]],"economic_revenue_total_czk":41054716.92,"purpose_expenditure":[["2212",19240000],["3113",8159899.61],["2411",4043100],["6171",3729036],["3745",2171000],["3392",1771250],["3639",1716307],["6112",1663500],["3612",1577461],["3314",1509616],["6399",1492540],["3722",1015000],["5512",988080],["4351",685240],["3613",648400],["1032",535000],["2341",408531],["3631",323000],["3725",292500],["2219",171300],["3319",165000],["3429",119000],["6320",117100],["3633",100000],["3419",60000],["2310",50000],["2321",45000],["2221",42619],["3399",40000],["6114",32500],["6402",23481],["3632",23000],["1014",20000],["6310",20000],["3412",18000],["3341",17836],["5213",1000]],"purpose_expenditure_total_czk":53035296.61},"actual":{"economic_expenditure":[["5011",3908106],["6351",3686052.63],["5171",3114074.33],["5331",3025187],["5169",2299691.84],["6130",2028287],["5336",1429062.98],["5023",1277212],["5031",1173134],["5137",799549.06],["5365",792540],["5032",466222],["5139",410217.56],["5362",392717],["5154",390561.77],["5151",376967],["5153",311743.71],["5499",255622],["5021",245738],["5221",240000],["6121",229500],["5222",188000],["5163",166201.02],["5138",117200.65],["5156",102790.61],["6359",88300],["5162",84902.6],["5164",42621.44],["5321",36500],["5179",29312.53],["5194",27127],["5168",23866.04],["5364",23480.3],["5136",20205.94],["5141",19596.89],["5038",16161],["5173",16088],["5161",15698],["5167",15350],["5192",13022],["5323",12619],["5492",11500],["5329",10428],["5019",9683],["5131",9535.41],["5175",8647.3],["5189",6867],["5166",6806.25],["5039",3462]],"economic_expenditure_total_czk":27978157.86,"economic_financing":[["8118",-28000000],["8115",15860350.14],["8124",-633435],["8901",122239.74]],"economic_financing_total_czk":-12650845.12,"economic_revenue":[["1211",9285111.06],["1121",4970544.95],["2451",3944076.31],["4216",3686052.63],["1111",3412654.21],["4213",2251510],["1511",1919755.34],["4116",1823434.69],["2132",1491683.4],["2111",999466.46],["4222",960000],["1122",792540],["3111",735979],["2131",731697.79],["4112",723100],["1113",657063.19],["1345",429410],["4122",347347.5],["1112",324006.74],["2324",316933.77],["2420",200000],["1386",181100.25],["2141",153297.24],["2112",108595],["1387",70976.03],["1361",37940],["4111",32500],["4121",23750],["1341",11250],["1344",5320],["1381",1448.91],["2310",358.5],["1343",100],["2329",0.01]],"economic_revenue_total_czk":40629002.98,"purpose_expenditure":[["3113",8159899.5],["6171",3230855.87],["3745",2031949],["3639",1683939],["6112",1633147],["3392",1497763.37],["3314",1420915.87],["3612",1406118.98],["6399",1180624],["2411",936061.96],["5512",925808.33],["3722",881339.8],["4351",672462.21],["1032",532082.93],["2341",386594.5],["2212",235187],["3725",233246.2],["3613",225060.61],["6320",117062],["3631",115583.11],["3429",104000],["2219",101655],["3319",83549.6],["3419",60000],["3399",31713],["6402",23480.3],["6114",22952.7],["6310",18476.02],["3341",13022],["2221",12619],["3632",989]],"purpose_expenditure_total_czk":27978157.86}},"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."}}}}