{"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:00276294","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276294","name":"Město Vysoké nad Jizerou","short_name":"Vysoké nad Jizerou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577693},"amounts":{"revenue_approved":46432059,"revenue_adjusted":51264031.51,"revenue_actual":50681852.53,"expense_approved":68921506,"expense_adjusted":80753478.51,"expense_actual":69423907.92,"tax_revenue":32239494.68,"nontax_revenue":12161979.85,"capital_revenue":86149,"transfer_revenue":6194229,"current_expense":46602143.34,"capital_expense":22821764.58,"budget_balance":-18742055.39,"cash_current":13009360.37,"cash_previous":25070369.63},"ratios":{"revenue_execution":0.98864352,"expense_execution":0.85970176,"balance_to_revenue":-0.36979815,"cash_to_expense":0.18739021,"cash_yoy":-0.48108622,"capital_expense_share":0.32873062,"transfer_revenue_share":0.12221789},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276294/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276294"},"seo":{"slug":"vysoke-nad-jizerou","path":"/cz/municipalities/vysoke-nad-jizerou/"},"population":{"value":1278,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":46432059,"expenditure_czk":68921506,"financing_czk":22489447,"balance_czk":-22489447},{"stage":"revised","revenue_czk":51264031.51,"expenditure_czk":80753478.51,"financing_czk":29489447,"balance_czk":-29489447},{"stage":"actual","revenue_czk":50681852.53,"expenditure_czk":69423907.92,"financing_czk":18742055.39,"balance_czk":-18742055.39}],"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":[["5171",18750500],["6121",18048000],["5169",5046500],["5011",4497000],["5023",2327890],["5331",2050000],["5154",1955000],["6122",1655000],["6123",1631068],["5139",1578000],["5031",1552611],["5365",1332160],["5137",790000],["5153",767000],["6130",655000],["5032",615010],["5222",566000],["5362",501000],["5168",465400],["5213",456600],["5041",300500],["5021",295950],["5156",277000],["5909",275000],["5323",270600],["5163",220000],["5162",217500],["5155",200000],["5164",198800],["6119",180000],["5123",130000],["5138",130000],["5141",107500],["5194",105000],["5364",97187],["5167",95500],["5321",93030],["5903",75000],["5132",65000],["5136",60000],["5175",44000],["5166",38000],["5179",35000],["5329",28000],["5192",25000],["5499",25000],["5172",23000],["5161",22000],["5336",20000],["5038",17200],["5173",6000],["5660",5000]],"economic_expenditure_total_czk":68921506,"economic_financing":[["8115",24922382],["8124",-2432935]],"economic_financing_total_czk":22489447,"economic_revenue":[["1211",13832007],["1121",7044588],["2111",6794000],["1111",5257307],["2132",3010000],["4116",2131500],["1511",1950000],["1113",890906],["1122",829160],["1345",675000],["4213",635000],["2324",515000],["4112",471000],["1342",425000],["1112",422491],["2119",385000],["2141",250000],["1386",165000],["2112",118000],["2131",100000],["4222",87500],["1387",80000],["1343",75000],["4122",63600],["2321",56000],["3111",50000],["1361",40000],["1335",35000],["1341",30000],["1334",8000],["2329",6000]],"economic_revenue_total_czk":46432059,"purpose_expenditure":[["2321",12799800],["2310",10170000],["3612",7037000],["3631",5400000],["3639",3718500],["2212",3190000],["6171",3047750],["6112",2975511],["5512",2591968],["3113",2557000],["3745",2133000],["3315",1898500],["3111",1137000],["3399",1130000],["3722",1050000],["4350",914600],["6409",867160],["3723",746500],["3314",740000],["3632",716000],["6399",500000],["3613",480000],["2411",468500],["3326",430000],["3349",335400],["2292",270600],["1039",230000],["3635",180000],["6320",165000],["6310",160000],["2143",155000],["3522",150000],["6402",97187],["4351",93030],["2219",85000],["5213",75000],["3311",68000],["2229",50000],["3322",34000],["3421",25000],["3721",18000],["1014",10000],["3319",10000],["3419",10000],["3341",1500]],"purpose_expenditure_total_czk":68921506},"revised":{"economic_expenditure":[["6121",21019720],["5171",16821039.51],["5613",7000000],["5169",5932659.2],["5011",4564000],["5023",2388890],["6122",2295000],["5331",2181740],["5154",1955000],["5139",1810000],["5031",1583811],["6123",1481068],["5362",1281000],["5365",1212880.8],["5137",1066053],["5336",994940],["5153",767000],["5032",625510],["5222",517100],["5168",474400],["5213",456600],["5021",355450],["6130",333000],["5909",307000],["5041",300500],["5156",280000],["5323",270600],["5163",230000],["5162",217500],["5155",211200],["5164",210800],["5141",191000],["6119",180000],["5123",130000],["5138",130000],["5194",105000],["5166",98000],["5364",97187],["5321",93030],["5903",75000],["5175",64000],["5172",63000],["5136",60000],["5167",49400],["5212",46000],["5019",38300],["5179",35000],["5329",28000],["5161",25000],["5192",25000],["5499",25000],["5038",17200],["5132",15000],["5173",9000],["5660",5000],["5223",4900]],"economic_expenditure_total_czk":80753478.51,"economic_financing":[["8115",24922382],["8123",7000000],["8117",5000000],["8118",-5000000],["8124",-2432935]],"economic_financing_total_czk":29489447,"economic_revenue":[["1211",13872007],["1121",7394588],["2111",7246000],["1111",5257307],["2132",3155000],["4216",2581500],["4222",2237515.51],["1511",1950000],["1113",980906],["4116",970407],["1345",675000],["1122",667800],["2324",645000],["1112",483491],["4112",471000],["1342",435000],["2119",385000],["2141",365000],["1386",277000],["4213",185000],["2322",135910],["2112",118500],["1343",105000],["1387",105000],["2131",100000],["4111",97500],["4122",83600],["3111",75000],["2321",56000],["1361",55000],["1335",35000],["1341",30000],["3113",15000],["1334",8000],["2329",6000],["2328",4000]],"economic_revenue_total_czk":51264031.51,"purpose_expenditure":[["2321",16896000],["2310",12881310.31],["3631",7582310],["3412",7000000],["3113",3931864],["3639",3631500],["6171",3238050],["6112",3057211],["5512",2757121],["3745",2133000],["3612",2012520],["3315",1928500],["3111",1518816],["6399",1280000],["3722",1122000],["4350",1062259.2],["3399",837500],["2212",810000],["3314",758000],["3723",746500],["3632",716000],["6409",705800],["3613",480000],["2411",478500],["3326",430000],["3349",335400],["2292",270600],["2143",265000],["6310",243500],["3311",212000],["3419",183000],["3635",180000],["6320",175000],["3522",150000],["1039",140000],["6114",97500],["6402",97187],["4351",93030],["2219",85000],["5213",75000],["2229",50000],["3421",25000],["3721",21000],["1019",19100],["1014",10000],["3319",10000],["1099",9000],["3429",4900],["3322",4000],["4379",2000],["3341",1500]],"purpose_expenditure_total_czk":80753478.51},"actual":{"economic_expenditure":[["6121",18895695.63],["5171",12082019.02],["5613",6000000],["5169",5484007.77],["5011",4540706.56],["5023",2388890],["6122",2283000.27],["5331",2181740],["5154",1901778.12],["5031",1564490],["6123",1491836.83],["5139",1260211.33],["5365",1176327.82],["5336",1002470],["5032",625482],["5153",597729.83],["5137",594967.38],["5222",477100],["5213",466600],["5362",463628],["5168",416427.76],["5021",348490],["5041",272030],["5323",270600],["5909",246198.26],["5163",232599.21],["5155",218447],["5162",211292.57],["5141",183131.97],["5156",171888.68],["5164",146564],["5138",141183.85],["6119",133100],["5194",131101.99],["5321",93030],["5166",88600],["5364",86326.75],["5136",68040.8],["5212",56000],["5172",54329],["5167",53813.67],["5019",44202.51],["5179",37575.73],["5175",33962.76],["5182",30622],["5499",30500],["5329",24710],["5181",21751],["5161",20689],["5039",19733],["6130",18131.85],["5038",13796],["5173",11057],["5132",7401],["5223",4900],["5192",3000]],"economic_expenditure_total_czk":69423907.92,"economic_financing":[["8115",7067734.26],["8123",7000000],["8117",5000000],["8124",-2432934.6],["8901",2107255.73]],"economic_financing_total_czk":18742055.39,"economic_revenue":[["1211",13873687.71],["1121",7407806.19],["2111",7155395.25],["1111",5245438.93],["2132",3116362.18],["4216",2581500],["4222",1982692],["1511",1892741.89],["1113",980911.7],["4116",970407],["2324",728596.12],["1345",674880],["1122",667800],["1112",483218.02],["4112",471000],["1342",434809],["2119",394008.02],["2141",366564.18],["1386",269754.63],["2322",135910],["2112",124851.1],["1343",106746],["1387",105801.86],["2131",100790],["4111",97500],["4122",91130],["3111",71149],["1361",63100],["2321",35503],["1341",27734],["3113",15000],["2328",4000],["1335",2525.44],["1381",2289.12],["1382",250.19]],"economic_revenue_total_czk":50681852.53,"purpose_expenditure":[["2321",16785059.28],["2310",9841121.99],["3631",6806513.26],["3412",6000000],["3113",3854242.4],["6171",3209544.06],["6112",3057128],["5512",2706219.21],["3639",2652118.36],["3315",1750396.82],["3111",1433504.86],["3745",1306207.22],["3722",1108250.08],["4350",937577.08],["3612",864099.91],["3399",800669.24],["3314",752665.67],["6409",692497],["3723",551599.36],["2411",449391.32],["2212",437585.3],["6399",429076],["3326",316128.14],["3349",313889.96],["3613",310287.2],["2292",270600],["6310",239164.18],["2143",220055.84],["3311",201054],["6320",174165],["3419",173000],["3635",151100],["3522",150000],["1039",110718],["4351",93030],["6402",86326.75],["6114",65609.15],["2219",49909.5],["3721",20740.61],["1019",19100],["3421",16627.17],["1099",9000],["3429",4900],["4379",2000],["3632",1036]],"purpose_expenditure_total_czk":69423907.92}},"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."}}}}