{"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:00279773","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279773","name":"Město Vysoké Mýto","short_name":"Vysoké Mýto","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":581186},"amounts":{"revenue_approved":405915700,"revenue_adjusted":482357800,"revenue_actual":498482210.02,"expense_approved":405915700,"expense_adjusted":510718000,"expense_actual":449172045.17,"tax_revenue":331271123.62,"nontax_revenue":70380612.28,"capital_revenue":1674187.44,"transfer_revenue":95156286.68,"current_expense":312838499.86,"capital_expense":136333545.31,"budget_balance":49310164.85,"cash_current":192496051.1,"cash_previous":162387592.55},"ratios":{"revenue_execution":1.03342832,"expense_execution":0.87949131,"balance_to_revenue":0.09892061,"cash_to_expense":0.42855751,"cash_yoy":0.18541108,"capital_expense_share":0.30352188,"transfer_revenue_share":0.19089204},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279773/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279773"},"seo":{"slug":"vysoke-myto","path":"/cz/municipalities/vysoke-myto/"},"population":{"value":12685,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":405915700,"expenditure_czk":405915700,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":482357800,"expenditure_czk":510718000,"financing_czk":28360200,"balance_czk":-28360200},{"stage":"actual","revenue_czk":498482210.02,"expenditure_czk":449172045.17,"financing_czk":-49310164.85,"balance_czk":49310164.85}],"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":[["5331",99089000],["6121",91600000],["5011",62707000],["5221",26583000],["5031",16214500],["5365",15000000],["6122",14467000],["6351",10675000],["5169",7544900],["5362",7246000],["5032",6089000],["6130",5000000],["5171",4732500],["5222",4505000],["5023",3500000],["5499",3167700],["5153",2736000],["5163",2718500],["5021",2157000],["5223",1750000],["5154",1707000],["5161",1650000],["5168",1500000],["5339",1405000],["5179",1368500],["5139",1238000],["5167",1026500],["5137",988000],["5166",730000],["6125",560000],["6127",550000],["5162",536000],["5329",435000],["6111",400000],["5156",388100],["5175",339300],["5173",318700],["5151",304000],["5195",300000],["5493",300000],["5194",278000],["5152",256000],["5038",250500],["5213",240000],["5903",200000],["5134",195000],["5192",155000],["5811",140000],["5164",130000],["5901",105000],["5136",99000],["5172",80000],["5176",70000],["5492",60000],["5019",40000],["5909",30000],["5041",15000],["5229",15000],["5363",10000],["5133",8000],["5155",8000],["5191",5000]],"economic_expenditure_total_czk":405915700,"economic_revenue":[["1211",125000000],["1121",63000000],["1111",49000000],["4112",27796800],["1511",20000000],["2132",19683600],["1122",15000000],["2212",12438000],["1345",9200000],["1113",8000000],["2131",7785900],["4213",6964000],["4116",6790000],["1361",6653000],["4131",6143400],["4216",4000000],["2122",3572700],["1112",3500000],["2111",2800000],["1386",1900000],["2324",1400000],["2133",1172300],["1387",900000],["4222",750000],["2141",511000],["1353",400000],["4122",400000],["1343",350000],["1341",260000],["2119",200000],["4121",150000],["3111",100000],["2322",50000],["1334",20000],["2329",20000],["1335",5000]],"economic_revenue_total_czk":405915700,"purpose_expenditure":[["3639",120972000],["6171",92126000],["2219",48170000],["3319",22227000],["6399",22010000],["3113",19780000],["5512",12160000],["3111",10629000],["5311",10381000],["4339",8258000],["4357",5930000],["6112",5127000],["3612",5000000],["3149",4595000],["3900",4050000],["6320",2000000],["4351",1750000],["3541",1424200],["3315",1170000],["3745",1121000],["3635",990000],["1036",750000],["4349",712000],["3421",670000],["3329",500000],["3231",450000],["3399",418000],["6114",400000],["6310",316500],["3322",300000],["4356",300000],["5213",250000],["1014",235000],["3632",140000],["5212",135000],["2321",100000],["3749",85000],["2143",80000],["2229",70000],["3324",50000],["6409",30000],["4329",20000],["4341",18000],["3429",11000],["4399",5000]],"purpose_expenditure_total_czk":405915700,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",122388400],["5331",111745200],["5011",63936100],["5221",26853000],["5341",25000000],["5365",18668400],["5031",16428400],["5171",11537000],["5222",10771000],["6123",10620000],["5169",10338500],["6351",8088600],["5362",7243700],["5336",7124700],["5032",6137100],["6130",6000000],["6122",5189500],["6356",3587700],["5023",3500000],["5499",3161400],["5153",2761500],["5163",2657900],["5223",2641000],["5154",2488900],["5137",2437500],["5021",2391600],["5139",1656200],["5161",1640000],["5339",1337000],["5179",1286800],["5168",1210000],["5166",1063900],["5167",995200],["6111",889600],["6127",550000],["5162",493500],["5329",490100],["5175",487800],["5156",404700],["5173",354100],["5213",340000],["5194",333200],["5493",320000],["5151",305500],["6359",300000],["5038",260500],["5134",237200],["5152",220000],["5903",200000],["5195",191000],["6125",190000],["5192",155000],["5811",140000],["5164",134200],["5364",125700],["5901",105000],["5019",103700],["5136",99200],["5123",86900],["5172",80000],["5176",75500],["5492",60000],["5909",30000],["5041",15000],["5212",15000],["5229",15000],["5363",10000],["5133",6400],["5191",5000],["5039",3000]],"economic_expenditure_total_czk":510718000,"economic_financing":[["8115",28360200]],"economic_financing_total_czk":28360200,"economic_revenue":[["1211",128000000],["1121",65000000],["1111",52000000],["4131",36555300],["4112",27796800],["1122",21676200],["1511",21000000],["2132",19683600],["4116",17316500],["2212",12738000],["4216",10695800],["1345",9200000],["1113",9000000],["2131",7785900],["1361",6653000],["1112",4500000],["4213",4053400],["2229",3676400],["2141",3661000],["2111",3505000],["2324",3168400],["2122",2872700],["1386",2250000],["2322",1650000],["3112",1523800],["2133",1172300],["1387",1000000],["4222",750000],["4122",525000],["1334",500000],["4111",436000],["1353",400000],["2142",375000],["1343",350000],["1341",260000],["2119",200000],["4121",130500],["2321",85000],["4113",84000],["3111",76200],["3201",27000],["2329",20000],["1335",5000]],"economic_revenue_total_czk":482357800,"purpose_expenditure":[["3639",146590400],["6171",91231900],["2219",68785100],["6399",25668400],["6330",25000000],["3113",24359100],["3319",22387000],["5512",13413800],["3111",12707800],["5311",11807800],["3900",10173000],["4339",9621200],["4357",7836900],["3149",7123000],["3612",5937100],["6112",5127500],["3231",4624900],["6320",2000000],["3421",1822700],["4351",1750000],["3541",1645000],["3745",1371000],["3635",1290000],["3322",1271000],["3315",1170000],["4349",813000],["1036",750000],["3114",515200],["3329",500000],["6114",440000],["3399",418000],["4356",336000],["1014",335000],["6310",320000],["5213",250000],["3326",150000],["3726",150000],["3632",140000],["5212",135000],["3749",130000],["6402",125700],["2321",100000],["2143",80000],["2229",70000],["3324",50000],["4359",49100],["3412",42400],["6409",30000],["3725",20000],["4329",20000],["4341",18000],["3429",11000],["4399",5000]],"purpose_expenditure_total_czk":510718000},"actual":{"economic_expenditure":[["5331",111745105.03],["6121",107081868.59],["5011",62657949],["5221",26852800],["5365",18668370],["5031",16176638],["6123",10615436.48],["5222",10481839.08],["5171",9848364.43],["5169",8060764.85],["6351",7394858.03],["5336",7123970.44],["5032",5970741],["5362",5350950.66],["6122",4636574.41],["6356",3587802.4],["5023",3166749],["5499",2950755],["5223",2641000],["5137",2404055.23],["5163",1918771.83],["5154",1794470.25],["5161",1567210.08],["5021",1528462],["5139",1522089.37],["6130",1210017],["5339",1151640],["5168",1147171.26],["5153",1041573.18],["5179",1010771.44],["6111",889561.4],["5166",849488.66],["5167",831774.08],["6127",498000],["5329",483112],["5162",426098.04],["5175",421702.99],["5156",368740.51],["5213",340000],["5194",307373.02],["6359",300000],["5173",281259],["5038",258293],["5151",222794],["5134",207695],["5493",200007],["5195",190578],["5364",125610],["6125",119427],["5164",98212],["5123",86771],["5019",73658.47],["5136",67105.6],["5492",60000],["5152",40318],["5176",38888.5],["5172",21768],["5212",15000],["5229",14894],["5041",12140.86],["5909",11339],["5133",1668]],"economic_expenditure_total_czk":449172045.17,"economic_financing":[["8115",-73810164.85],["8117",24500000]],"economic_financing_total_czk":-49310164.85,"economic_revenue":[["1211",129117094.86],["1121",69165893.94],["1111",53137024.51],["4131",33367703.26],["4112",27796800],["1122",21676200],["1511",21383487.82],["2212",20510243.74],["2132",19746646.97],["4116",17315471.44],["4216",10695802.4],["1345",9873831.99],["1113",9139097.85],["2131",8120002.96],["1361",7661120],["1112",4507784.4],["2111",4224141.4],["2141",4148924.35],["4213",4053417.19],["2229",3676103.18],["2324",3365271.15],["2122",2871465],["1386",2517940.87],["2322",1772355],["3112",1313716],["2133",1112156.8],["1387",987585.77],["1343",800486],["4222",750000],["4122",525000],["1353",512800],["1334",501926.96],["2142",474367],["4111",436092.39],["3111",306715],["2119",256818.87],["1341",254328],["4121",132000],["2321",85000],["4113",84000],["3202",26983.73],["3201",26772.71],["1381",19846.93],["2329",14615.86],["1359",12000],["2310",2500],["1335",2146.64],["1349",527.08]],"economic_revenue_total_czk":498482210.02,"purpose_expenditure":[["3639",134482936.65],["6171",86065762.26],["2219",62429695.72],["6399",23824889.19],["3113",22326313.32],["3319",22312865.15],["5512",13204334.74],["3111",11831264.28],["3900",9868675.08],["5311",9368958.22],["4339",9344519.41],["4357",7645173.78],["3149",6857218.49],["3612",5592150.04],["6112",4374530],["3231",3998722.48],["3421",1822568.88],["4351",1750000],["3541",1550338],["6320",1295922],["3745",1151400.09],["3322",1150971],["3635",1138852],["3315",999640],["4349",776987],["1036",715199],["3329",448000],["6114",424503.66],["3114",407620.69],["3399",386235.35],["4356",336000],["6310",300884.83],["1014",195202.55],["3326",125840],["6402",125610],["3726",107799.2],["2321",74993],["3749",71146],["2143",64160.47],["3324",50000],["4359",49039.36],["3412",42350],["5212",20497.4],["3725",19194.24],["4329",13749],["6409",11339],["3429",10800],["2229",6272.64],["4341",921]],"purpose_expenditure_total_czk":449172045.17}},"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."}}}}