{"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:00281301","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00281301","name":"Obec Vysočany","short_name":"Vysočany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":582701},"amounts":{"revenue_approved":20082100,"revenue_adjusted":21378600,"revenue_actual":19061767.21,"expense_approved":22800000,"expense_adjusted":23734500,"expense_actual":19056218.42,"tax_revenue":17074386.51,"nontax_revenue":789218.5,"capital_revenue":0,"transfer_revenue":1198162.2,"current_expense":12142730.09,"capital_expense":6913488.33,"budget_balance":5548.79,"cash_current":4055507.16,"cash_previous":5162466.37},"ratios":{"revenue_execution":0.89162841,"expense_execution":0.80289108,"balance_to_revenue":0.0002911,"cash_to_expense":0.21281805,"cash_yoy":-0.21442449,"capital_expense_share":0.36279435,"transfer_revenue_share":0.06285683},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00281301/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00281301"},"seo":{"slug":"vysocany","path":"/cz/municipalities/vysocany/"},"population":{"value":766,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20082100,"expenditure_czk":22800000,"financing_czk":2717900,"balance_czk":-2717900},{"stage":"revised","revenue_czk":21378600,"expenditure_czk":23734500,"financing_czk":2355900,"balance_czk":-2355900},{"stage":"actual","revenue_czk":19061767.21,"expenditure_czk":19056218.42,"financing_czk":-5548.79,"balance_czk":5548.79}],"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",5593000],["5171",5543000],["6349",1726000],["5011",1700000],["5169",1556500],["5331",1500000],["5023",1370000],["5031",632100],["5329",559200],["5154",420400],["5032",273900],["5222",261500],["5139",200000],["5153",154800],["5168",147000],["5178",134100],["5137",130000],["5156",97000],["5499",80000],["5323",76300],["5021",75000],["5141",68300],["5151",64000],["5321",63000],["5163",57000],["5364",53700],["5492",44000],["5903",40000],["5194",35000],["5041",20000],["6130",20000],["5173",18000],["5136",15500],["5162",13500],["5175",12000],["5019",11000],["5167",8000],["5038",7000],["5179",6000],["5134",4000],["5039",3500],["5362",3000],["5161",2000],["5133",1500],["5164",200]],"economic_expenditure_total_czk":22800000,"economic_financing":[["8115",3830500],["8124",-1112600]],"economic_financing_total_czk":2717900,"economic_revenue":[["1211",8800000],["1121",4200000],["1111",3300000],["1113",635000],["1511",620000],["1345",606000],["2132",582700],["1112",263000],["4112",236700],["2111",179200],["1386",130000],["1381",100000],["1387",80000],["2324",75000],["3111",60000],["1343",45000],["2310",42000],["2131",25500],["1341",22000],["2112",20000],["2321",15000],["1361",13000],["1335",10000],["2133",9000],["2119",7000],["1334",5000],["2141",1000]],"economic_revenue_total_czk":20082100,"purpose_expenditure":[["3412",5593000],["2212",3163000],["6171",2755200],["2310",2207500],["3392",2169500],["6112",1733500],["3117",1174000],["3722",720000],["3745",712000],["3111",350000],["3725",350000],["5512",321300],["2321",285200],["3631",205000],["3419",200000],["3326",165000],["3639",108300],["2292",76300],["6402",53700],["3399",50000],["5213",50000],["3612",47000],["3341",46000],["3314",45000],["3721",45000],["6320",37000],["3429",35000],["4359",34500],["3421",17500],["3319",14000],["3632",12000],["2219",10000],["1014",5000],["6310",5000],["3543",4500]],"purpose_expenditure_total_czk":22800000},"revised":{"economic_expenditure":[["6121",5738000],["5171",5013800],["5169",1802700],["5011",1658000],["5331",1500000],["5023",1370000],["6349",1282100],["5329",1016100],["5031",592100],["5336",590100],["5154",349400],["5032",303900],["5222",261500],["5139",236000],["5365",208500],["5153",184800],["5168",176000],["5137",140000],["5178",134100],["5024",122000],["5021",111000],["5156",99300],["5151",91000],["5499",87000],["5323",76300],["5141",69300],["5321",69000],["5163",60000],["5364",54100],["5194",50000],["5492",44200],["5903",40000],["5041",36000],["5162",23500],["5173",22000],["5175",20000],["6130",20000],["5019",18000],["5136",15500],["5179",10500],["5134",9500],["5167",9000],["5038",7000],["5161",5000],["5039",3500],["5362",3000],["5133",1500],["5164",200]],"economic_expenditure_total_czk":23734500,"economic_financing":[["8115",3468500],["8124",-1112600]],"economic_financing_total_czk":2355900,"economic_revenue":[["1211",8800000],["1121",4200000],["1111",3300000],["1113",635000],["1511",620000],["1345",607000],["4116",596800],["2132",582700],["4222",300000],["1112",270000],["2111",266300],["4112",236700],["1122",206500],["1386",151000],["1381",100000],["1387",80000],["2324",75000],["4111",65000],["3111",60000],["1343",45000],["2310",42000],["2131",27200],["1341",22000],["2112",20000],["2133",19000],["2321",15000],["1361",13000],["1335",10000],["2119",7000],["1334",5000],["2141",1000],["2229",400]],"economic_revenue_total_czk":21378600,"purpose_expenditure":[["3412",5643000],["6171",2938700],["2212",2721500],["2310",2225500],["3392",2179500],["6112",1803500],["3117",1485000],["3722",720000],["3745",684800],["3111",629100],["3725",520000],["5512",333600],["2321",267200],["6399",206500],["3631",205000],["3419",200000],["3326",165000],["3639",108300],["2292",76300],["3399",65000],["6114",65000],["6402",54100],["5213",50000],["3612",47000],["3341",46000],["3314",45000],["3721",45000],["3421",44700],["6320",39000],["3429",35000],["4359",34500],["3319",14000],["3632",12000],["2219",10000],["6310",6000],["1014",5200],["3543",4500]],"purpose_expenditure_total_czk":23734500},"actual":{"economic_expenditure":[["6121",5631664.41],["5171",1645601.79],["5011",1631752],["5169",1514631.6],["5331",1500000],["5023",1339433],["6349",1281823.92],["5329",1012230],["5336",589851.2],["5031",564217],["5032",289514],["5222",256500],["5365",208430],["5154",183447.62],["5139",136977.24],["5178",134092.2],["5168",117535.51],["5024",112811],["5153",86011.43],["5499",85818],["5323",76300],["5141",68598.95],["5021",67289],["5151",60796],["5321",60000],["5156",57407.2],["5163",57095.6],["5137",54760.2],["5364",53979.97],["5194",45336],["5492",29200],["5173",16162],["5162",15020.4],["5041",15000],["5136",14952],["5179",10419],["5175",8901],["5134",6846.18],["5038",5205],["5167",5104],["5161",3656],["5019",1287],["5039",436],["5164",125]],"economic_expenditure_total_czk":19056218.42,"economic_financing":[["8115",1116465.21],["8124",-1112508],["8901",-9506]],"economic_financing_total_czk":-5548.79,"economic_revenue":[["1211",7678573.16],["1121",4119071.31],["1111",2810603.93],["1345",606497],["4116",596462.2],["1511",559348.83],["1113",543762.02],["2132",489204],["4222",300000],["1112",268352.24],["2111",237790.5],["4112",236700],["1122",206430],["1386",150030.72],["4111",65000],["1387",58807.12],["1343",34440],["2131",22768],["1341",18300],["2310",14605],["1361",10970],["2133",9790],["2112",9771],["2321",5000],["1335",4719.28],["1334",3338.2],["1381",1142.7],["2229",290]],"economic_revenue_total_czk":19061767.21,"purpose_expenditure":[["3412",5536664.41],["6171",2638385.3],["2310",2221393.92],["6112",1748456],["3392",1674487.59],["3117",1475900.8],["3111",628950.4],["3722",560735.98],["3725",491068.65],["2321",262589.84],["2212",242587.33],["5512",224343.17],["6399",206430],["3745",201112.24],["3419",200000],["3326",158000],["3631",91403.73],["2292",76300],["3399",54336],["6402",53979.97],["3314",40263.4],["6114",39808.4],["6320",38325],["3721",34675.98],["4359",34500],["3429",34000],["3421",32561.1],["3639",16060],["3341",14568],["3612",9353.61],["6310",5277.6],["1014",5200],["3543",4500]],"purpose_expenditure_total_czk":19056218.42}},"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."}}}}