{"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:00295671","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00295671","name":"Město Velké Meziříčí","short_name":"Velké Meziříčí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":597007},"amounts":{"revenue_approved":336461200,"revenue_adjusted":556581466.16,"revenue_actual":611660045.97,"expense_approved":495251200,"expense_adjusted":878988018.16,"expense_actual":493867979.55,"tax_revenue":314545035.73,"nontax_revenue":29775012.65,"capital_revenue":26328624.36,"transfer_revenue":241011373.23,"current_expense":318157733.01,"capital_expense":175710246.54,"budget_balance":117792066.42,"cash_current":249076716.74,"cash_previous":122276155.81},"ratios":{"revenue_execution":1.0989587,"expense_execution":0.56185974,"balance_to_revenue":0.19257767,"cash_to_expense":0.50433866,"cash_yoy":1.03700153,"capital_expense_share":0.35578384,"transfer_revenue_share":0.39402831},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00295671/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00295671"},"seo":{"slug":"velke-mezirici","path":"/cz/municipalities/velke-mezirici/"},"population":{"value":11631,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":336461200,"expenditure_czk":495251200,"financing_czk":158790000,"balance_czk":-158790000},{"stage":"revised","revenue_czk":556581466.16,"expenditure_czk":878988018.16,"financing_czk":322406552,"balance_czk":-322406552},{"stage":"actual","revenue_czk":611660045.97,"expenditure_czk":493867979.55,"financing_czk":-117792066.42,"balance_czk":117792066.42}],"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",136555000],["5011",65009000],["5331",54295000],["5169",50925600],["6349",44332000],["5901",27250180],["5909",18527920],["5031",17183000],["5213",12227000],["5171",11956000],["5154",6555000],["6122",6365000],["5032",6324000],["5362",5130000],["5023",3796000],["5021",2827000],["5329",2250000],["5139",1997000],["5141",1963000],["5163",1615000],["6119",1544000],["5153",1530000],["5219",1380000],["5137",1280000],["5166",1255000],["5161",1200000],["5321",1162700],["6123",800000],["5042",660000],["6125",650000],["5162",641000],["5194",615000],["5167",610000],["5151",566000],["5156",520000],["6130",500000],["5179",475000],["5132",360000],["5168",340000],["5172",300000],["5038",267000],["5175",250000],["5903",250000],["5164",241800],["5173",205000],["5019",140000],["5136",86000],["5192",80000],["5221",70000],["5029",60000],["5811",50000],["5131",40000],["5134",40000]],"economic_expenditure_total_czk":495251200,"economic_financing":[["8123",130000000],["8115",36523000],["8124",-12200000],["8127",4467000]],"economic_financing_total_czk":158790000,"economic_revenue":[["1211",117000000],["1121",59000000],["1111",43000000],["4112",31952100],["1511",20500000],["3111",10200000],["1361",10000000],["1113",9000000],["1345",9000000],["4131",7000000],["2111",4661000],["2329",3221000],["1112",2800000],["4121",2160000],["1122",1800000],["1381",1800000],["2132",911600],["2131",850500],["2141",500000],["1341",350000],["1343",280000],["2139",275000],["1342",200000]],"economic_revenue_total_czk":336461200,"purpose_expenditure":[["2212",99295800],["6171",96641600],["2321",28032000],["6409",26990180],["3314",25196000],["3722",20200000],["2310",20110000],["3745",17092000],["3113",16712000],["3412",14935000],["4351",14698700],["3631",13790000],["3392",13444000],["3727",10300000],["5311",9176000],["3419",8700000],["3639",6982000],["3315",6079000],["6112",5998000],["6399",5000000],["3111",3990000],["4399",3716920],["2219",2838000],["3632",2610000],["5512",2423000],["2141",2294000],["2341",2000000],["1031",1800000],["3635",1684000],["2292",1380000],["3322",1335000],["6320",1300000],["3349",1000000],["3900",1000000],["1014",905000],["3399",777000],["3319",655000],["2333",650000],["3421",620000],["2229",370000],["3341",320000],["3742",300000],["6310",300000],["2299",250000],["3725",250000],["3729",250000],["5213",250000],["2223",110000],["3549",110000],["2322",80000],["3316",70000],["5212",65000],["2221",50000],["3733",50000],["4329",25000],["3792",20000],["3799",20000],["1037",10000],["4339",1000]],"purpose_expenditure_total_czk":495251200},"revised":{"economic_expenditure":[["6121",431439166.9],["5011",65735140],["6349",58062981],["5331",52649000],["5169",50013293],["5171",31097121.19],["5031",17192271],["5365",16364670],["5909",15472137.94],["5336",15441286.37],["5901",14563140],["5213",14184267],["5362",8445000],["5222",7521913],["5154",6971000],["5137",6366432.83],["5032",6327365],["5023",3796000],["6122",3528801],["5223",3298200],["6125",3271216.22],["5021",3189349],["5499",3000000],["6130",2907547],["5168",2680551.5],["5166",2652277.5],["5139",2475325.36],["5329",2188337],["6119",2180000],["5163",2124000],["5141",1963000],["6356",1900169.35],["5493",1852226],["5321",1617829],["5153",1565000],["5172",1393484],["5161",1218079],["5323",1100000],["5339",873316],["5179",844000],["6123",800000],["5167",717000],["5162",663814],["5042",657000],["5151",620450],["5156",564434],["5613",500000],["6413",500000],["5175",469882],["5492",430000],["6111",409827],["5132",363000],["5221",332600],["5164",291790],["5038",267000],["5194",254676],["5903",250000],["5173",207000],["5364",187308],["5219",186663],["5138",174833],["5019",163786],["5136",106000],["5192",85000],["5029",60680],["5811",50000],["5131",40000],["5134",40000],["5229",35000],["5123",30000],["5122",20000],["5039",15282],["5189",13000],["5041",11100],["5363",4000],["5133",2000]],"economic_expenditure_total_czk":878988018.16,"economic_financing":[["8115",200139552],["8123",90000000],["8113",40000000],["8124",-12200000],["8127",4467000]],"economic_financing_total_czk":322406552,"economic_revenue":[["4216",159495519.16],["1211",117000000],["1121",59000000],["1111",43000000],["4112",31952100],["4116",21689507.56],["1511",20500000],["1122",18164670],["3111",11700000],["1361",10000000],["1113",9000000],["1345",9000000],["4122",8984830],["4131",7000000],["4121",6421257],["3121",4824320.44],["2111",4661000],["2329",3221000],["1112",2800000],["1381",1800000],["4221",1265618],["2132",911600],["4222",886226],["2131",850500],["2141",500000],["4111",410000],["2229",382008],["1341",350000],["1343",280000],["2139",275000],["1342",200000],["2322",24000],["2212",18431],["4171",13879]],"economic_revenue_total_czk":556581466.16,"purpose_expenditure":[["6171",135827521.08],["3314",117575581.46],["3412",105926000],["2212",99755815.27],["3113",49587581.88],["2321",42738201.39],["2310",30261865.89],["4351",25547511.21],["2219",25338565.46],["6399",24674670],["3631",20879169.01],["3722",20558000],["4339",20008000],["3745",18429992],["3111",17027747],["3392",14516392],["6409",14493448],["3639",13134910],["3727",10465000],["5311",9533000],["3419",8589359],["3315",6079000],["6112",5998000],["5512",4686132],["3322",3820879],["2341",3100000],["3632",2990000],["2141",2561642],["1031",1800000],["3635",1684000],["3421",1599214.5],["4356",1325200],["2292",1320000],["6320",1300000],["3349",1125000],["3519",1000000],["3900",1000000],["3399",976647],["1014",905000],["6310",800000],["3636",783000],["3231",781797.59],["3319",660000],["2333",650000],["4329",599400],["3725",550000],["3633",455024.42],["4375",430000],["6114",410000],["5399",400000],["2229",390000],["3341",390000],["3316",370000],["3742",300000],["2299",268431],["2221",265000],["3729",250000],["5213",250000],["4371",203600],["3429",192000],["4399",191620],["3549",175000],["3545",174600],["5212",174000],["2223",170000],["4312",151500],["3543",102000],["2322",80000],["3733",50000],["4378",40000],["4344",30000],["3792",20000],["3799",20000],["4372",15000],["1037",10000],["3599",10000],["3769",10000],["4349",10000],["4379",7000],["3121",5000],["4341",5000]],"purpose_expenditure_total_czk":878988018.16},"actual":{"economic_expenditure":[["6121",139589754.94],["5011",66948151],["5331",52649000],["5169",47442428.09],["6349",22831040],["5031",17309653],["5365",16364670],["5336",15441286.37],["5213",14184267],["5171",11856585.95],["5362",8374078.15],["5222",7516913],["5137",6590098.67],["5032",6395362],["5154",5053520.14],["6122",3643541.53],["5223",3288200],["5023",3182084],["5139",3086073.31],["5499",2929820],["6125",2793831.22],["5166",2768682.28],["5168",2520386.4],["5021",2467784],["6130",2139242.5],["5141",1914670.61],["6356",1900169.35],["5493",1852226],["5321",1617829],["5329",1614609],["5163",1502603.95],["5172",1363643.56],["5161",1277660.25],["6119",1142850],["5323",1100000],["5153",1050996.5],["5339",873316],["6123",759990],["5179",647807.94],["5151",641605.13],["5167",631919.25],["5042",584096.04],["5162",520628.23],["5613",500000],["6413",500000],["5175",479614],["6111",409827],["5156",391979.82],["5164",334304],["5492",333600],["5221",326313],["5038",293376],["5194",261065],["5173",254849.33],["5909",232965],["5132",217618.38],["5364",187308],["5219",184432.5],["5341",144766.56],["5138",95991.12],["5019",66423],["5343",57848.09],["5136",54008],["5229",34854.15],["5029",27634],["5123",27564.84],["5192",27550],["5131",21648],["5041",19437.4],["5039",16052],["5363",2555],["5133",1321]],"economic_expenditure_total_czk":493867979.55,"economic_financing":[["8115",-124074691.72],["8123",13241626.76],["8124",-12199920],["8127",4467034.4],["8901",773884.14]],"economic_financing_total_czk":-117792066.42,"economic_revenue":[["4216",159495519.16],["1211",120566928.09],["1121",64555875.73],["1111",48260024.29],["4112",31952100],["1511",22440083.1],["4116",21689507.56],["1122",19377750],["3111",17935583],["4131",11848584.51],["1361",11838309],["1345",9366040.74],["4122",8984830],["1113",8532557.11],["2111",7872525.23],["2212",7507632.22],["4121",4261257],["1112",4207859.77],["3112",4162818],["3121",4139473.36],["2329",2530179.23],["1386",2347346.94],["2141",1727149.08],["2132",1684501.25],["2324",1415101.06],["2412",1320000],["2321",1275510.19],["4221",1265618],["2139",1135564.94],["2131",985561.57],["1387",921798.03],["4222",886226],["2229",669553.91],["1353",589400],["2119",424707.76],["2322",410387],["4111",410000],["1335",406670],["1343",360559],["1341",345471],["1342",343785],["2112",285110],["2310",281529.21],["2420",250000],["4132",203852],["3113",90750],["1334",61225.9],["1381",18726.49],["4171",13879],["1359",3000],["1383",1237.03],["1356",388.51]],"economic_revenue_total_czk":611660045.97,"purpose_expenditure":[["6171",100312581.11],["3314",58116581.64],["3113",45309669.08],["4351",25547113.7],["6399",24628452.15],["2219",21338568.58],["2321",19556508.24],["3722",19202721.04],["2212",16613064.3],["3412",16344720.96],["3745",15344865.45],["3631",14744119.16],["4339",12617393.71],["3392",12311619.19],["3727",10463818.87],["2310",10094927.07],["3419",8589099],["5311",8334369.22],["3639",6538113.89],["3111",6185763.52],["3315",6079000],["6112",4738308.25],["3322",2859334.52],["5512",2636430.62],["3632",2372821.35],["2141",2345342.41],["1031",1800000],["3421",1524214.5],["4356",1325200],["2292",1317769.5],["3635",1191850],["6320",1186145],["3349",1027395.37],["3519",1000000],["3900",989580],["3231",781797.59],["3399",776136.2],["4329",574400],["1014",572399.87],["3319",562568.5],["3633",455024.42],["4375",430000],["6114",400707],["2333",375805.56],["3636",326100],["3725",313091.44],["6310",307468.95],["3742",276083],["3316",273817.34],["3729",236350.9],["5399",223660],["6409",211308],["4371",203600],["6330",202614.65],["3429",191206.87],["3545",174600],["2229",159590.3],["3549",154600],["3341",154420],["2223",153712],["4312",151500],["5212",128524.01],["2221",114714.17],["3543",102000],["2341",59290],["2299",45281],["4378",40000],["4344",30000],["2322",21943.35],["3799",19000.03],["4372",15000],["1037",10000],["3599",10000],["3769",10000],["4349",10000],["4379",7000],["4399",5203],["3121",5000],["4341",5000]],"purpose_expenditure_total_czk":493867979.55}},"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."}}}}