{"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:00304450","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304450","name":"Město Vsetín","short_name":"Vsetín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":541630},"amounts":{"revenue_approved":914746594,"revenue_adjusted":941235992.41,"revenue_actual":1003369035.77,"expense_approved":1194299646,"expense_adjusted":1348588090.27,"expense_actual":1082275065.54,"tax_revenue":644310044.07,"nontax_revenue":155153265.89,"capital_revenue":13806118.73,"transfer_revenue":190099607.08,"current_expense":766839186.26,"capital_expense":315435879.28,"budget_balance":-78906029.77,"cash_current":148522066.04,"cash_previous":227103822.07},"ratios":{"revenue_execution":1.06601218,"expense_execution":0.80252456,"balance_to_revenue":-0.07864109,"cash_to_expense":0.13723135,"cash_yoy":-0.34601688,"capital_expense_share":0.29145629,"transfer_revenue_share":0.18946131},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304450/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304450"},"seo":{"slug":"vsetin","path":"/cz/municipalities/vsetin/"},"population":{"value":25037,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":914746594,"expenditure_czk":1194299646,"financing_czk":279553052,"balance_czk":-279553052},{"stage":"revised","revenue_czk":941235992.41,"expenditure_czk":1348588090.27,"financing_czk":407352097.86,"balance_czk":-407352097.86},{"stage":"actual","revenue_czk":1003369035.77,"expenditure_czk":1082275065.54,"financing_czk":78906029.77,"balance_czk":-78906029.77}],"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",364064000],["5331",200773225],["5011",141018446],["5169",81166060],["5213",73000000],["5031",37280826],["6351",28680000],["5171",27668000],["6130",26002000],["5222",25958500],["5365",16003000],["5032",13573275],["5137",11638078],["5166",11091170],["5152",10355000],["6125",9820000],["5901",8938568],["5362",8314000],["5154",7755500],["5168",7626000],["5023",7220000],["5223",6979540],["6122",5700000],["5499",5670000],["5021",5327000],["5139",4799107],["6111",4452000],["5221",4223960],["5161",4130000],["5229",3676200],["5163",3025000],["5323",2700000],["5151",2666500],["5199",2615000],["5167",1695500],["5162",1619544],["5153",1525000],["6119",1500000],["5156",1372000],["5164",1269449],["5042",1220000],["5175",880652],["5194",867500],["5134",744253],["5173",698265],["6123",600000],["5038",590528],["5329",550000],["5192",520000],["5909",501000],["5660",500000],["5179",480000],["5493",350000],["5311",300000],["5172",258000],["5136",253000],["5019",210000],["5195",200000],["5624",200000],["5122",174000],["5157",160000],["6313",150000],["5492",135000],["5029",130000],["5176",130000],["5041",123000],["5024",120000],["5132",100000],["5142",100000],["5903",100000],["5133",32000],["5039",21000],["5189",10000]],"economic_expenditure_total_czk":1194299646,"economic_financing":[["8113",200000000],["8115",79553052]],"economic_financing_total_czk":279553052,"economic_revenue":[["1211",255000000],["1121",115000000],["1111",94000000],["4216",64890000],["1511",55000000],["4112",50802600],["2132",50785000],["4116",31226494],["2122",31118000],["4222",24403000],["1113",18000000],["1345",18000000],["2131",17423000],["2111",15910000],["2212",15900000],["1122",15000000],["2324",9887000],["1361",9610000],["1112",5000000],["1386",3000000],["1387",3000000],["4113",2200000],["4122",2007500],["2141",1015000],["1343",1000000],["2119",900000],["4111",820000],["1342",700000],["1353",700000],["4129",652450],["1341",650000],["4121",328550],["2329",300000],["3111",300000],["2133",158000],["2460",60000]],"economic_revenue_total_czk":914746594,"purpose_expenditure":[["3639",280790170],["6171",204488000],["3314",109898000],["2212",93934000],["3113",85460685],["3412",48605000],["2292",34200000],["3613",31247000],["3722",28500000],["3319",27965000],["5311",26859650],["3612",26016000],["6399",24000000],["3419",23564000],["2219",20033000],["3111",13336600],["6112",13243000],["4329",11507300],["2321",11500000],["3421",9380500],["3723",8200000],["3792",3956800],["4351",3857540],["4349",3826065],["6409",3240000],["2221",3200000],["4339",3067600],["3341",3014000],["2143",2877000],["4342",2484000],["5512",2482000],["3632",2200000],["4356",2184500],["4311",1605276],["3349",1412000],["4350",1296880],["4359",1192360],["2333",1100000],["3635",1100000],["3727",1050000],["4344",1046240],["5212",1030000],["3631",1000000],["3729",930000],["4375",915000],["4371",858000],["4374",841360],["6114",820000],["4377",760240],["3611",700000],["6310",653000],["4312",540800],["3726",530000],["4399",510000],["2331",500000],["3326",471000],["3721",440000],["4357",369200],["3399",367000],["4376",348400],["4379",342080],["3900",312000],["3636",300000],["5511",300000],["4378",218400],["2310",209000],["3311",155000],["3511",150000],["4319",138000],["2223",105000],["2369",100000],["5213",100000],["3749",80000],["2123",60000],["1031",56000],["3719",50000],["3741",50000],["3699",30000],["1037",20000],["1039",20000]],"purpose_expenditure_total_czk":1194299646},"revised":{"economic_expenditure":[["6121",400249688],["5331",207453503.52],["5011",142613164.11],["5169",89409838.04],["5213",73100000],["5171",64223746],["5031",37687671],["6130",36902000],["6351",36148625],["5222",29425055],["5365",22740000],["6122",18364000],["5137",16478805],["5032",13716458],["5336",11823125],["5166",11704765],["6125",9354506],["5152",9342600],["5362",8318000],["5154",8267000],["5223",7684380],["5168",7630000],["5023",7220000],["5139",6696451],["5021",5906700],["5499",5637000],["6111",5314060],["5221",4833087],["5161",4385000],["5229",3716200],["5901",3147034.2],["5163",3024500],["5323",2700000],["5151",2676500],["5199",2615000],["5493",2050000],["5167",1766473],["5162",1681544],["5153",1500000],["6119",1500000],["6323",1500000],["5164",1408129],["5156",1382500],["5042",1355815],["5909",1116100],["5179",985000],["5194",961870],["5134",952253],["6313",950000],["5175",886741],["5173",743265],["6123",651000],["5038",613080],["5329",545000],["5660",500000],["5192",495000],["5492",410100],["5339",362400],["5311",300000],["5172",280000],["5136",256000],["6356",239429.73],["5019",223000],["6422",220000],["5195",200000],["5624",200000],["5364",183420.72],["6322",180000],["5122",174000],["5157",160000],["5029",130000],["5176",130000],["5041",123000],["5024",120000],["5904",115410.95],["5366",112072],["5142",100025],["5132",100000],["5903",100000],["5363",50000],["5133",32000],["5039",25000],["5189",10000]],"economic_expenditure_total_czk":1348588090.27,"economic_financing":[["8115",207352097.86],["8113",200000000]],"economic_financing_total_czk":407352097.86,"economic_revenue":[["1211",255000000],["1121",115000000],["1111",94000000],["4216",56391858.31],["1511",55000000],["4112",50802600],["2132",50785000],["4116",37241513.99],["2122",32437188.3],["4222",25236260],["1122",21737000],["1113",18000000],["1345",18000000],["2131",17423000],["2111",16116000],["2212",15900000],["4122",10925566],["1361",9610000],["2229",8279243.03],["2324",6480979],["1112",5000000],["4113",3568000],["4171",3136320],["1386",3000000],["1387",3000000],["4129",1234480],["4111",1095581.78],["2141",1015000],["1343",1000000],["2119",900000],["1342",700000],["1353",700000],["1341",650000],["2322",475802],["4121",366600],["2329",300000],["3111",300000],["2133",158000],["3121",120000],["2321",90000],["2460",60000]],"economic_revenue_total_czk":941235992.41,"purpose_expenditure":[["3639",297911933],["6171",205732634],["3314",135213793],["2212",123788000],["3113",92019569.82],["3412",58655746],["3319",37164000],["2219",34332680.95],["2292",34200000],["3613",33392000],["6399",30737000],["3612",30516000],["3722",28320000],["5311",27362650],["3419",25516000],["3111",16512106.94],["2321",13370000],["6112",13313000],["4329",11923800],["3421",10558876.49],["3723",8190000],["3631",7100000],["4351",5947280],["4349",4382108.84],["3792",4176800],["2221",3800000],["4339",3471500],["1036",3136320],["3341",3014000],["3632",2950000],["2143",2917000],["5512",2843600],["6409",2817455.51],["4342",2704000],["4356",2588000],["3636",2040000],["4350",1580380],["4311",1490901],["3349",1412000],["2333",1100000],["3635",1100000],["4344",1092840],["3729",1070000],["3727",1050000],["5212",1030000],["4371",996700],["3511",950000],["4375",915000],["4374",892547],["4377",833140],["6114",832500],["3429",827015],["3611",700000],["6310",652500],["4359",622560],["4312",590840],["4357",549000],["3726",540000],["2331",500000],["3721",480000],["3326",471000],["3900",386240],["4379",377280],["3399",367000],["4376",348400],["5511",300000],["6402",295492.72],["4378",226000],["2310",209000],["3311",155000],["4319",138000],["2223",105000],["2369",100000],["5213",100000],["3749",80000],["3545",65000],["2123",60000],["4399",60000],["1031",56000],["3719",50000],["3741",50000],["4354",48900],["3119",40000],["3699",30000],["1037",20000],["1039",20000],["3114",4000]],"purpose_expenditure_total_czk":1348588090.27},"actual":{"economic_expenditure":[["6121",215623313.8],["5331",205977854.14],["5011",139464736.96],["5169",74184122.66],["5213",72860413.35],["5171",45284565.21],["5031",35393354.43],["6130",35230333],["6351",30909812.1],["5222",29293055],["5365",22737020],["6122",17352142.91],["5137",15921616.63],["5032",13124327.61],["5336",11823125],["6125",8453243.15],["5152",8337262.69],["5362",7706221],["5223",7684380],["5154",6990472.7],["5168",6560243.67],["5139",5500093.71],["5499",5491700],["5023",5322110],["5021",5263106],["5221",4805587],["5166",4713531.01],["5161",4292670.43],["6111",4186604.59],["5229",3712200],["5163",2703482.41],["5323",2525500],["5199",2078621],["5151",1918764.49],["6323",1500000],["5167",1414756.55],["5162",1329867.71],["5042",1281755.84],["5909",1115039.5],["5153",1070055.92],["5164",952128.83],["6313",950000],["5156",875000.56],["5194",834441.84],["5134",741912],["5179",662668.66],["5173",627276.2],["6123",591000],["5175",584820.4],["5038",578104],["5329",525925],["5339",362400],["5492",362100],["5311",300000],["6356",239429.73],["6422",220000],["5172",205187.62],["5136",205087.78],["5364",183420.72],["6322",180000],["5157",124816.92],["5192",117174.38],["5904",115410.95],["5366",112072],["5493",101502],["5176",98766.01],["5041",85854.36],["5132",68034],["5363",50000],["5122",35620],["5019",15069],["5029",13918],["5133",13073],["5039",5812.4],["5142",-22.99]],"economic_expenditure_total_czk":1082275065.54,"economic_financing":[["8117",580000000],["8118",-530000000],["8115",28581756.03],["8901",404195.34],["8902",-79921.6]],"economic_financing_total_czk":78906029.77,"economic_revenue":[["1211",252784451.43],["1121",135327542.89],["1111",101609324.47],["1511",59305704.36],["4216",56391858.31],["4112",50802600],["2132",50505045.11],["4116",37241513.99],["4222",25236260],["1122",22736220],["2122",22396096.3],["1345",18709566.82],["1113",17888620.64],["2111",17586088.81],["2212",16453340.39],["2131",16421512.55],["1361",14587254.18],["2229",11622293.03],["4122",10925566],["1112",8821269.9],["2324",8292461.39],["3111",6832189.93],["3112",5050000],["1386",4877778.45],["1387",3942121.49],["2141",3734400.56],["4113",3568000],["4171",3283147],["2149",3081250],["3122",1743928.8],["2322",1637772],["1343",1421752],["4129",1234480],["2119",1167786.55],["2329",1155122.97],["4111",1095581.78],["2133",734542.01],["1342",688884],["1341",657788],["1353",493800],["4121",320600],["2310",278548.2],["1385",238141.77],["1334",162333],["3121",120000],["2321",80000],["3113",60000],["1381",39407.81],["1383",17689.66],["2129",7006.02],["1335",393.2]],"economic_revenue_total_czk":1003369035.77,"purpose_expenditure":[["3639",242595589.56],["6171",192403934.58],["3314",115039867.33],["3113",80304761.62],["3412",43369588.48],["2212",37996513.75],["2292",33773365.35],["3319",33292764.16],["6399",30264505],["3722",26721676.2],["3612",26655187.85],["3613",25749824.12],["5311",25532535.72],["3419",25047777.1],["2219",22171610.96],["3111",16070987.97],["4329",13716119.8],["3421",10126835.51],["6112",8784714.03],["3723",8119538.93],["3631",6660247.63],["4351",5947280],["4339",3194374.97],["2221",2840852.01],["3341",2662981.91],["2143",2648383.68],["4349",2560795.51],["3792",2525813.73],["3632",2477719],["4342",2426197.36],["5512",2280379.67],["4356",2246658.29],["1036",1742400],["4350",1580380],["2321",1537603],["4311",1490901],["6114",1285987.08],["3349",1167625.12],["4344",1092840],["3729",1044226.5],["4371",996700],["3511",950000],["4375",915000],["4374",892547],["4377",833140],["3635",829213],["3429",827015],["5212",813853.85],["4359",622560],["4312",590840],["4357",549000],["6310",543025.43],["3726",539703.84],["3721",476306.24],["3326",466709.8],["2333",420191.58],["3900",386240],["4379",349280],["4376",348400],["3399",344868.1],["5511",300000],["6402",295492.72],["2331",270072],["4378",226000],["6409",188730],["3727",165440],["3311",155000],["4319",138000],["3636",134050],["2223",88706],["2310",86624.75],["3749",76940],["3545",65000],["1031",55112],["4399",50000],["4354",48900],["3119",36000],["3741",29251.75],["1039",10000],["2369",5808],["3114",4000]],"purpose_expenditure_total_czk":1082275065.54}},"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."}}}}