{"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:00872083","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00872083","name":"Obec Vysoká Pec","short_name":"Vysoká Pec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":578029},"amounts":{"revenue_approved":13434134,"revenue_adjusted":15794551.26,"revenue_actual":15868395.95,"expense_approved":21491600,"expense_adjusted":27378760.36,"expense_actual":17701410.53,"tax_revenue":8908106.72,"nontax_revenue":2216096.97,"capital_revenue":2745050,"transfer_revenue":1999142.26,"current_expense":13740891.22,"capital_expense":3960519.31,"budget_balance":-1833014.58,"cash_current":14540657.16,"cash_previous":16365871.74},"ratios":{"revenue_execution":1.00467533,"expense_execution":0.64653806,"balance_to_revenue":-0.11551354,"cash_to_expense":0.82144059,"cash_yoy":-0.11152566,"capital_expense_share":0.22374032,"transfer_revenue_share":0.12598263},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00872083/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00872083"},"seo":{"slug":"vysoka-pec-00872083","path":"/cz/municipalities/vysoka-pec-00872083/"},"population":{"value":349,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13434134,"expenditure_czk":21491600,"financing_czk":8057466,"balance_czk":-8057466},{"stage":"revised","revenue_czk":15794551.26,"expenditure_czk":27378760.36,"financing_czk":11584209.1,"balance_czk":-11584209.1},{"stage":"actual","revenue_czk":15868395.95,"expenditure_czk":17701410.53,"financing_czk":1833014.58,"balance_czk":-1833014.58}],"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",10010000],["5169",2955000],["5011",1500000],["5171",1337000],["5023",850000],["5139",822000],["5365",540000],["5154",488000],["5031",450000],["5137",375000],["5032",320000],["6122",300000],["6119",290000],["5166",210000],["5021",150000],["5155",140000],["5175",110000],["5168",96000],["5321",87000],["5163",76200],["5194",70000],["5362",66000],["5221",50000],["5162",31000],["5222",30000],["5172",25000],["5173",25000],["5164",20000],["5229",20000],["5167",15000],["5161",12000],["5339",10000],["5136",4000],["5179",4000],["5132",2000],["5156",1000],["5038",400]],"economic_expenditure_total_czk":21491600,"economic_financing":[["8115",8057466]],"economic_financing_total_czk":8057466,"economic_revenue":[["1211",3600000],["3111",2600000],["1121",1800000],["1111",1350000],["4112",1189500],["2111",748154],["1511",500000],["1122",350000],["1345",247968],["1113",233000],["2119",201000],["2132",164000],["1112",110000],["2131",92000],["1381",91000],["2324",90000],["2420",40000],["2142",12000],["1335",3000],["1343",3000],["1334",2000],["1341",2000],["1361",2000],["2329",2000],["1342",1000],["2141",500],["2139",12]],"economic_revenue_total_czk":13434134,"purpose_expenditure":[["3639",6704000],["6171",5391200],["2321",1640000],["2310",1351000],["6112",974000],["2212",890000],["3722",681000],["3322",538000],["6399",530000],["3429",520000],["3319",470000],["3631",405000],["1039",250000],["3745",231000],["3635",190000],["4349",180000],["3634",164000],["3419",93000],["3111",70000],["3632",70000],["3412",60000],["3314",40000],["5512",24000],["5279",20000],["3113",5000],["6320",400]],"purpose_expenditure_total_czk":21491600},"revised":{"economic_expenditure":[["6121",9337760.36],["5171",5207000],["5169",3834500],["5011",1500000],["5139",1289500],["5023",850000],["5154",565500],["5365",540000],["5031",450000],["6122",440000],["5021",400000],["5137",391500],["5032",320000],["6119",240000],["5155",230000],["5166",210000],["6412",200000],["5163",174700],["5321",153000],["5493",125000],["5175",112200],["6312",100000],["5168",96000],["5362",75000],["5194",70000],["5162",53000],["5222",52000],["5156",51000],["5221",50000],["5164",49500],["5909",47000],["5173",30200],["5172",25000],["5167",24500],["5229",20000],["5339",15000],["5161",12000],["5366",11500],["5213",6000],["5042",5000],["5134",5000],["5136",4000],["5179",4000],["5132",2000],["5038",400]],"economic_expenditure_total_czk":27378760.36,"economic_financing":[["8115",11584209.1]],"economic_financing_total_czk":11584209.1,"economic_revenue":[["1211",3600000],["3111",2733000],["1121",1800000],["1111",1350000],["4112",1333600],["2111",950154],["1511",809000],["2322",749225],["4222",593981.9],["1122",350000],["1345",247968],["1113",233000],["2132",214000],["2119",201000],["1112",110000],["2329",109550],["2131",92000],["1381",91000],["2324",90000],["2420",40000],["4116",34342],["4111",27218.36],["2142",12000],["4122",10000],["1335",3000],["1343",3000],["1334",2000],["1341",2000],["1361",2000],["1342",1000],["2141",500],["2139",12]],"economic_revenue_total_czk":15794551.26,"purpose_expenditure":[["3639",7512260.36],["6171",5973700],["2310",2535500],["5512",1874500],["2321",1764000],["3714",1439500],["6112",974000],["3722",783000],["2212",530000],["6399",530000],["3319",508500],["6409",375000],["3613",305000],["3745",281000],["1039",250000],["3635",240000],["3429",235000],["4349",220000],["3631",180000],["3713",125000],["3419",103000],["6320",91900],["3113",73000],["3111",70000],["3632",70000],["3634",64000],["3412",60000],["3612",46000],["3314",40000],["3322",38000],["6114",36900],["5279",20000],["6402",11500],["6310",7000],["2219",5000],["3421",5000],["3326",1500]],"purpose_expenditure_total_czk":27378760.36},"actual":{"economic_expenditure":[["5171",4923321.1],["6121",3462287.01],["5169",3439220.71],["5011",1212919.3],["5023",846504],["5139",827433.72],["5031",320393],["5365",296100],["5154",286271.96],["5021",214567],["5166",208906.56],["6119",208400],["5032",191258],["6122",189832.3],["5155",160861.9],["5493",122377],["6312",100000],["5137",98309],["5163",97940.8],["5321",83000],["5362",63668.94],["5175",54983.17],["5194",52748.32],["5162",51577.32],["5164",46360],["5156",42855.6],["5173",25405],["5222",21530],["5339",14520],["5167",13283],["5366",11281.8],["5213",5544],["5161",3238],["5042",2858.02],["5134",1095],["5038",400],["5136",159]],"economic_expenditure_total_czk":17701410.53,"economic_financing":[["8115",1820362.58],["8901",12652]],"economic_financing_total_czk":1833014.58,"economic_revenue":[["1211",3607480.11],["3111",2745050],["1121",1931767.17],["1111",1352457.83],["4112",1333600],["2111",1223346.45],["1511",1012392.13],["2322",749225],["4222",593981.9],["1122",296100],["1113",255311.12],["1345",206992],["1112",125912.41],["2132",89367],["1386",70380.1],["2131",61048],["2324",36900],["4116",34342],["2460",33000],["1387",27583.6],["4111",27218.36],["2119",22300],["1335",17921.18],["4122",10000],["1341",2350],["2329",910.52],["1361",900],["1381",559.07]],"economic_revenue_total_czk":15868395.95,"purpose_expenditure":[["6171",4908458.55],["3639",2704768.67],["2310",2406673.96],["5512",1870184.51],["3714",1439375.33],["6112",921492],["2321",572709.98],["3722",461966.81],["3319",340199.05],["2212",320534.29],["6399",296100],["3635",208400],["3613",200716.53],["4349",169896.44],["6409",127074],["3713",122377],["3429",118748.31],["3631",105615.87],["6320",91729],["3113",73000],["3745",45200],["3612",45158.72],["1039",41922],["6114",27218.36],["3314",23940],["3419",20694.9],["3322",15957.65],["6402",11281.8],["6310",6611.8],["3421",2600],["3326",805]],"purpose_expenditure_total_czk":17701410.53}},"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."}}}}