{"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:00275484","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275484","name":"OBEC VAL","short_name":"VAL","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576875},"amounts":{"revenue_approved":7648000,"revenue_adjusted":8505914.4,"revenue_actual":8756536.92,"expense_approved":7648000,"expense_adjusted":8505914.4,"expense_actual":7495149.22,"tax_revenue":7303254.38,"nontax_revenue":623292.14,"capital_revenue":78660,"transfer_revenue":751330.4,"current_expense":5932694.08,"capital_expense":1562455.14,"budget_balance":1261387.7,"cash_current":21163356.11,"cash_previous":19901693.41},"ratios":{"revenue_execution":1.0294645,"expense_execution":0.88116913,"balance_to_revenue":0.14405098,"cash_to_expense":2.82360704,"cash_yoy":0.06339474,"capital_expense_share":0.20846218,"transfer_revenue_share":0.08580223},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275484/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275484"},"seo":{"slug":"val","path":"/cz/municipalities/val/"},"population":{"value":310,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7648000,"expenditure_czk":7648000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":8505914.4,"expenditure_czk":8505914.4,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":8756536.92,"expenditure_czk":7495149.22,"financing_czk":-1261387.7,"balance_czk":1261387.7}],"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":[["5169",3155000],["5171",1135000],["5023",787000],["5331",531400],["5154",390000],["6130",320000],["5021",296000],["5139",170000],["5031",155000],["5222",122000],["5365",100000],["6121",75000],["5032",70000],["5194",60000],["5163",35000],["5137",30000],["5168",30000],["5321",30000],["5156",25000],["5162",20000],["5175",20000],["5329",20000],["5364",20000],["5132",10000],["5223",10000],["5909",10000],["5167",9600],["5213",5000],["5903",5000],["5161",2000]],"economic_expenditure_total_czk":7648000,"economic_revenue":[["1211",3100000],["1121",1580000],["1111",1140000],["1511",520000],["2141",400000],["1113",200000],["1345",190000],["1122",100000],["1112",95000],["4112",72000],["2132",65000],["2324",60000],["2111",50000],["1386",25000],["1381",20000],["1387",15000],["2131",10000],["1341",5000],["1361",1000]],"economic_revenue_total_czk":7648000,"purpose_expenditure":[["6112",1012000],["3111",981400],["3639",980000],["3613",780000],["6171",617000],["2212",602000],["2310",530000],["3631",530000],["3745",310000],["2321",300000],["3722",270000],["3725",205000],["5512",160000],["6399",100000],["3399",85000],["1032",50000],["6409",45000],["3724",40000],["6402",20000],["3319",10600],["4359",10000],["5213",5000],["6310",5000]],"purpose_expenditure_total_czk":7648000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2465000],["5171",1885000],["5023",937000],["5331",531400],["5154",390000],["5336",346830.4],["5021",328500],["6130",320000],["5139",249000],["5365",170940],["5031",155000],["5222",142000],["5364",77734],["6121",75000],["5032",70000],["5194",60000],["5163",36000],["5909",31910],["5137",30000],["5168",30000],["5321",30000],["5329",30000],["5156",25000],["5162",20000],["5175",20000],["5223",18000],["5132",10000],["5167",9600],["5213",5000],["5903",5000],["5161",2000]],"economic_expenditure_total_czk":8505914.4,"economic_revenue":[["1211",3100000],["1121",1580000],["1111",1140000],["1511",520000],["2141",400000],["4213",300000],["4116",288830.4],["1113",200000],["1345",190000],["1122",170940],["1112",95000],["2324",81910],["4112",72000],["2132",65000],["4122",58000],["2229",57734],["2111",50000],["4111",32500],["3111",28000],["1386",25000],["1381",20000],["1387",15000],["2131",10000],["1341",5000],["1361",1000]],"economic_revenue_total_czk":8505914.4,"purpose_expenditure":[["3639",1480000],["3111",1328230.4],["6112",1162000],["2212",852000],["3613",780000],["6171",717000],["3631",310000],["3745",289000],["2310",280000],["3722",280000],["3725",205000],["5512",180000],["6399",170940],["6409",134644],["3399",85000],["1032",50000],["2321",50000],["3724",40000],["6114",32500],["3429",20000],["6402",20000],["4359",18000],["3319",10600],["6310",6000],["5213",5000]],"purpose_expenditure_total_czk":8505914.4,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",1484855.87],["6121",996780.14],["5023",879737],["5171",842317.11],["6123",556600],["5331",531400],["5021",363435],["5336",346830.4],["5154",212766],["5139",193954.92],["5031",180999],["5365",170940],["5222",121230],["5032",79182],["5364",68318],["5163",68065.6],["5168",67647.38],["5137",59591.79],["5194",58772.12],["5909",34848],["5321",30000],["5175",28228.73],["5162",19649.5],["5156",18042.8],["5223",18000],["5164",16332.49],["5329",15331],["6122",9075],["5213",6000],["5167",4508],["5132",3885],["5179",3214.37],["5161",2212],["5362",2000],["5038",400]],"economic_expenditure_total_czk":7495149.22,"economic_financing":[["8115",-1261662.7],["8901",275]],"economic_financing_total_czk":-1261387.7,"economic_revenue":[["1211",3094634.55],["1121",1657442.08],["1111",1141322.07],["1511",614029.89],["4213",300000],["4116",288830.4],["2141",286804.14],["1113",219029.12],["1345",208396],["1122",170940],["2324",121722],["1112",108026.66],["3111",78660],["4112",72000],["2132",60800],["1386",60383.99],["2111",59099],["4122",58000],["2229",57734],["4111",32500],["1387",23666.17],["2322",18946],["2131",14587],["1341",4035],["2310",3600],["1361",550],["1381",477.65],["1334",163.2],["1335",158]],"economic_revenue_total_czk":8756536.92,"purpose_expenditure":[["3639",1366913.45],["6112",1139918],["3111",1067755.64],["2212",849762.59],["3613",710471.38],["6171",703337.57],["3722",275255.31],["3631",250293.28],["3745",227053.37],["3725",192103.6],["5512",172042.08],["6399",170940],["6409",126357.37],["3399",68785.13],["2310",47190],["1032",30143.16],["3429",20000],["4359",18000],["3724",17703.39],["6114",16415],["6402",10584],["3319",6000],["6310",5426.6],["2321",2698.3]],"purpose_expenditure_total_czk":7495149.22}},"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."}}}}