{"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:00283665","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283665","name":"Město Valtice","short_name":"Valtice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Břeclav","municipality_code":584975},"amounts":{"revenue_approved":117550000,"revenue_adjusted":150764600,"revenue_actual":146739017.73,"expense_approved":150753400,"expense_adjusted":183968000,"expense_actual":135187334.92,"tax_revenue":102149383.94,"nontax_revenue":30898331.61,"capital_revenue":843750,"transfer_revenue":12847552.18,"current_expense":116248189.49,"capital_expense":18939145.43,"budget_balance":11551682.81,"cash_current":96370093.37,"cash_previous":86153164.19},"ratios":{"revenue_execution":0.97329889,"expense_execution":0.73484158,"balance_to_revenue":0.07872264,"cash_to_expense":0.71286333,"cash_yoy":0.1185903,"capital_expense_share":0.14009556,"transfer_revenue_share":0.08755376},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283665/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283665"},"seo":{"slug":"valtice","path":"/cz/municipalities/valtice/"},"population":{"value":3585,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":117550000,"expenditure_czk":150753400,"financing_czk":33203400,"balance_czk":-33203400},{"stage":"revised","revenue_czk":150764600,"expenditure_czk":183968000,"financing_czk":33203400,"balance_czk":-33203400},{"stage":"actual","revenue_czk":146739017.73,"expenditure_czk":135187334.92,"financing_czk":-11551682.81,"balance_czk":11551682.81}],"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",40775000],["5011",31612000],["5169",18886000],["5331",8000000],["5031",7636100],["5171",6493800],["5032",3489500],["6123",3000000],["5222",2465000],["5154",2315000],["5153",2230000],["5365",2150000],["5139",2076800],["5901",2000000],["5023",1700000],["5168",1593500],["5021",1251800],["5166",1108000],["5164",958400],["5151",954300],["5163",944000],["5499",880000],["5137",823400],["5903",650000],["5156",635000],["5362",590500],["5321",520000],["5134",495000],["5138",374600],["5162",361000],["5323",360000],["6125",350000],["5175",340700],["5221",300000],["5909",246100],["5161",231400],["6119",230000],["5194",199500],["5167",188500],["5038",180000],["5329",170300],["5660",150000],["6122",150000],["5136",128000],["5132",120000],["5141",108300],["5179",69000],["5199",48000],["5172",45000],["5229",40000],["5173",27000],["5192",20400],["5131",17000],["5176",17000],["5181",15000],["5133",12000],["5019",10000],["5492",10000],["5165",1500]],"economic_expenditure_total_czk":150753400,"economic_financing":[["8115",34503400],["8124",-1300000]],"economic_financing_total_czk":33203400,"economic_revenue":[["1211",32000000],["2111",18519400],["1121",17950000],["1111",12000000],["1511",11000000],["1342",3000000],["1385",2828300],["1113",2500000],["1345",2300000],["4112",2291100],["2132",2286000],["1122",2150000],["1356",1800000],["2324",1481300],["2141",950000],["1387",895000],["1112",700000],["1361",557000],["2112",468900],["1343",380000],["1386",300000],["2131",280000],["2212",250000],["1381",200000],["1341",170000],["4111",128000],["1334",50000],["4121",45000],["3111",35000],["2133",20000],["2310",10000],["1349",5000]],"economic_revenue_total_czk":117550000,"purpose_expenditure":[["4350",23069500],["6171",22970500],["3113",16525000],["3639",12662700],["3632",11511600],["3612",6550100],["2219",5992500],["2212",5482500],["3745",4430000],["3722",4344000],["5512",3917800],["3419",3755000],["5311",3413100],["3111",3150000],["6112",2740000],["6399",2648000],["2143",2386500],["3319",2155000],["3412",1667000],["3631",1560000],["3314",1559000],["3392",1120000],["3633",800000],["6320",800000],["4379",730000],["3322",531000],["5213",500000],["3399",472500],["3721",400000],["3725",379200],["2292",360000],["2321",345800],["3313",300000],["3613",248100],["3635",230000],["6310",203300],["4359",155000],["6114",128000],["3315",124000],["3726",100000],["3636",95000],["3421",93400],["1014",60000],["3723",55300],["2310",23000],["4329",10000]],"purpose_expenditure_total_czk":150753400},"revised":{"economic_expenditure":[["5011",35106700],["6121",32469400],["5169",27145400],["5171",19123500],["5901",10729700],["5031",9126000],["5331",8342000],["5154",3652100],["5032",3513800],["5166",2639000],["5365",2615600],["5222",2602000],["5153",2570200],["5139",2235200],["5137",1923500],["5168",1904200],["5023",1700000],["5021",1607200],["5336",1278400],["5164",1245500],["5151",1102300],["5362",945900],["5163",935400],["5499",932800],["6122",909200],["5156",630100],["5321",572200],["5903",500000],["5132",449300],["6119",429000],["5162",406800],["5138",384500],["5323",360000],["5175",310100],["5221",310000],["5194",249700],["5909",246800],["6125",239100],["5223",222000],["5167",201200],["5179",182000],["5329",170400],["5123",164100],["5660",150000],["5038",143600],["6342",137700],["5172",134500],["5161",125300],["5364",121600],["5136",120500],["5141",103000],["6321",100000],["5134",91800],["5041",63300],["5213",60000],["5229",55800],["5199",48000],["5181",35000],["5192",35000],["5173",17300],["5133",12100],["5019",10000],["5492",10000],["5131",7000],["5189",3000],["5191",1200]],"economic_expenditure_total_czk":183968000,"economic_financing":[["8115",34503400],["8124",-1300000]],"economic_financing_total_czk":33203400,"economic_revenue":[["1211",37061300],["2111",21981300],["1121",19841700],["1111",14331600],["1511",12869500],["4122",7134200],["1342",3344000],["2132",2979000],["1385",2828300],["1113",2622800],["1122",2615600],["4116",2326600],["1345",2300000],["4112",2291100],["1356",2263800],["2324",2074400],["1387",1886000],["2141",1488500],["1112",1293400],["2212",1082300],["4216",851000],["3111",843800],["1386",723000],["1361",665500],["2131",614600],["2112",549700],["2321",547000],["1343",380000],["1381",200000],["1341",170000],["1334",139600],["4111",130000],["2322",117100],["4119",80000],["4121",45000],["1335",21000],["2133",20000],["2329",19200],["2310",17500],["2229",7700],["1349",7200],["2143",300]],"economic_revenue_total_czk":150764600,"purpose_expenditure":[["6171",39344100],["4350",25283900],["3639",16819200],["3113",15623200],["3632",11542300],["3745",11061000],["3631",7680300],["2212",5489700],["2219",5258800],["3722",4844000],["3111",3876300],["5311",3836200],["6399",3471500],["3612",3435500],["3412",3166600],["2143",2779400],["6112",2752100],["3319",2395000],["3419",2027300],["3314",1602600],["3392",1467000],["5512",1453800],["3421",1174000],["2321",1038600],["4379",897200],["6320",800000],["3322",621900],["5213",500000],["3399",472500],["3725",411600],["3721",400000],["2292",360000],["3635",350900],["3613",288200],["3330",222000],["6310",211900],["4359",158600],["3315",134000],["6114",130400],["6402",121600],["3726",100000],["3636",95000],["2310",85200],["1014",60000],["3723",56100],["3326",22600],["1099",20000],["4329",15100],["3900",10000],["3669",700],["6409",100]],"purpose_expenditure_total_czk":183968000},"actual":{"economic_expenditure":[["5011",34258358.88],["5169",20135566.64],["6121",17277322.73],["5171",9629548.6],["5031",8905262],["5331",8342000],["5032",3300177],["5154",2763736.54],["5365",2615550],["5222",2597000],["5166",2487169.84],["5139",2147272.32],["5168",1884954.44],["5023",1634934],["5153",1548910.5],["5137",1469688.89],["5021",1435718],["5336",1278202.18],["5164",1135561.3],["5151",949691],["5362",875058],["5163",871988.21],["6122",756385.7],["5499",673950.12],["5156",589792.99],["5321",559140],["6119",428945],["5162",402337.17],["5138",377499.26],["5323",359300],["5132",336063.87],["5221",310000],["6125",238879],["5223",222000],["5194",215776.21],["5175",201422.4],["5167",175768.23],["5329",169418],["5123",163925.31],["5038",143515],["6342",137613],["5172",134310.4],["5161",125192],["5364",121472.46],["5909",121356.88],["5136",103182.12],["6321",100000],["5134",91708],["5179",74544],["5041",63197.04],["5213",60000],["5229",54497],["5199",47532],["5192",31975.5],["5173",17193],["5141",15868.19],["5133",11954],["5131",6860],["5191",1090]],"economic_expenditure_total_czk":135187334.92,"economic_financing":[["8115",-10216929.18],["8124",-2015929],["8901",681175.37]],"economic_financing_total_czk":-11551682.81,"economic_revenue":[["1211",37061234.8],["2111",21685815.72],["1121",19841610.2],["1111",14331577.73],["1511",12869428.8],["4122",7134200],["1342",3344000],["2132",2970005],["1113",2622730.21],["1122",2615550],["4116",2326293.42],["4112",2291100],["1356",2263706.73],["1345",1982797],["1387",1885930.37],["2324",1804006.58],["2141",1488443.3],["1112",1293350.06],["2212",1082210],["4216",850958.76],["3111",843750],["1386",722912.92],["2131",614560.84],["2321",547000],["2112",546588.75],["1361",544836.69],["1343",242779.75],["1385",192275.45],["1341",161264],["1334",139554.19],["4111",130000],["2322",116973],["4119",80000],["4121",35000],["1335",20923.67],["2310",17485],["2329",16051.06],["2229",7584],["1349",7150],["1381",5771.37],["2133",1320],["2143",288.36]],"economic_revenue_total_czk":146739017.73,"purpose_expenditure":[["6171",23924858.72],["4350",22133367.68],["3639",16739307.74],["3113",15198619.55],["3722",4693077.63],["3745",4671650.53],["3631",4350591.61],["2212",3982728.49],["3632",3777983.61],["3111",3752597.53],["5311",3707180.4],["6399",3471368],["2143",2756795.94],["3612",2603052.38],["2219",2536943.23],["6112",2459547.29],["3319",2133912.15],["3419",1733530.37],["3392",1398959.35],["3314",1373863.95],["5512",1213473.07],["4379",892140],["2321",862513.15],["6320",743410],["3412",669005.15],["3421",475796.05],["3725",411348.49],["3721",374919.4],["2292",359300],["3635",350900],["3613",248712.36],["3399",232398.63],["3330",222000],["6310",124693.4],["6402",121472.46],["3315",112328],["6114",95459.61],["2310",62146],["3726",60500],["1014",56938],["3723",41103],["3326",22570],["1099",20000],["3900",10000],["4359",3526],["3669",674],["6409",72]],"purpose_expenditure_total_czk":135187334.92}},"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."}}}}