{"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:00284611","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00284611","name":"Město Valašské Klobouky","short_name":"Valašské Klobouky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585891},"amounts":{"revenue_approved":206958300,"revenue_adjusted":211454900,"revenue_actual":208126043.21,"expense_approved":260059800,"expense_adjusted":278626400,"expense_actual":255996957.62,"tax_revenue":125824366.12,"nontax_revenue":24875824.87,"capital_revenue":1823830,"transfer_revenue":55602022.22,"current_expense":155804563.88,"capital_expense":100192393.74,"budget_balance":-47870914.41,"cash_current":112723412.82,"cash_previous":161978822.83},"ratios":{"revenue_execution":0.98425737,"expense_execution":0.91878213,"balance_to_revenue":-0.23000925,"cash_to_expense":0.44033106,"cash_yoy":-0.30408549,"capital_expense_share":0.39138119,"transfer_revenue_share":0.26715552},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00284611/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00284611"},"seo":{"slug":"valasske-klobouky","path":"/cz/municipalities/valasske-klobouky/"},"population":{"value":4881,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":206958300,"expenditure_czk":260059800,"financing_czk":53101500,"balance_czk":-53101500},{"stage":"revised","revenue_czk":211454900,"expenditure_czk":278626400,"financing_czk":67171500,"balance_czk":-67171500},{"stage":"actual","revenue_czk":208126043.21,"expenditure_czk":255996957.62,"financing_czk":47870914.41,"balance_czk":-47870914.41}],"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",76468300],["5011",44748400],["5169",29044600],["5331",21600800],["6122",15354800],["5031",11464700],["5171",9755000],["5032",4248200],["5365",3860000],["5362",3225500],["5154",3026000],["5023",2996000],["5222",2947000],["5152",2212000],["5909",2166000],["5168",2104700],["5139",2088000],["6130",2000000],["5901",1900000],["5137",1705500],["5499",1591700],["5213",1236000],["6901",1000000],["5138",930000],["5166",890000],["5153",821000],["5163",818000],["5021",770000],["5167",752000],["5161",701000],["5903",700000],["5151",697000],["5136",578500],["5323",500000],["5492",455000],["5173",433000],["5156",400000],["6119",400000],["5660",390000],["5162",369300],["5164",349300],["5132",320000],["5175",314500],["5179",301000],["5329",250000],["5194",234000],["5141",222000],["5178",144500],["5038",124900],["5364",103300],["5042",56300],["5494",50000],["5339",45000],["5192",41000],["5223",31000],["5019",20000],["5172",20000],["5041",16000],["5142",15000],["5176",15000],["5039",10000],["5229",10000],["5493",10000],["5029",5000],["5133",2000],["5221",2000]],"economic_expenditure_total_czk":260059800,"economic_financing":[["8115",55644300],["8124",-2542800]],"economic_financing_total_czk":53101500,"economic_revenue":[["1211",50160000],["4216",25500000],["1121",25400000],["4112",21029700],["1111",18716000],["4116",9950000],["2132",6596200],["3111",5680000],["1361",5510000],["1511",5200000],["2212",4217000],["1122",3860000],["1333",3500000],["1345",3500000],["2111",3208700],["1113",3186000],["2122",2491000],["2131",2025000],["1112",1358000],["2324",1100000],["1387",1000000],["1386",900000],["2112",757000],["1353",500000],["2141",500000],["4111",240000],["2460",200000],["1342",150000],["4121",110000],["3113",100000],["2139",83000],["1341",80000],["2133",50700],["1343",50000],["2321",50000]],"economic_revenue_total_czk":206958300,"purpose_expenditure":[["6171",68696000],["3111",33127000],["3429",31044400],["3392",11297800],["3744",10895400],["3639",9881600],["2212",7974000],["3113",7561000],["6399",7060000],["4339",6495000],["2115",5078700],["3725",5070000],["3745",5055900],["3613",4397000],["6112",4010300],["2219",3599400],["2321",3032500],["5311",2964500],["2141",2733100],["3723",2411300],["2223",2200000],["3399",2155000],["3722",1805000],["6409",1800000],["3612",1628000],["3631",1616000],["3421",1585000],["2143",1514000],["4311",1338500],["3319",1214500],["5512",1191800],["4319",1000000],["3419",932000],["5213",700000],["3349",568000],["2292",500000],["3412",441100],["6310",438000],["4349",436000],["6320",415700],["3729",400000],["3726",395000],["2221",300000],["3634",300000],["3632",280000],["6114",280000],["5272",219000],["2229",200000],["3341",194000],["3721",170000],["4359",170000],["3322",150000],["3599",150000],["3719",120000],["3742",120000],["6402",103300],["3636",100000],["3119",80000],["3129",80000],["3900",75000],["1014",50000],["2399",50000],["3522",45000],["3792",42000],["2310",30000],["3114",20000],["3545",20000],["2299",15000],["4372",10000],["4341",8000],["3543",7000],["4379",7000],["4399",5000],["1036",1000]],"purpose_expenditure_total_czk":260059800},"revised":{"economic_expenditure":[["6121",84222300],["5011",44787200],["5169",30221800],["5331",21880800],["6122",16145400],["5031",11598300],["5171",11054400],["5137",4876300],["5032",4313100],["5365",3820400],["5154",3113800],["5336",3026700],["5023",2996000],["5362",2930600],["5222",2361100],["5139",2255400],["6130",2240400],["5168",1974700],["5152",1959900],["5901",1798000],["5499",1591700],["6111",1085600],["5163",1075300],["5166",1062800],["5213",1061500],["5021",1023900],["6422",1000000],["5161",975300],["5138",916400],["5223",811100],["5167",731400],["5903",700000],["5151",691000],["5153",635600],["5179",634400],["5136",573100],["5909",567900],["5492",538500],["5323",500000],["5164",427500],["5173",424500],["5156",401400],["5660",390000],["5175",381100],["5221",351100],["5132",329000],["6119",266400],["5162",251100],["5329",250000],["5194",244300],["5141",222000],["5178",167300],["5038",127000],["5339",120900],["5364",101200],["5042",56300],["6356",54000],["5321",50000],["5494",45000],["6127",35000],["5172",31000],["5192",21000],["5019",20500],["5176",18800],["5367",17800],["5041",15800],["5142",14000],["5039",11000],["5493",10000],["5029",7200],["5229",6000],["5366",4100],["5133",2000]],"economic_expenditure_total_czk":278626400,"economic_financing":[["8115",69714300],["8124",-2542800]],"economic_financing_total_czk":67171500,"economic_revenue":[["1211",50160000],["4216",25554000],["1121",25400000],["4112",21029700],["1111",18716000],["4116",12905500],["2132",6596200],["3111",5680000],["1361",5510000],["1511",5200000],["2212",4217000],["1122",3860000],["1333",3500000],["1345",3500000],["2111",3208700],["1113",3186000],["2122",2491000],["2131",2025000],["1112",1358000],["1387",1000000],["2324",1000000],["4152",970000],["1386",900000],["2112",757000],["1353",500000],["2141",500000],["4122",255500],["3122",254100],["4111",247500],["2460",200000],["1342",150000],["4121",110000],["2310",100000],["3113",100000],["2139",83000],["1341",80000],["2133",50700],["1343",50000],["2321",50000]],"economic_revenue_total_czk":211454900,"purpose_expenditure":[["6171",70201700],["3429",39524100],["3111",35023100],["3639",11586500],["3392",11479400],["3744",10102500],["3113",9203400],["2212",7772000],["6399",6722100],["2115",6245000],["4339",5714300],["3745",4859200],["3725",4569600],["3613",4044000],["6112",4010300],["3599",3867200],["3612",3534400],["2219",3416800],["5311",3011500],["2141",2863600],["2321",2461500],["3723",2386000],["3399",2349500],["3421",2324200],["3722",2285300],["3631",2212400],["3419",2181800],["4311",1338500],["5512",1285600],["3319",1110100],["3412",821200],["5213",700000],["3726",636900],["3349",568000],["6310",554000],["6320",547100],["2292",500000],["4349",438900],["2143",433500],["2223",407000],["3742",402100],["3322",400000],["3729",382200],["4351",361700],["3634",300000],["6114",289600],["3632",283400],["2221",264000],["5272",219000],["3900",215200],["2229",200000],["2310",197200],["3341",194000],["4375",179700],["3721",172200],["4359",170000],["4344",142100],["6402",123100],["3636",100000],["4312",98400],["4371",88500],["4357",78900],["3129",65100],["3119",57300],["1014",50000],["2399",50000],["3522",45000],["3792",42000],["4356",38500],["3545",20000],["2299",15000],["3114",15000],["3326",14500],["4372",11100],["3543",10000],["4341",10000],["4378",8900],["3121",5000],["4399",5000],["4342",4000],["4379",3500],["3741",2000],["1036",1000]],"purpose_expenditure_total_czk":278626400},"actual":{"economic_expenditure":[["6121",80620005.5],["5011",44190633],["5169",25346207.45],["5331",21880765],["6122",15133224.56],["5031",11378588],["5171",9462607.94],["5137",4266326.71],["5032",4214356],["5365",3108362],["5336",3026467.19],["5023",2661919],["5154",2525439.45],["5222",2294181],["6130",2240353.5],["5139",1920743.4],["5168",1910134],["5362",1894371.83],["5499",1412842.85],["5152",1304655.88],["5163",1020189.37],["6422",1000000],["5161",948148.97],["6111",940275.87],["5021",905937],["5138",877300.94],["5166",823091.5],["5223",810898],["5153",617342.65],["5151",568377.03],["5167",531716.97],["5492",526200],["5179",516747.84],["5323",488000],["5213",442600],["5164",357186.45],["5136",351027],["5221",351000],["5132",312220.59],["5173",293557],["5175",265363.42],["5909",242024.29],["5156",236873.32],["5162",223701.15],["5329",222155.52],["5141",221251.19],["6119",169534.31],["5178",166564.64],["5194",136656.47],["5038",121074],["5339",120776],["5364",101144.87],["6356",54000],["5321",50000],["5660",50000],["6127",35000],["5172",29898.2],["5367",17703],["5192",14977],["5042",12327.48],["5176",9290],["5142",7825.57],["5229",6000],["5366",4073],["5029",2194],["5122",999.68],["5039",898],["5019",460.47],["5041",190.6]],"economic_expenditure_total_czk":255996957.62,"economic_financing":[["8115",50341378.79],["8124",-2542800],["8901",376240.73],["8902",-303905.11]],"economic_financing_total_czk":47870914.41,"economic_revenue":[["1211",50217399.73],["1121",26880592.55],["4216",23249839.76],["4112",21029700],["1111",19436674.73],["4116",7985561.08],["2132",6570234.91],["1361",5680332],["1511",5345171.66],["2212",4302027.23],["1345",3925238],["2111",3696018.61],["1113",3553556.45],["1122",3108000],["1333",2598373.53],["2122",2491000],["2324",2092659.46],["2141",1772183.86],["1112",1752256.29],["2131",1617238.83],["3111",1469730],["4152",1402950.82],["2112",1221240],["1387",1202816.06],["1386",979099.05],["1353",627300],["4222",550446],["4113",542550.56],["2229",506710],["4122",342275],["3122",254100],["4111",247500],["1342",220630],["4121",191030],["2460",161500],["2139",133208],["2310",110062.8],["3113",100000],["1385",93398.03],["1341",83196],["1343",74558],["4232",60169],["2119",55091],["2321",54742],["2133",53431.49],["2322",32469],["1334",25091.1],["1335",10235.2],["1381",7849.23],["2143",3689.68],["1349",2598.51],["2329",2318]],"economic_revenue_total_czk":208126043.21,"purpose_expenditure":[["6171",66021324.88],["3429",38729472.84],["3111",35014122.89],["3392",11457353.9],["3639",10374683.08],["3113",9161767.65],["3744",9059401.2],["2212",6015363.62],["2115",5106989.96],["6399",4982671.83],["4339",4846471.19],["3725",4299264.65],["3745",4068941.73],["3599",3673210.03],["6112",3512700.3],["3612",3334832.07],["5311",2999290.89],["2141",2664653.5],["3613",2505278.53],["3723",2352035.15],["3421",2313472.31],["3722",2263019.18],["2219",2205250.02],["3419",2135130.3],["3631",2126132.18],["3399",2116172.69],["2321",1962570.22],["5512",1070210.92],["3319",979729.13],["4311",948751.73],["3412",659631.4],["3726",627375.35],["6310",539806.56],["6320",524010],["2292",488000],["4349",438457],["3349",377226],["3742",368280.22],["4351",361633],["3322",285029.95],["3632",280185.85],["6114",260059.57],["2221",219857.73],["2223",210764.5],["3900",200000],["5272",183099.71],["4375",179673],["2310",171829.28],["3721",167683.63],["4344",141959],["6402",122920.87],["3341",99851.24],["4312",98286],["4371",88490],["2229",86584.19],["4357",78776],["3119",57300],["3634",53259.4],["2143",47738],["3129",45100],["3522",45000],["3792",42000],["4356",38449],["3545",20000],["3114",15000],["3326",14422.55],["3543",10000],["4341",10000],["2299",8825.57],["4378",8816],["4372",6568.48],["3121",5000],["4342",4000],["4379",3500],["3741",2000],["4359",240]],"purpose_expenditure_total_czk":255996957.62}},"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."}}}}