{"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:00296449","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296449","name":"Obec Václavov u Bruntálu","short_name":"Václavov u Bruntálu","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":597945},"amounts":{"revenue_approved":31624596.29,"revenue_adjusted":31657096.29,"revenue_actual":26640570.15,"expense_approved":65173220.47,"expense_adjusted":64195643.67,"expense_actual":21676164.24,"tax_revenue":14562378.61,"nontax_revenue":8586571.99,"capital_revenue":70505,"transfer_revenue":3421114.55,"current_expense":12290439.57,"capital_expense":9385724.67,"budget_balance":4964405.91,"cash_current":30539868.31,"cash_previous":25517826.39},"ratios":{"revenue_execution":0.84153549,"expense_execution":0.33765787,"balance_to_revenue":0.18634758,"cash_to_expense":1.40891479,"cash_yoy":0.19680524,"capital_expense_share":0.43299749,"transfer_revenue_share":0.12841747},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296449/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296449"},"seo":{"slug":"vaclavov-u-bruntalu","path":"/cz/municipalities/vaclavov-u-bruntalu/"},"population":{"value":480,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31624596.29,"expenditure_czk":65173220.47,"financing_czk":33548624.18,"balance_czk":-33548624.18},{"stage":"revised","revenue_czk":31657096.29,"expenditure_czk":64195643.67,"financing_czk":32538547.38,"balance_czk":-32538547.38},{"stage":"actual","revenue_czk":26640570.15,"expenditure_czk":21676164.24,"financing_czk":-4964405.91,"balance_czk":4964405.91}],"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",27657646.28],["5901",26511736.19],["5169",2114300],["5011",1725000],["5023",1000000],["5171",820000],["5362",700000],["5031",645000],["5365",600000],["5154",530000],["5153",340000],["5139",308200],["5032",276000],["5021",216200],["5156",197000],["5137",156000],["5499",150000],["6119",150000],["5163",140000],["5194",112000],["5909",108000],["5155",100000],["5168",80000],["5173",66000],["5151",60000],["5166",52000],["5329",50000],["5162",40000],["6371",40000],["5364",35138],["5223",32000],["5175",30000],["5339",30000],["5321",19500],["5167",12000],["5229",10500],["5038",10000],["5132",10000],["5134",6000],["5176",6000],["5041",5000],["5161",5000],["5492",5000],["5136",4000],["5131",3000],["5222",2000],["5133",1000],["5164",1000],["5192",1000]],"economic_expenditure_total_czk":65173220.47,"economic_financing":[["8115",26511736.19],["8123",7036887.99]],"economic_financing_total_czk":33548624.18,"economic_revenue":[["4213",8796109.99],["2111",6877500],["1211",5500000],["1111",3000000],["1121",3000000],["1511",750000],["2132",615000],["1122",600000],["1113",500000],["2449",484886.3],["1345",300000],["1112",200000],["3111",200000],["4116",200000],["2324",166000],["4112",116100],["1342",70000],["1386",70000],["1334",50000],["1381",50000],["1387",30000],["2131",20000],["1341",10000],["1361",10000],["2139",7000],["1335",1000],["2141",1000]],"economic_revenue_total_czk":31624596.29,"purpose_expenditure":[["6171",29148736.19],["3392",16616000],["3612",12421646.28],["6112",1378000],["6399",1300000],["3745",1180000],["3399",725000],["3723",622200],["3722",422000],["3631",192000],["5512",183000],["3635",180000],["2321",120000],["6320",120000],["2212",98000],["3412",90000],["1032",88500],["2219",80000],["3632",65000],["6402",35138],["3111",30000],["3341",30000],["3744",16800],["3639",11000],["3721",10000],["3421",5000],["3319",3200],["3314",2000]],"purpose_expenditure_total_czk":65173220.47},"revised":{"economic_expenditure":[["6121",30414540.21],["5901",13460727.65],["6130",4840000],["5169",2312200],["5011",2015439],["5362",1702000],["5365",1667890],["5023",1130000],["5171",1068312],["6122",713034.21],["5031",691829],["5154",540000],["5139",457549.8],["5153",340000],["5032",287000],["5137",275500],["5021",246330],["5156",215000],["5499",194000],["6119",150000],["5163",140000],["5909",129000],["5151",116500],["5194",116000],["5166",102000],["5155",100000],["5168",96000],["5492",73700],["5173",67700],["5134",57968],["5329",50006],["5162",40000],["6371",40000],["6379",40000],["5175",38036.8],["5223",35873],["5364",35138],["5212",34000],["5229",33500],["5339",30000],["5321",22500],["5167",21600],["5132",11500],["5038",10000],["5176",6000],["5161",5270],["5041",5000],["5192",5000],["5136",4000],["5131",3500],["5222",2000],["5133",1500],["5164",1000]],"economic_expenditure_total_czk":64195643.67,"economic_financing":[["8115",25501659.39],["8123",7036887.99]],"economic_financing_total_czk":32538547.38,"economic_revenue":[["4213",7101169.99],["2111",7020640],["1211",5481910],["1121",2946000],["1111",1997448.97],["1122",1665090],["1511",1370900],["2132",617000],["1113",500000],["2449",484886.33],["4116",447308],["2119",314237],["1345",300000],["1112",200000],["4222",186400],["3111",170000],["2324",166000],["2329",146506],["4112",116100],["1342",111000],["1386",107000],["1387",42000],["1334",41000],["4111",32500],["2131",20000],["2139",17000],["2321",16000],["1381",15000],["1341",10000],["1361",10000],["3113",2000],["1335",1000],["2141",1000]],"economic_revenue_total_czk":31657096.29,"purpose_expenditure":[["6171",17116211.86],["3392",16624500],["3612",15145502.69],["3639",4905000],["6399",3365090],["6112",1511500],["3745",1345268],["3399",787200],["3723",707200],["3722",446300],["5512",397304],["3326",258762],["2321",208000],["3631",198500],["3635",180000],["6320",120000],["2212",110500],["3429",100000],["3412",99100],["1032",98500],["2219",80000],["3632",74500],["3421",46237.52],["3744",43800],["2341",37100],["6402",35138],["6114",32500.6],["2510",30000],["3111",30000],["3341",30000],["5311",13729],["3721",10000],["3319",3200],["4379",3000],["3314",2000]],"purpose_expenditure_total_czk":64195643.67},"actual":{"economic_expenditure":[["6130",4840000],["6121",4022756.46],["5011",1953397],["5169",1833739.52],["5365",1667890],["5362",1215615],["5023",1129712],["5171",816536.57],["5031",660518],["6122",482968.21],["5139",359793],["5154",333568.02],["5153",278896.67],["5032",275699],["5137",245034.41],["5499",194000],["5156",154387],["5909",127888],["5021",121206],["5151",106044],["5163",99590.79],["5168",95959.6],["5194",73239.3],["5155",66896],["5173",62560],["5166",47865],["5329",47767],["5492",43700],["6379",40000],["5223",35873],["5364",35138],["5212",34000],["5229",31344.56],["5175",30612.3],["5162",29930.38],["5321",21000],["5167",18102],["5339",12000],["5038",7886],["5132",7341.13],["5192",5000],["5161",2315],["5131",1924.4],["5041",1588.92],["5136",1582],["5134",1550],["5133",1029],["5164",721]],"economic_expenditure_total_czk":21676164.24,"economic_financing":[["8115",-5022041.92],["8901",54006.01],["8123",3630]],"economic_financing_total_czk":-4964405.91,"economic_revenue":[["2111",7014517.19],["1211",5481255.18],["1121",2934982.87],["4213",2638806.55],["1111",1993617.6],["1122",1665090],["1511",1362692.25],["2132",535617],["2449",484886.33],["4116",447308],["1113",387915.53],["2119",314237],["1345",270039],["1112",191304.94],["4222",186400],["2329",146506],["4112",116100],["1342",110700],["1386",106931.19],["3111",68505],["1387",41908.69],["2324",39989.44],["4111",32500],["2131",18315],["2139",16504.03],["2321",16000],["1341",9826],["1361",4750],["3113",2000],["1381",850.56],["1335",465.6],["1334",49.2]],"economic_revenue_total_czk":26640570.15,"purpose_expenditure":[["3639",4888629],["6171",3159020.58],["3392",2998408.71],["6399",2879705],["3612",2120135.85],["6112",1474565.12],["3745",1189203.4],["3723",652480.29],["3399",537494.65],["3722",445404.35],["5512",290714.13],["3326",258685.4],["2321",136741.85],["3631",116672.38],["3429",96708.37],["6320",82922],["3412",57971.7],["2212",54715.45],["3744",42446.8],["2341",36272.49],["6402",35138],["2510",30000],["3421",23216.52],["6114",17425.8],["1032",15008.4],["5311",13729],["3111",12000],["3319",3000],["4379",3000],["2219",2658],["3632",2091]],"purpose_expenditure_total_czk":21676164.24}},"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."}}}}