{"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:00304387","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304387","name":"Město Valašské Meziříčí","short_name":"Valašské Meziříčí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":545058},"amounts":{"revenue_approved":752620671.62,"revenue_adjusted":795338132.2,"revenue_actual":843529311.6,"expense_approved":934770671.62,"expense_adjusted":1004750275.35,"expense_actual":838966931.32,"tax_revenue":584148665.11,"nontax_revenue":120140727.18,"capital_revenue":7094951.38,"transfer_revenue":132144967.93,"current_expense":661706797.85,"capital_expense":177260133.47,"budget_balance":4562380.28,"cash_current":259588746.14,"cash_previous":266580630.18},"ratios":{"revenue_execution":1.06059206,"expense_execution":0.83500045,"balance_to_revenue":0.00540868,"cash_to_expense":0.30941475,"cash_yoy":-0.02622803,"capital_expense_share":0.21128381,"transfer_revenue_share":0.15665723},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304387/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304387"},"seo":{"slug":"valasske-mezirici","path":"/cz/municipalities/valasske-mezirici/"},"population":{"value":22610,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":752620671.62,"expenditure_czk":934770671.62,"financing_czk":182150000,"balance_czk":-182150000},{"stage":"revised","revenue_czk":795338132.2,"expenditure_czk":1004750275.35,"financing_czk":209412143.15,"balance_czk":-209412143.15},{"stage":"actual","revenue_czk":843529311.6,"expenditure_czk":838966931.32,"financing_czk":-4562380.28,"balance_czk":4562380.28}],"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",201882000],["5169",133331090],["5011",127799077.2],["5331",101173000],["5171",68091000],["5213",39332400],["5031",33015112.42],["6313",20000000],["5154",15260000],["5222",14864600],["5152",14700000],["6901",12900000],["5032",12292178.25],["5362",10510000],["5336",10210000],["5365",10082060],["5168",9613500],["5223",6898176],["5139",6078279],["5023",5672000],["5151",5030000],["6130",5030000],["5161",4503000],["6122",4432346],["5141",4297142.19],["5021",4167625.03],["5499",3950000],["5901",3730967.53],["6329",3500000],["5163",3440000],["6127",3400000],["5137",2726599],["5323",2300000],["5166",2209700],["6119",2100000],["6125",1922000],["6111",1800000],["5153",1750000],["5229",1670000],["5179",1639000],["5167",1419999],["5162",1222000],["5164",1168400],["5175",1143000],["5172",1080000],["5629",1000000],["5903",1000000],["5339",923000],["5221",896820],["5329",870000],["5173",718000],["5038",670000],["5156",610000],["6123",540000],["5132",430000],["5134",411000],["6331",400000],["5493",350000],["5494",323000],["5195",250000],["5492",250000],["5155",220000],["5019",204400],["5024",200000],["5212",200000],["5136",189000],["5192",180000],["6142",150000],["5811",100000],["5194",83000],["5039",51200],["5041",50000],["5122",50000],["5142",50000],["5133",40000],["5363",15000],["5904",10000]],"economic_expenditure_total_czk":934770671.62,"economic_financing":[["8115",193700000],["8124",-11550000]],"economic_financing_total_czk":182150000,"economic_revenue":[["1211",226000000],["1121",110000000],["1111",92900000],["1511",53685000],["4216",43932813.28],["4112",40143600],["2132",38787420.12],["2212",20311948.63],["2111",16276000],["1345",15720000],["1113",15000000],["4116",13228570.11],["1122",10082060],["1385",10000000],["1361",8843000],["1112",5300000],["2324",5127000],["4232",4692931.25],["2141",4090442.19],["2133",3258178.2],["2131",2801000],["1387",2000000],["3111",2000000],["4152",1551907.84],["1381",1000000],["1386",1000000],["2420",1000000],["4111",852000],["1342",601000],["1353",520000],["1341",501000],["2119",330000],["1343",300000],["4121",200000],["1334",150000],["2329",142000],["4122",119800],["2112",41000],["2322",40000],["1335",30000],["2310",26000],["2321",20000],["1359",10000],["2143",4000],["1356",1000],["2343",1000]],"economic_revenue_total_czk":752620671.62,"purpose_expenditure":[["6171",196926602.96],["3113",58778000],["3612",57862000],["3419",56930000],["3412",44822400],["3639",32657000],["3613",32520000],["3326",32259353.4],["2212",32144500],["5311",30834000],["3319",29707000],["3636",28250000],["2292",24800000],["3745",24730000],["3722",22870000],["6409",21190000],["3631",20330000],["6399",20082060],["2219",18948400],["3111",17798500],["3314",13487000],["3725",10900000],["3727",9140000],["3726",7329000],["6112",7200600],["3421",7120000],["2321",6850000],["3322",6300000],["4324",5615000],["4359",5415899.71],["6310",5099142.19],["3233",4195000],["2143",4031121],["3632",3530000],["6320",2518000],["3744",2376000],["5399",2064000],["3399",2040000],["5512",1942000],["4351",1935301],["3349",1340000],["4319",1338000],["4371",1232620],["1014",1190000],["6114",1157340],["3391",1150000],["4356",1133000],["3341",1110000],["2293",1000000],["5213",1000000],["4349",887000],["4339",820000.36],["5212",528000],["4342",520418],["4375",486000],["4374",417800],["3749",400000],["5511",400000],["3315",393000],["4372",390000],["3429",360000],["6221",360000],["3299",357000],["4376",299700],["4399",283300],["2310",250000],["2369",250000],["3312",200000],["3699",200000],["3792",200000],["4354",171213],["4311",155900],["3633",150000],["3733",150000],["4379",148000],["4378",103000],["2221",100000],["3731",100000],["5269",100000],["4341",91700],["4312",81000],["3635",50000],["3728",50000],["4358",48800],["3741",30000],["1036",25000],["3729",15000],["1037",10000],["1070",10000]],"purpose_expenditure_total_czk":934770671.62},"revised":{"economic_expenditure":[["6121",209606579.34],["5169",133718486.65],["5011",128621115.8],["5331",102401000],["5171",78963623.82],["5213",39332400],["5031",33438383.28],["5336",24411985],["6313",20000000],["5222",16252247],["5362",15054451.4],["5154",14098200],["5152",13000000],["6901",12798361.64],["5032",12454993.28],["5901",11596540.97],["6122",11303644.35],["5168",9922311.43],["5365",9550230],["5137",9169964.42],["5139",8749774.41],["5223",6898176],["5023",5672000],["5021",5439996.13],["5151",5088182],["6380",4729109.92],["5141",4205896.29],["5161",4203000],["5499",3994830],["6127",3790000],["6329",3500000],["5163",2881000],["5166",2406700],["6130",2326921.81],["5323",2300000],["6119",2100000],["6125",1907885.8],["5167",1815617.68],["5179",1651346.75],["5229",1649152],["5172",1572834.9],["6111",1300000],["5175",1222739.9],["5162",1213000],["5164",1166400],["5339",1052000],["6123",1051000],["5153",1050000],["5629",1000000],["5903",1000000],["5142",963418.85],["5532",962464.09],["5221",906820],["5329",870000],["5173",846096.25],["6356",790000],["5494",770757.97],["5493",754600],["5038",670000],["5156",580000],["5132",452500],["5134",411000],["6331",400000],["6322",260000],["5195",250000],["5178",226710],["5155",220000],["5492",215000],["5019",204400],["5024",200000],["5136",188000],["5192",180000],["5811",150000],["6142",150000],["5194",143300],["5123",80997.5],["5366",68531],["5039",51200],["5122",50000],["5364",39463.72],["5133",16000],["5041",15000],["5363",12000],["5138",9000],["5904",7934],["5191",3000]],"economic_expenditure_total_czk":1004750275.35,"economic_financing":[["8115",220962143.15],["8124",-11550000]],"economic_financing_total_czk":209412143.15,"economic_revenue":[["1211",226000000],["1121",110000000],["1111",92900000],["1511",53685000],["4216",43486508.11],["4112",40143600],["2132",38787420.12],["4116",34132762.8],["2212",20295171.63],["2111",16300200],["1345",15720000],["1113",15000000],["1385",10000000],["2229",9829467.75],["1122",9550230],["1361",8843000],["2141",6399550.97],["1112",5300000],["4231",4729109.92],["4232",4251280],["2324",3643777],["2133",3258178.2],["2131",2801000],["2142",2008000],["1387",2000000],["3111",2000000],["4222",1988891.93],["4152",1682627.84],["4122",1389098.11],["1381",1000000],["1386",1000000],["2420",1000000],["4111",987977.34],["4151",962464.09],["1342",601000],["1353",520000],["2322",504089],["1341",501000],["2119",330000],["4113",329137.39],["1343",300000],["4221",250000],["2321",202590],["4121",200000],["1334",150000],["2329",142000],["3121",120000],["2112",41000],["1335",30000],["2310",26000],["1359",10000],["2143",4000],["1356",1000],["2343",1000]],"economic_revenue_total_czk":795338132.2,"purpose_expenditure":[["6171",196674417.7],["3113",77419632.62],["3612",59677000],["3419",59397558.19],["3412",44894900],["3326",37295953.83],["3613",34570000],["2212",32597078],["5311",32481924],["3319",32462599],["3636",29508748],["6409",28936826.61],["3639",28475921.81],["3745",25918810],["2292",24800000],["6399",24058181.4],["3722",23340000],["3111",23194714],["3631",20824513.78],["2219",18385400],["3314",14277000],["3727",11640000],["3421",10305101.5],["3725",10110000],["3322",8752394.8],["2321",8050000],["6112",7170600],["4324",6901709.25],["3726",5600072.5],["3233",5475648],["4359",5415899.71],["6310",4789896.29],["2143",4319206.5],["3632",4230000],["3749",3223834.86],["5512",2569419],["3744",2376000],["4342",2352786.44],["5399",2118000],["6320",2118000],["3399",2057363.13],["4351",1935301],["3429",1600299],["4319",1454215],["3349",1257000],["4371",1232620],["6114",1208880],["1014",1190000],["4349",1165652],["4356",1133000],["3341",1110000],["4339",1054250.21],["2293",1000000],["5213",1000000],["3391",949300],["5212",898120],["3699",662000],["2310",550000],["4375",486000],["3315",436999.5],["4374",417800],["3299",407000],["5511",400000],["4372",390000],["3719",360000],["4376",299700],["4399",266290],["6221",265000],["2369",250000],["3733",224130],["3728",213000],["3312",200000],["3792",200000],["3549",180000],["4354",171213],["4311",155900],["2221",150000],["3633",150000],["4379",148000],["6402",107994.72],["4378",103000],["3731",100000],["5269",100000],["4341",91700],["4312",81000],["3635",50000],["4358",48800],["3119",30000],["3741",30000],["1036",25000],["3729",14000],["1037",10000],["1070",10000],["2291",10000]],"purpose_expenditure_total_czk":1004750275.35},"actual":{"economic_expenditure":[["6121",135570817.45],["5011",127247042],["5169",111418903.28],["5331",102400988],["5171",71826826.7],["5213",37783032.22],["5031",32793181],["5336",24411985],["6313",20000000],["5222",16014247],["5362",14915160],["5032",12217147],["5152",11141976.38],["5365",9550230],["5137",8695696.88],["5154",8060401.34],["6122",7545176.16],["5139",7009011.56],["5223",6898176],["5168",6367174.31],["5023",5504644],["5021",4907942],["6380",4729109.92],["5151",4485651],["5141",4169415.67],["5499",3643704],["5161",3158932.9],["5163",2628974.13],["6127",2519640.4],["5323",2283300],["6329",2100000],["5167",1621851],["5179",1512999.96],["5172",1507500.1],["5166",1500679.2],["5229",1453152],["6125",1321886.8],["5175",1085645.71],["5339",1037000],["6111",1002501.94],["5162",1001550.02],["5629",1000000],["5142",963418.85],["5532",962464.09],["5164",916893.98],["5221",906820],["5329",856660],["6356",790000],["5173",762080.08],["5494",724945.96],["5153",701241.63],["5038",657428],["5156",502834.47],["5493",498197.5],["6123",496000.8],["6331",400000],["5134",389551.59],["5132",378959.98],["6119",302500],["6322",260000],["6130",222500],["5178",208590.77],["5155",153670.97],["5019",144865.2],["5194",128333.24],["5492",114600],["5811",90815],["5136",81236.28],["5123",80963.1],["5366",68531],["5192",45826],["5364",39463.72],["5039",39293.82],["5133",9509.91],["5138",8854.2],["5363",8689],["5041",7762.15],["5122",121],["5189",56]],"economic_expenditure_total_czk":838966931.32,"economic_financing":[["8117",3107995400],["8118",-3073315400],["8115",-27690051.57],["8124",-11541999.37],["8901",-10329.34]],"economic_financing_total_czk":-4562380.28,"economic_revenue":[["1211",228585955.97],["1121",122315449.14],["1111",92817903.36],["1511",61927578.6],["4216",42715812.92],["2132",41102042.71],["4112",40143600],["4116",34070802.73],["2111",24437144.44],["2212",18823311.45],["1113",16173586.44],["1345",16069169.4],["1361",12383143.76],["2229",9829467.75],["1122",9550230],["1112",7974097.01],["1387",7341766.74],["2141",6981985.41],["3111",6974951.38],["2324",5967264.45],["4231",4729109.92],["4232",4367354.28],["1386",4360366.79],["2131",4315666.25],["2133",3299560.46],["2142",2008000],["4152",1402504.65],["1334",1389626.7],["4122",1340988],["4222",1278354],["2420",1000000],["4111",987977.34],["4151",962464.09],["1353",907800],["2119",907692.96],["2321",780522],["1385",716214.15],["1342",656082],["2322",547733],["1341",463909],["1343",261809],["1335",155102.4],["4121",146000],["3121",120000],["2329",88854.29],["1383",62359.64],["1381",36008.86],["2112",30960],["2310",17919.65],["2139",2500],["1382",506.15],["2143",102.36]],"economic_revenue_total_czk":843529311.6,"purpose_expenditure":[["6171",183005489.36],["3113",69515002.04],["3419",59044800.61],["3412",41860228.72],["3612",39093994.13],["3326",32350184.58],["3319",32133865.08],["5311",31000440.56],["2212",28049287.89],["6399",24031797],["2292",23233932.22],["3639",23076223.69],["3111",23024966.41],["3745",22693732.67],["3613",21787878.49],["3722",21501459.51],["3314",14277000],["3631",12500733.37],["2219",11701797.65],["3727",11121806.49],["3636",10309199.24],["3725",8857819.83],["3322",7141669.07],["6112",6890335.44],["4324",6731025.07],["3233",5474784.86],["3421",5442105.63],["2321",5351432.9],["4359",5298433.74],["6310",4696727.8],["2143",4104259.2],["3726",4086815.7],["6409",3304443.6],["3749",2805256.04],["4342",2283729.44],["6320",1996141],["4351",1935301],["5399",1899867.4],["3399",1773775.55],["3632",1753667.83],["4319",1454215],["5512",1451151.87],["3429",1371661.6],["4371",1232620],["3349",1169870.33],["4356",1133000],["4349",1113652],["6114",1025679.78],["4339",934939.79],["3341",904439.4],["1014",786136.71],["3391",772104.42],["5212",719515.51],["2293",693445.2],["3744",506016.83],["4375",486000],["3699",471900],["4374",417800],["3299",406354.82],["5511",400000],["4372",390000],["3315",366254],["3719",360000],["4376",299700],["2310",278999.4],["4399",259971],["6221",239360],["3733",209961.63],["3312",200000],["3792",200000],["3549",176176],["4354",171213],["3728",158000],["4311",155900],["4379",148000],["2221",143597.5],["6402",107994.72],["4378",103000],["4341",91700],["4312",81000],["4358",48800],["3635",48000],["3119",30000],["3741",30000],["3633",27670],["1037",10000],["1070",10000],["2291",10000],["1036",9976],["2369",9744]],"purpose_expenditure_total_czk":838966931.32}},"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."}}}}