{"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:00576034","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00576034","name":"Obec Valšov","short_name":"Valšov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":551783},"amounts":{"revenue_approved":9339664.89,"revenue_adjusted":9243998.54,"revenue_actual":9170930.44,"expense_approved":9339532.92,"expense_adjusted":6765120.13,"expense_actual":6297005.31,"tax_revenue":6729592.39,"nontax_revenue":773627.56,"capital_revenue":30950,"transfer_revenue":1636760.49,"current_expense":5743513,"capital_expense":553492.31,"budget_balance":2873925.13,"cash_current":11872433.24,"cash_previous":8998508.11},"ratios":{"revenue_execution":0.99209562,"expense_execution":0.93080466,"balance_to_revenue":0.31337334,"cash_to_expense":1.88540944,"cash_yoy":0.31937796,"capital_expense_share":0.0878977,"transfer_revenue_share":0.17847268},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00576034/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00576034"},"seo":{"slug":"valsov","path":"/cz/municipalities/valsov/"},"population":{"value":259,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9339664.89,"expenditure_czk":9339532.92,"financing_czk":-131.97,"balance_czk":131.97},{"stage":"revised","revenue_czk":9243998.54,"expenditure_czk":6765120.13,"financing_czk":-2478878.41,"balance_czk":2478878.41},{"stage":"actual","revenue_czk":9170930.44,"expenditure_czk":6297005.31,"financing_czk":-2873925.13,"balance_czk":2873925.13}],"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":[["5171",3360000],["5011",1040000],["5169",917000],["6121",800000],["5023",785000],["5137",540000],["5031",413000],["5154",378000],["5032",172000],["5362",150000],["5492",99000],["5139",75500],["5194",66000],["5163",55000],["5321",49600],["5173",45500],["5156",45000],["5168",45000],["5904",34514],["5221",26000],["5229",25000],["6122",25000],["5162",23040],["5132",20000],["5021",19900],["5365",19000],["5329",17250],["5175",16400],["5167",14400],["5323",13432],["6129",10000],["5179",6296.92],["6130",6000],["5172",5000],["5038",4500],["5131",4500],["5222",3000],["5041",2100],["5133",2000],["5161",2000],["5192",2000],["5019",1500],["5136",1000],["5165",100]],"economic_expenditure_total_czk":9339532.92,"economic_financing":[["8115",-131.97]],"economic_financing_total_czk":-131.97,"economic_revenue":[["1211",2544000],["4216",1829688.49],["1121",1244000],["1111",918000],["1511",568000],["2111",454500],["1122",350000],["2324",265000],["1345",210000],["1113",190000],["2141",160000],["1356",128000],["4112",102300],["2132",69000],["1112",64500],["2131",40016.4],["4111",31500],["1386",30000],["2322",30000],["1381",20000],["3111",20000],["1335",15000],["1387",14000],["1334",10000],["2112",10000],["1361",8000],["2119",6000],["1341",5160],["2212",2000],["2310",1000]],"economic_revenue_total_czk":9339664.89,"purpose_expenditure":[["2212",2140000],["6171",1915400],["6112",1062200],["3639",912750],["3745",564500],["2333",505000],["2310",437000],["3412",342040],["3722",249296.92],["3631",200000],["6409",187514],["3399",178500],["3723",170000],["5512",112000],["2321",95000],["4351",51000],["6320",50000],["5519",38000],["3725",30000],["1014",21500],["6114",18900],["2292",18432],["3419",12000],["3721",10000],["2143",5500],["3341",5000],["3319",3500],["5522",3000],["3312",1500]],"purpose_expenditure_total_czk":9339532.92},"revised":{"economic_expenditure":[["5171",1465097.43],["5011",1146284.2],["5169",970094.33],["5023",785000],["6121",549502.31],["5031",445402.35],["5154",226264.23],["5032",181561.45],["5137",117200.67],["5163",97723],["5179",77898.92],["5139",77496.5],["5194",66000],["5362",55860],["5321",53000],["5168",46222.93],["5492",46104],["5364",34514],["5156",33577],["5221",26000],["5229",25000],["5162",23155.42],["5175",21686.5],["5365",20198],["5132",20000],["5329",18858],["5164",16214],["5021",15500],["5323",14918],["5167",14400],["5173",13143],["5123",12273],["6129",10000],["6130",6000],["5172",5000],["5038",4500],["5131",4500],["5161",3544],["5222",3000],["5041",2836.89],["5133",2000],["5192",2000],["5219",2000],["5019",1500],["5136",1000],["6122",990],["5165",100]],"economic_expenditure_total_czk":6765120.13,"economic_financing":[["8118",-2478746.44],["8115",-131.97]],"economic_financing_total_czk":-2478878.41,"economic_revenue":[["1211",2617357.08],["1121",1401046.05],["4213",1119507.49],["1111",965030.78],["1511",690990.04],["2111",491766],["1356",428578.83],["4222",280000],["1345",210000],["1113",190000],["2324",147349.22],["2141",103299.34],["4116",102453],["4112",102300],["1112",91329.25],["1122",55860],["1386",51044.96],["2131",40016.4],["4111",32500],["3111",30950],["1387",20006.1],["2132",20000],["1335",15000],["1334",10000],["1361",8000],["2329",8000],["2119",6000],["1341",5205],["1381",409]],"economic_revenue_total_czk":9243998.54,"purpose_expenditure":[["6171",1553246.54],["6112",1038174],["2212",776989.15],["3639",683513],["3745",619747],["3412",465426.5],["2310",264838.22],["3722",249296.92],["3399",189859.83],["3723",170000],["3631",166066.41],["6320",92723],["5512",68518],["6409",58860],["4351",51000],["5519",38000],["2321",35000],["6402",34514],["3725",30000],["2333",25623],["1014",21500],["1019",20000],["2292",19918],["6114",18738],["2223",16214],["3419",16109],["2322",14108],["3721",10000],["2143",5080],["3341",5000],["3319",3500],["5522",3000],["3312",557.56]],"purpose_expenditure_total_czk":6765120.13},"actual":{"economic_expenditure":[["5171",1397661.43],["5011",1087295],["5169",823206.38],["5023",780650],["6121",549502.31],["5031",430088],["5154",226264.2],["5032",167849],["5137",114190.67],["5179",76938.92],["5163",64261.8],["5139",58432.92],["5362",55860],["5321",53000],["5194",47684.78],["5168",46222.93],["5492",42333],["5364",34514],["5156",33577],["5221",24000],["5162",21895.42],["5365",20198],["5175",18954],["5329",18858],["5164",16214],["5323",14918],["5123",12273],["5021",11726],["5173",10660],["5229",10000],["5167",5700],["5132",5033.72],["5038",4393],["6130",3000],["5161",2682],["5219",2000],["5041",1949.33],["5131",1928.5],["6122",990],["5165",100]],"economic_expenditure_total_czk":6297005.31,"economic_financing":[["8118",-18700000],["8117",16700000],["8115",-873925.13]],"economic_financing_total_czk":-2873925.13,"economic_revenue":[["1211",2617357.08],["1121",1401046.05],["4213",1119507.49],["1111",959953.76],["1511",690990.04],["2111",457659],["1356",428578.83],["4222",280000],["1345",203331],["1113",185213.92],["2324",147349.22],["2141",103299.34],["4116",102453],["4112",102300],["1112",91329.25],["1122",55860],["1386",51044.96],["2131",39920],["4111",32500],["3111",30950],["1387",20006.1],["2132",14400],["1335",10510.8],["2329",8000],["1361",5180],["1341",5175],["1334",3606.6],["2119",3000],["1381",409]],"economic_revenue_total_czk":9170930.44,"purpose_expenditure":[["6171",1500899.66],["6112",1024879],["2212",751709.15],["3639",675513],["3745",497910.47],["3412",461830.5],["2310",258683.47],["3722",195483.1],["3723",163674.11],["3399",162407.61],["3631",136480.38],["5512",67266],["6320",59396],["6409",57900],["5519",38000],["6402",34514],["4351",34000],["2321",31000],["3725",25058.39],["2333",20623],["6114",16964],["2223",16214],["2292",14918],["2322",14108],["3419",12984.1],["3721",7499.84],["1014",7009.53],["2143",5080],["1019",5000]],"purpose_expenditure_total_czk":6297005.31}},"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."}}}}