{"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:00235911","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235911","name":"Obec Volárna","short_name":"Volárna","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533882},"amounts":{"revenue_approved":10587067,"revenue_adjusted":19465104.16,"revenue_actual":19710063.45,"expense_approved":19587300,"expense_adjusted":42465337.16,"expense_actual":27940364.96,"tax_revenue":11146433.75,"nontax_revenue":903977.54,"capital_revenue":52640,"transfer_revenue":7607012.16,"current_expense":6237091.55,"capital_expense":21703273.41,"budget_balance":-8230301.51,"cash_current":17918668.05,"cash_previous":21299401.46},"ratios":{"revenue_execution":1.01258454,"expense_execution":0.65795698,"balance_to_revenue":-0.41756849,"cash_to_expense":0.64131832,"cash_yoy":-0.15872434,"capital_expense_share":0.77677129,"transfer_revenue_share":0.38594559},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235911/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235911"},"seo":{"slug":"volarna","path":"/cz/municipalities/volarna/"},"population":{"value":566,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10587067,"expenditure_czk":19587300,"financing_czk":9000233,"balance_czk":-9000233},{"stage":"revised","revenue_czk":19465104.16,"expenditure_czk":42465337.16,"financing_czk":23000233,"balance_czk":-23000233},{"stage":"actual","revenue_czk":19710063.45,"expenditure_czk":27940364.96,"financing_czk":8230301.51,"balance_czk":-8230301.51}],"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",10469000],["5169",2581900],["5023",1450000],["5171",1173000],["5011",504000],["5137",475000],["5139",467200],["5154",360000],["5021",330000],["5031",316000],["5222",200000],["5032",176000],["5365",160000],["5321",153000],["6122",150000],["5141",84000],["5168",65000],["5164",62000],["5163",60500],["5175",55700],["5156",48000],["5329",45000],["5173",26500],["5492",24000],["5151",20000],["5166",20000],["5131",17000],["5194",17000],["5167",16000],["5041",12000],["5179",12000],["5162",10000],["5132",4500],["5038",4000],["5161",4000],["5176",4000],["5221",3000],["5362",3000],["5019",2000],["5136",2000],["5039",1000]],"economic_expenditure_total_czk":19587300,"economic_financing":[["8115",9347033],["8124",-346800]],"economic_financing_total_czk":9000233,"economic_revenue":[["1211",4300000],["1121",2100000],["1111",1500000],["1511",710000],["2132",521022],["1345",370000],["1113",340000],["2324",194185],["1122",160000],["4112",102400],["1112",90000],["1386",54000],["3111",50000],["1387",26000],["2131",23860],["1341",23200],["2111",15400],["1361",6000],["2141",1000]],"economic_revenue_total_czk":10587067,"purpose_expenditure":[["3631",4493000],["2219",3100000],["6171",1949000],["6112",1793000],["3727",1654500],["2212",1430000],["3722",1117000],["3745",623000],["2321",500000],["3725",467000],["3613",430000],["3723",286000],["3399",258000],["3419",200000],["3421",184000],["6399",160000],["3111",140000],["2310",111000],["3633",100000],["6310",97000],["3341",64000],["3639",63000],["3721",60000],["6409",57000],["3429",46000],["6320",42000],["1014",40000],["3632",31000],["6114",30800],["2333",20000],["5213",20000],["5512",10000],["3412",5000],["3113",3000],["4355",3000]],"purpose_expenditure_total_czk":19587300},"revised":{"economic_expenditure":[["6121",32953135.16],["5169",2727940],["5023",1450000],["5171",1090900],["5139",526428],["5011",504000],["5137",470000],["5154",360000],["5021",324867],["5031",316000],["5321",213000],["5222",200000],["5365",187110],["5032",176000],["6122",149000],["5168",111100],["5141",80000],["5163",62500],["5212",60000],["5175",59066],["5164",52000],["5156",48000],["5329",45000],["5166",42000],["5194",40496],["5123",31000],["5173",27995],["5492",24000],["5151",20000],["5179",18000],["5131",17000],["5167",16000],["5041",12100],["5144",11000],["5162",10000],["5221",6000],["5132",4500],["5038",4000],["5161",4000],["5176",4000],["5362",4000],["5136",2000],["5134",1200]],"economic_expenditure_total_czk":42465337.16,"economic_financing":[["8123",12000000],["8115",11347033],["8124",-346800]],"economic_financing_total_czk":23000233,"economic_revenue":[["4213",7157960.16],["1211",4720339],["1121",2375187],["1111",1671000],["1511",858105],["2132",521022],["1345",372000],["1113",340000],["4222",326400],["2324",208747],["1122",187110],["1112",151000],["4112",103000],["1386",92686],["2111",90100],["3111",52640],["1334",39866],["1387",36290],["1341",34700],["2310",30000],["2131",28802],["2141",24000],["4111",19652],["2321",10000],["2119",8498],["1361",6000]],"economic_revenue_total_czk":19465104.16,"purpose_expenditure":[["2219",15514673.16],["2321",10600000],["3631",5317300],["3727",2311062],["6112",1793000],["6171",1485600],["3722",1117000],["3745",623000],["3725",471000],["3613",430000],["3421",397940],["2212",310000],["3723",306000],["3399",301000],["3419",205000],["6399",187110],["3111",177000],["2310",111000],["6310",105000],["3633",100000],["3639",70000],["3341",64000],["2141",60000],["3721",60000],["6409",57000],["6320",42000],["1014",40000],["3429",36000],["3632",31000],["2333",20000],["5212",20000],["5213",20000],["5512",20000],["6114",19652],["3113",16000],["3729",16000],["3412",5000],["4355",3000],["4359",3000]],"purpose_expenditure_total_czk":42465337.16},"actual":{"economic_expenditure":[["6121",21703273.41],["5169",1948961.66],["5023",1250906],["5011",437610],["5031",284834],["5154",278937.52],["5139",253771.26],["5021",232906],["5321",203428.49],["5137",201170.86],["5365",187110],["5032",151224],["5171",122567],["5168",108538.69],["5222",70000],["5163",55868.02],["5164",51763.8],["5175",50275],["5212",50000],["5329",43360],["5141",38041.7],["5166",32350],["5156",31434],["5123",30076],["5194",21657],["5492",18000],["5173",12825],["5131",12496],["5041",12063.65],["5179",11419],["5144",7540.5],["5162",6692.4],["5221",6000],["5362",3583],["5151",3405],["5167",1890],["5038",1821],["5134",1153],["5132",1102],["5161",310]],"economic_expenditure_total_czk":27940364.96,"economic_financing":[["8123",5196368.05],["8115",3380733.41],["8124",-346799.95]],"economic_financing_total_czk":8230301.51,"economic_revenue":[["4213",7157960.16],["1211",4759074.06],["1121",2552253.9],["1111",1711992.41],["1511",860065.14],["2132",518822],["1345",371692],["1113",336985.07],["4222",326400],["2324",209047],["1122",187110],["1112",166288.25],["4112",103000],["1386",92965.58],["2111",85871],["3111",52640],["1334",39865.8],["1387",36438.84],["2131",28802],["1341",24850],["2141",23208.54],["2310",19729],["4111",19652],["2321",10000],["2119",8498],["1361",6140],["1381",712.7]],"economic_revenue_total_czk":19710063.45,"purpose_expenditure":[["2219",11581275.57],["2321",6723334.96],["3631",3480453.97],["6112",1551482],["6171",1120241.01],["3722",900797.7],["3725",399802.33],["3745",321629],["3723",281401.53],["3399",233275.09],["3613",230919],["3421",226604.4],["6399",187110],["3111",176428.49],["3419",74916],["3727",74499.8],["6310",58771.22],["2141",50000],["6409",48780],["6320",38073],["3639",34708],["3721",29559.09],["3341",25695.65],["5512",20000],["6114",19652],["2310",13436],["3633",11296],["3729",7822.65],["3113",7000],["3412",4416.5],["4355",3000],["4359",3000],["3632",984]],"purpose_expenditure_total_czk":27940364.96}},"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."}}}}