{"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:00250830","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250830","name":"Město Volary","short_name":"Volary","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":550671},"amounts":{"revenue_approved":112517251,"revenue_adjusted":123902966.73,"revenue_actual":137404076.09,"expense_approved":171344736,"expense_adjusted":177944135.15,"expense_actual":150096351.29,"tax_revenue":101928550.31,"nontax_revenue":22215820.44,"capital_revenue":58000,"transfer_revenue":13201705.34,"current_expense":97628718.3,"capital_expense":52467632.99,"budget_balance":-12692275.2,"cash_current":127378115.05,"cash_previous":137905838.87},"ratios":{"revenue_execution":1.10896518,"expense_execution":0.84350266,"balance_to_revenue":-0.0923719,"cash_to_expense":0.84864232,"cash_yoy":-0.07633994,"capital_expense_share":0.34955968,"transfer_revenue_share":0.09607943},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250830/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250830"},"seo":{"slug":"volary","path":"/cz/municipalities/volary/"},"population":{"value":3663,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":112517251,"expenditure_czk":171344736,"financing_czk":58827485,"balance_czk":-58827485},{"stage":"revised","revenue_czk":123902966.73,"expenditure_czk":177944135.15,"financing_czk":54041168.42,"balance_czk":-54041168.42},{"stage":"actual","revenue_czk":137404076.09,"expenditure_czk":150096351.29,"financing_czk":12692275.2,"balance_czk":-12692275.2}],"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",67900000],["5331",45407736],["5171",15215000],["5011",8455000],["5169",8295000],["5365",3500000],["5031",2480000],["5023",2200000],["6111",2200000],["5152",2050000],["5362",2030000],["5154",1815000],["5139",1271000],["5137",1015000],["6122",1000000],["5032",962000],["5222",676000],["5168",530000],["5223",440000],["5163",432000],["5499",430000],["5162",331000],["5166",300000],["5161",250000],["5151",202000],["5153",200000],["6119",200000],["5175",165000],["5021",160000],["5194",160000],["5156",150000],["5167",130000],["5178",120000],["5141",100000],["5364",89000],["5134",80000],["5132",70000],["5492",70000],["5229",66000],["5038",50000],["5901",40000],["5221",34000],["5173",23000],["5216",20000],["5019",18000],["5136",13000]],"economic_expenditure_total_czk":171344736,"economic_financing":[["8115",64327493],["8124",-5500008]],"economic_financing_total_czk":58827485,"economic_revenue":[["1211",41000000],["1121",20000000],["1111",14500000],["2131",8606000],["2132",5507951],["1122",5500000],["1113",3200000],["4112",2745800],["1511",2700000],["1345",2500000],["2141",1500000],["1112",900000],["1387",750000],["2111",735000],["1386",500000],["2324",500000],["1342",400000],["1361",400000],["1381",250000],["1385",170000],["1341",85000],["1343",30000],["2133",12500],["1349",10000],["1334",5000],["2112",5000],["2212",5000]],"economic_revenue_total_czk":112517251,"purpose_expenditure":[["2219",23100000],["6171",20385000],["2310",18500000],["2321",13400000],["3639",12058000],["3412",11336942],["2212",10800000],["3612",10700000],["3319",10080794],["3113",6400000],["3613",5865000],["6399",5500000],["3722",4170000],["6112",3000000],["3631",2800000],["3231",2110000],["3111",2062000],["3725",1400000],["3632",1010000],["5311",1000000],["5512",1000000],["4351",890000],["3745",500000],["3419",430000],["6320",417000],["3399",340000],["3421",330000],["3341",315000],["3723",270000],["3635",200000],["3429",173000],["1014",170000],["6310",115000],["3721",100000],["6402",89000],["3900",68000],["3541",41000],["3728",40000],["5212",40000],["2223",30000],["4357",25000],["3326",20000],["3525",20000],["5219",20000],["4399",10000],["3543",7000],["4329",7000]],"purpose_expenditure_total_czk":171344736},"revised":{"economic_expenditure":[["6121",66150796.64],["5331",41685999],["5171",15953385.39],["5011",8820779],["5169",8286968.62],["6451",5000000],["5365",3364410],["5336",3201968.76],["5154",2763862.79],["6202",2742700.08],["5031",2515549],["5362",2333598.89],["5023",2196664],["6111",1900000],["5152",1837435.45],["6122",1169400],["5032",954375],["5222",923000],["5168",800640.3],["6123",591359.67],["5223",440000],["5163",438673],["5499",408717],["5137",330433.3],["5139",283790.01],["5151",266430.11],["6119",248050],["5166",241792.59],["5162",233000],["5021",189346],["5153",184944.1],["5194",130200],["5175",129413],["5161",128642.08],["5156",106325.55],["5178",102571],["5167",97007],["5179",89357.55],["5134",81343.41],["5364",77206],["5229",66000],["5141",65562.92],["5132",58666],["5492",50000],["5038",42275],["5901",40000],["5136",37733.94],["5172",36094],["5221",34000],["5213",30000],["5216",20000],["5019",17683],["5173",16419],["5366",11794],["5192",9353],["5339",3000],["5039",2599],["5164",2562],["5909",196],["5191",63]],"economic_expenditure_total_czk":177944135.15,"economic_financing":[["8115",59541176.42],["8124",-5500008]],"economic_financing_total_czk":54041168.42,"economic_revenue":[["1211",41000000],["1121",20000000],["1111",14500000],["2131",8606000],["4113",6808900.58],["2132",5507951],["1122",5227110],["4116",3219769.76],["1113",3200000],["1511",2700000],["4112",2622272],["1345",2500000],["2141",1500000],["2122",1132906.39],["1112",900000],["1387",750000],["2111",735000],["1386",500000],["2324",500000],["1342",400000],["1361",400000],["4222",365000],["1381",248694.29],["1385",170000],["4111",117500],["1341",85000],["4122",68263],["3113",58000],["1343",30000],["2133",12500],["2229",11794],["1349",10000],["1334",5000],["2112",5000],["2212",5000],["1383",1305.71]],"economic_revenue_total_czk":123902966.73,"purpose_expenditure":[["2212",19661025.31],["6171",18728278.63],["2310",15757299.92],["2219",15263959.59],["3113",13736091.4],["2321",12284200.28],["3639",11860066.49],["3412",10189579],["3319",10080794],["3613",6292092.07],["6399",5685811.89],["3612",5352081.55],["3631",5114871.64],["3722",4671688.86],["3745",3404433.75],["6112",3000000],["2142",2742700.08],["3111",2560701.56],["3231",2438912.8],["3725",1495551.71],["5512",1212557],["5311",1040942.42],["3632",1002384],["4351",910458.75],["3419",630000],["6320",423673],["3723",316412.99],["3341",315000],["3421",314068],["3635",248050],["3399",189306.41],["6114",117500],["3900",110920],["3429",96215.13],["1014",93468.52],["6310",80562.92],["6402",77206],["4329",57057],["3326",50000],["2223",46207.48],["3721",44172],["3541",41000],["3728",40000],["5212",40000],["4359",30000],["2341",29000],["4357",25000],["3525",20000],["4399",10000],["3543",7000],["3512",3800],["5219",2033]],"purpose_expenditure_total_czk":177944135.15},"actual":{"economic_expenditure":[["6121",43716123.24],["5331",41685999],["5171",13698064.59],["5011",8820779],["5169",8258430.65],["6451",5000000],["5365",3364410],["5336",3201968.76],["5154",2763862.79],["6202",2742700.08],["5031",2515549],["5362",2333598.89],["5023",2196664],["5152",1837360.49],["5032",954375],["5222",918022],["5168",800640.3],["6123",591359.67],["5223",440000],["5163",432085.6],["5499",408717],["5137",282255],["5151",266429.22],["6119",248050],["5139",243885.12],["5166",241747.11],["5162",217964.86],["5021",189336],["5153",184944.1],["6122",169400],["5161",123773],["5194",120710],["5175",117564.29],["5178",102570.52],["5156",98663.29],["5179",89357.55],["5167",87006.51],["5134",81343.12],["5364",71260.2],["5229",60592],["5132",58666],["5141",57575.4],["5492",50000],["5038",42275],["5136",36509.94],["5172",36094],["5221",34000],["5213",30000],["5216",20000],["5173",16419],["5366",11794],["5192",9353],["5019",7683],["5339",3000],["5039",2599],["5164",2562],["5909",196],["5191",63]],"economic_expenditure_total_czk":150096351.29,"economic_financing":[["8115",15810248.01],["8124",-5500008],["8901",2382035.19]],"economic_financing_total_czk":12692275.2,"economic_revenue":[["1211",42633265.35],["1121",22815878.31],["1111",15967720.92],["2131",10657192.2],["4113",6808900.58],["2132",5843847.52],["1122",5227110],["1511",3853650.33],["4116",3219769.76],["1113",3016649.1],["1345",2713272],["4112",2622272],["1387",2001461.18],["2141",1773304.87],["1112",1487380.2],["2122",1132906.39],["2111",936137],["2324",834152.96],["1386",826345.94],["1342",595835],["1361",438397.57],["2133",384300],["4222",365000],["2310",350535],["2119",194384],["1385",182145.75],["4111",117500],["1341",95575],["4122",68263],["3113",58000],["1343",54185],["2212",48468.5],["2112",34650],["2322",14148],["2229",11794],["1349",7521.64],["1381",6696.58],["1334",4101.4],["1383",1305.71],["1382",53.33]],"economic_revenue_total_czk":137404076.09,"purpose_expenditure":[["2212",19661025.31],["6171",16822147.21],["2219",14661480.19],["3113",13736091.4],["3639",11839913.38],["3412",10189579],["3319",10080794],["2321",9837255.27],["6399",5685811.89],["3631",5114871.64],["3722",4671688.18],["3745",3404433.75],["3613",3241673.06],["6112",2979463.71],["2142",2742700.08],["3111",2560701.56],["3231",2438912.8],["3612",2215956],["3725",1495551.72],["2310",1336581.41],["5512",1113810.95],["4351",910458.75],["3419",630000],["6320",423673],["3723",316414.99],["3341",315000],["3421",314067.44],["3635",248050],["3399",189306.02],["3900",110920],["1014",93468],["3429",87102],["6114",80906],["6402",71260.2],["6310",65988],["4329",57057],["3326",50000],["2223",46207.48],["3721",44171.68],["5311",40942.42],["3541",40592],["4359",30000],["2341",29000],["3525",20000],["4357",20000],["3728",15597],["3543",7000],["3512",3800],["3632",2384],["5219",2032.8],["4399",510]],"purpose_expenditure_total_czk":150096351.29}},"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."}}}}