{"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:00252000","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252000","name":"Město Volyně","short_name":"Volyně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":551970},"amounts":{"revenue_approved":165850000,"revenue_adjusted":181340460.69,"revenue_actual":182244292.56,"expense_approved":196260000,"expense_adjusted":194171245.71,"expense_actual":187511316.32,"tax_revenue":76288761.53,"nontax_revenue":35932292.03,"capital_revenue":4624636.7,"transfer_revenue":65398602.3,"current_expense":105290871.07,"capital_expense":82220445.25,"budget_balance":-5267023.76,"cash_current":34615969.2,"cash_previous":7648643.76},"ratios":{"revenue_execution":1.00498417,"expense_execution":0.96570074,"balance_to_revenue":-0.0289009,"cash_to_expense":0.18460736,"cash_yoy":3.52576565,"capital_expense_share":0.43848258,"transfer_revenue_share":0.35885131},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252000/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252000"},"seo":{"slug":"volyne","path":"/cz/municipalities/volyne/"},"population":{"value":3038,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":165850000,"expenditure_czk":196260000,"financing_czk":30410000,"balance_czk":-30410000},{"stage":"revised","revenue_czk":181340460.69,"expenditure_czk":194171245.71,"financing_czk":12830785.02,"balance_czk":-12830785.02},{"stage":"actual","revenue_czk":182244292.56,"expenditure_czk":187511316.32,"financing_czk":5267023.76,"balance_czk":-5267023.76}],"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",81296000],["5011",24768000],["5331",15820000],["5169",10300000],["5171",8430000],["5362",8045000],["6123",8000000],["5031",6514000],["5154",4760000],["5139",3835000],["5152",3500000],["5365",2445000],["5032",2366000],["5499",2057000],["5023",1490000],["5141",1320000],["5153",1309000],["6122",1280000],["5156",1245000],["5163",1213000],["5222",1150000],["5168",780000],["5021",468000],["5909",450000],["5179",360000],["5137",353000],["5166",305000],["6130",300000],["5155",250000],["5175",185000],["5161",181000],["5167",174000],["5492",150000],["5132",144000],["5162",122000],["5194",121000],["5159",120000],["5172",116000],["5221",100000],["5223",100000],["5038",80000],["5363",50000],["5173",37000],["5494",30000],["6127",30000],["5164",25000],["5229",24000],["5136",22000],["5329",13000],["5131",10000],["5343",10000],["5189",5000],["5133",1000],["5191",1000]],"economic_expenditure_total_czk":196260000,"economic_financing":[["8115",32736934],["8124",-2326934]],"economic_financing_total_czk":30410000,"economic_revenue":[["4212",53535400],["1211",31000000],["2111",24246800],["1121",16000000],["1111",11000000],["2132",6776300],["3111",4500000],["1511",4000000],["4112",3650000],["1122",3000000],["1113",2100000],["1345",2000000],["1112",850000],["2412",600000],["1361",450000],["1386",300000],["2212",295000],["2131",250000],["2141",250000],["1387",150000],["1381",130000],["2324",125000],["1341",120000],["4121",110000],["2119",100000],["2322",100000],["1356",90000],["1334",45000],["1343",30000],["1342",25000],["1349",16000],["2321",4500],["2133",1000]],"economic_revenue_total_czk":165850000,"purpose_expenditure":[["3326",57578000],["3639",19096000],["3313",17145000],["6171",15178000],["3722",10531000],["6399",10400000],["3612",9800000],["2219",8028000],["1032",7040000],["3113",5106000],["3613",4040000],["3319",3931000],["2310",3837000],["3315",3300000],["3111",2470000],["2321",2157000],["6112",2064000],["3742",1800000],["3314",1782000],["3631",1350000],["2212",1300000],["6320",1100000],["3729",1063000],["3745",990000],["3633",800000],["3419",661000],["3723",500000],["5512",427000],["3524",370000],["3399",358000],["3636",300000],["3429",250000],["3635",250000],["3329",230000],["3349",200000],["3412",150000],["3632",112000],["3725",100000],["4351",100000],["6310",100000],["3549",50000],["4339",50000],["6409",50000],["3421",35000],["2143",30000],["5212",15000],["6330",10000],["2229",5000],["3341",5000],["5269",5000],["5272",5000],["4359",3000],["1014",2000],["2341",1000]],"purpose_expenditure_total_czk":196260000},"revised":{"economic_expenditure":[["6121",55995297.09],["5011",23888395],["5331",16141200],["6356",15625966.43],["5169",11854766.4],["5362",8183629],["6123",7693371],["5171",7054641],["5031",6435605.59],["5154",4892200],["5139",4751302.9],["5365",3325000],["5152",2983000],["6122",2656634.64],["5032",2354526.34],["5499",2185000],["5909",1648028],["5336",1619653.1],["5023",1515000],["5141",1491000],["5156",1346406.32],["5153",1232000],["5163",1205000],["5222",1203000],["6127",988925],["5021",683504],["5168",637500],["6130",600000],["5137",506187],["5166",305000],["5213",255927],["5155",255000],["5622",250000],["5167",238878],["5132",227600],["5194",209000],["5161",195434],["5162",189925.25],["5492",150000],["5651",135000],["5179",118365.65],["5175",117904],["5172",116000],["5138",115200],["5221",105000],["5038",100000],["5223",100000],["5041",53000],["5173",41000],["5136",33000],["5494",30000],["5229",24000],["5343",20000],["5123",17000],["5122",15000],["5151",15000],["5164",15000],["5131",6000],["5329",6000],["5189",5000],["5133",3700],["5177",3500],["5019",1073],["5191",1000],["5363",1000]],"economic_expenditure_total_czk":194171245.71,"economic_financing":[["8123",34000000],["8115",-18842281.27],["8124",-2326933.71]],"economic_financing_total_czk":12830785.02,"economic_revenue":[["4216",59188113.2],["1211",32040343.43],["2111",24590800],["1121",17168824.7],["1111",12098712.33],["2132",7816300],["3111",4624000],["1511",4254860.09],["1122",3250170],["4112",2898700],["4116",2473289.1],["1113",2268103.88],["1345",2196348.22],["1112",1118858.38],["2324",958000],["1361",749110],["1386",625449.33],["2412",600000],["4122",565000],["2131",250000],["2141",250000],["1387",245138.68],["4111",182500],["2112",158000],["2212",113000],["1341",101245.2],["2119",100000],["2322",100000],["4121",91000],["2123",85921.26],["1356",85660],["1334",30036.6],["1342",27300],["1349",14625],["1343",10661],["1381",4890.29],["2321",4500],["2133",1000]],"economic_revenue_total_czk":181340460.69,"purpose_expenditure":[["3313",32854966.43],["3326",31482850.81],["3639",19846000],["6171",15441000],["3612",12005130],["6399",11400000],["3722",10431000],["2219",7987500],["3113",6746218.25],["1032",5018852],["3613",4290000],["2310",4288866.08],["3319",3993400],["3315",3318000],["3111",2905634.85],["2321",2672000],["3631",2437000],["6112",2064000],["3322",1930000],["3314",1779000],["3745",1245927],["6320",1107000],["2212",1100000],["3729",1032000],["3633",919400],["3419",918000],["3723",600000],["5512",502000],["3399",473000],["3524",370000],["3636",340000],["3412",300000],["3429",280000],["3725",257000],["3349",240000],["2292",226000],["3329",200000],["6114",182500],["2143",180000],["3744",131000],["3632",112000],["4351",100000],["6310",100000],["6409",60000.29],["3635",60000],["3312",50000],["4339",40000],["3549",36000],["3421",35000],["6330",20000],["5212",12000],["2229",10000],["3541",10000],["5272",10000],["3341",5000],["3525",5000],["5269",5000],["4359",3000],["1014",2000],["2341",1000]],"purpose_expenditure_total_czk":194171245.71},"actual":{"economic_expenditure":[["6121",55198301.72],["5011",23291769.28],["5331",16141200],["6356",15625966.43],["5362",11065337],["5169",10050458.93],["6123",7693371],["5031",6021312],["5171",4980094.75],["5154",4658512.14],["5139",4370694.15],["5365",3250170],["6122",2428929.1],["5152",2293938],["5032",2233471],["5499",1977741.06],["5336",1619653.1],["5023",1514809],["5141",1463855.61],["5163",1193017.18],["5222",1190000],["5156",1187000],["5909",1153870],["5153",1008939.04],["6127",988925],["5021",622801.66],["5168",563955.99],["5137",361553.67],["5166",290400],["6130",284952],["5213",255927],["5155",252801],["5622",250000],["5167",221652.01],["5132",216057.57],["5194",200788.96],["5161",193364.58],["5162",168063.5],["5651",135000],["5175",110298],["5138",102472.51],["5223",100000],["5038",94903],["5172",91244.8],["5221",89000],["5492",80000],["5179",65144.25],["5041",52061.21],["5173",27458.31],["5229",18132],["5123",15095],["5122",14500],["5136",14097.81],["5343",6188],["5177",3440],["5329",3000],["5131",2262],["5133",2173],["5019",1073],["5164",120]],"economic_expenditure_total_czk":187511316.32,"economic_financing":[["8115",-26967325.44],["8123",25778558.53],["8901",8782724.38],["8124",-2326933.71]],"economic_financing_total_czk":5267023.76,"economic_revenue":[["4216",59188113.2],["1211",32040343.43],["2111",25899808.12],["1121",17168824.7],["1111",12098712.33],["2132",7954739.77],["3111",4624636.7],["1511",4254860.09],["1122",3250170],["4112",2898700],["4116",2473289.1],["1113",2268103.88],["1345",2196348.22],["1112",1118858.38],["1361",749460],["2324",722417.38],["1386",625449.33],["2412",600000],["4122",565000],["1387",245138.68],["2141",197333.34],["4111",182500],["2131",139334.14],["2119",138257.02],["1341",101245.2],["4121",91000],["2123",85921.26],["1356",85660],["2322",82804],["2212",64500],["2112",42072],["1334",30036.6],["1342",27300],["1349",12699.4],["1343",10661],["1381",4890.29],["2321",4500],["2133",605]],"economic_revenue_total_czk":182244292.56,"purpose_expenditure":[["3313",32772369.09],["3326",31085737.56],["3639",18493090.09],["6171",15105692.86],["6399",14265052],["3722",10367048.57],["3612",10288865.02],["2219",7138034.08],["3113",6743218.25],["1032",4448406.65],["2310",4236367.5],["3319",3971871.91],["3315",3168475.48],["3613",3144745.68],["3111",2897634.85],["2321",2578659.69],["3631",2193029.29],["6112",1963785.33],["3322",1922085],["3314",1563372.27],["6320",1106481.96],["3419",916246],["3633",830159.72],["3745",770345.23],["3729",738461.04],["2212",715198.2],["3723",562260.38],["5512",496320.7],["3636",338500],["3412",289999],["3429",280000],["3349",234010.56],["3399",233314.28],["3725",211837.66],["2292",186340],["6114",182500],["3524",169471.63],["3329",156950],["2143",154243.68],["3744",128786.35],["4351",100000],["6310",84969.94],["3635",59895],["6409",49058.56],["3549",36000],["3632",35366.44],["3421",32845.8],["4339",24000],["3541",10000],["2229",9267.39],["5272",8152.63],["6330",6188],["3525",5000],["1014",1605]],"purpose_expenditure_total_czk":187511316.32}},"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."}}}}