{"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:00261718","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261718","name":"Město Varnsdorf","short_name":"Varnsdorf","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562882},"amounts":{"revenue_approved":436379257,"revenue_adjusted":514839118.36,"revenue_actual":497709123.96,"expense_approved":614440617,"expense_adjusted":693991949.74,"expense_actual":504518731.2,"tax_revenue":343169175.78,"nontax_revenue":65382480.31,"capital_revenue":9377252,"transfer_revenue":79780215.87,"current_expense":369854511.17,"capital_expense":134664220.03,"budget_balance":-6809607.24,"cash_current":533872666.42,"cash_previous":535172710.45},"ratios":{"revenue_execution":0.96672748,"expense_execution":0.72698067,"balance_to_revenue":-0.0136819,"cash_to_expense":1.05818205,"cash_yoy":-0.0024292,"capital_expense_share":0.26691619,"transfer_revenue_share":0.16029486},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261718/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261718"},"seo":{"slug":"varnsdorf","path":"/cz/municipalities/varnsdorf/"},"population":{"value":14683,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":436379257,"expenditure_czk":614440617,"financing_czk":178061360,"balance_czk":-178061360},{"stage":"revised","revenue_czk":514839118.36,"expenditure_czk":693991949.74,"financing_czk":179152831.38,"balance_czk":-179152831.38},{"stage":"actual","revenue_czk":497709123.96,"expenditure_czk":504518731.2,"financing_czk":6809607.24,"balance_czk":-6809607.24}],"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",222424800],["5169",83904490],["5011",70094400],["5171",56980000],["5331",55522473],["5213",20200000],["5031",16520600],["5154",15140000],["6122",14740000],["5229",11700000],["5362",10062800],["5032",7256400],["5023",4051000],["5152",3510000],["5137",2450000],["5168",2401000],["5151",2300000],["5139",1850600],["5153",1741000],["5163",1521000],["5364",1500000],["5021",1356100],["5156",765000],["5162",681000],["5167",604400],["5166",600000],["6125",545000],["5161",501800],["5194",500000],["5164",411000],["6119",400000],["5221",350000],["5038",250000],["5195",200000],["6130",200000],["5175",190000],["5134",175000],["5173",157000],["5132",112000],["5192",111000],["5178",102254],["5903",100000],["5499",80000],["5122",50000],["5136",39000],["5172",30000],["5133",28000],["5176",15000],["5179",10000],["5019",5000],["5039",1500]],"economic_expenditure_total_czk":614440617,"economic_financing":[["8115",178061360]],"economic_financing_total_czk":178061360,"economic_revenue":[["1211",147000000],["1121",70000000],["1111",50000000],["2329",33268200],["4112",23000000],["1511",12300000],["2122",10309457],["1113",9500000],["1345",9000000],["1387",9000000],["1361",7200000],["2132",6980000],["1122",6000000],["1385",6000000],["3111",6000000],["2111",4827500],["2141",4500000],["2142",3600000],["1112",3500000],["4131",3000000],["2451",2200000],["2324",2026000],["1386",2000000],["2212",1160000],["1381",1000000],["2131",900000],["1343",600000],["1353",400000],["2119",400000],["1341",340000],["2412",233100],["1334",50000],["1359",40000],["4121",35000],["2112",5000],["2310",5000]],"economic_revenue_total_czk":436379257,"purpose_expenditure":[["3639",111981000],["6171",93055000],["2219",62900000],["3412",47180000],["2212",42352490],["3113",21851733],["3111",18523839],["5311",17890000],["3631",16829800],["3722",16300000],["3117",16047863],["3745",14315000],["3522",10701054],["6399",10000000],["6409",9000000],["3311",8792031],["4374",8234400],["3314",7925112],["2321",7088000],["3633",6720000],["3725",6600000],["3329",5670000],["3723",5550000],["3141",5549145],["6112",5465600],["4351",3973000],["3612",3950000],["3419",3050000],["4359",2509000],["5512",2258500],["2292",2200000],["2221",2100000],["4339",1864254],["4349",1822400],["6402",1500000],["4378",1350000],["4371",1303000],["2310",1280000],["2333",1260000],["2341",1100000],["3721",860000],["3349",858000],["3635",850000],["1032",700000],["3729",700000],["2229",650000],["2115",450000],["3421",381696],["3399",280000],["6310",175000],["5213",120000],["5212",118000],["3632",100000],["3319",54700],["3900",50000],["3326",20000],["3741",20000],["3792",6000],["3299",5000]],"purpose_expenditure_total_czk":614440617},"revised":{"economic_expenditure":[["6121",245232881.75],["5169",99988416.24],["5011",77508995.6],["5331",56168625.63],["5171",52174939.19],["5213",23447741.82],["5336",18461921.04],["5031",18122379],["6122",16237817],["5154",15071900],["5362",10066000],["5032",7985682],["5229",4326800],["5222",4149363],["5152",4053300],["5023",4051000],["5365",3740850],["5168",3058050],["5137",3034600],["5151",2795281.81],["6130",2700000],["5364",2265015.48],["5139",2169629.11],["5021",1915796.06],["5651",1816690],["5212",1422500],["5163",1363400],["5153",924497],["5167",916210],["5162",804000],["5156",700509.33],["5166",638720],["6125",545000],["6351",513341],["5194",500000],["5161",487458.5],["5134",485410],["5499",471040],["6119",400000],["5175",394466],["5221",355000],["5164",255260],["5038",250000],["5195",217642],["5178",217254],["5223",178500],["5339",177800],["5132",177265],["5173",164480],["5191",132262],["5811",118239],["5182",115048],["5903",100000],["6111",90000],["5122",78193],["5136",57000],["5172",55514],["5363",52600],["5492",25000],["5133",17000],["5323",15023.18],["5192",11000],["5179",8000],["5019",6601],["5176",5000],["5039",2042]],"economic_expenditure_total_czk":693991949.74,"economic_financing":[["8115",179152831.38]],"economic_financing_total_czk":179152831.38,"economic_revenue":[["1211",147000000],["1121",70000000],["1111",50000000],["4116",27396041.91],["2329",21722423.13],["4112",21217600],["4131",20082000],["4213",18912708.31],["2122",15820839.87],["4122",14301060],["1511",12300000],["1113",9500000],["1345",9000000],["1387",9000000],["1361",7200000],["3111",7127800],["2132",6980000],["1122",6000000],["1385",6000000],["2111",5245830],["2324",4924803.39],["2141",4500000],["2142",3600000],["1112",3500000],["4222",3094411.75],["2412",2433100],["1386",2000000],["2212",1160000],["1381",1000000],["2131",900000],["1343",600000],["4111",442500],["1353",400000],["2119",400000],["1341",340000],["3121",228000],["2322",224500],["2321",85500],["1334",50000],["4121",50000],["4216",50000],["1359",40000],["2112",5000],["2310",5000]],"economic_revenue_total_czk":514839118.36,"purpose_expenditure":[["3639",135020009.56],["6171",99776239.6],["2219",58450000],["3412",49471262],["2212",48152490],["3113",33227296.6],["3111",24055992.74],["3117",20354951.7],["5311",18140000],["3631",16829800],["3722",15270000],["3745",14753122.87],["6399",13740850],["3522",12028408],["3311",9586953],["4374",9315807],["3419",8813693],["3314",8248976],["3633",7701223.19],["2321",7198000],["3725",6870000],["3141",6608893],["4351",6368462],["3723",6350000],["3329",6157000],["6112",5465600],["4371",5388070],["3612",5154000],["4339",3738754],["4349",3590100],["4359",2659000],["5512",2445300],["6402",2265015.48],["2292",2200000],["2221",2100000],["4378",1638935],["2310",1280000],["2333",1260000],["6409",1216100],["2341",1100000],["3721",1060000],["2229",1000000],["3635",858100],["3349",858000],["3729",800000],["3313",767500],["1032",700000],["3299",590500],["2115",450000],["6114",442500],["3421",432146],["3312",407000],["3399",250000],["3319",189700],["3330",178500],["6310",175000],["5213",120000],["5212",118000],["3429",117910],["3632",100000],["3316",80000],["4319",77000],["3900",50000],["3741",45000],["3599",40000],["3121",25500],["3326",20000],["1036",18239],["3150",15300],["4379",9750],["3792",6000]],"purpose_expenditure_total_czk":693991949.74},"actual":{"economic_expenditure":[["6121",118515562.78],["5169",81819073.21],["5011",66352224.6],["5331",55694983.94],["5171",40701120.6],["5213",23033628.34],["5031",17007077.4],["5154",13766042.28],["6122",13383519.25],["5336",12897406.69],["5032",6691011],["5364",5754017.92],["5222",4165271],["5023",4048320],["5362",4035079.35],["5365",3740850],["5152",3326120.42],["5168",3056851.3],["5229",3015580],["5151",2164743.83],["6130",2024801],["5137",1988775.71],["5139",1794858.51],["5651",1736688.1],["5021",1687607],["5212",1422500],["5163",1254259.49],["5499",1119953],["5162",894175.47],["5153",811866.29],["5167",711643.5],["5166",588195.12],["6351",513341],["5161",505032],["5134",416240.25],["5194",405461.55],["5366",394124.6],["5156",391804.83],["5038",270244],["5132",252509.04],["5175",251146.63],["5179",248770.92],["5195",217642],["5164",197483.7],["5223",178500],["5339",177800],["6119",137335],["5191",132262],["5173",120441],["5178",111136.35],["6111",89661],["5172",67212.52],["5221",60263.12],["5363",52562],["5329",50000],["5136",37397],["5182",-29880],["5122",28193],["5492",25000],["5323",7511.59],["5019",1601],["5133",1580],["5176",1250],["5811",756],["5039",542]],"economic_expenditure_total_czk":504518731.2,"economic_financing":[["8117",760000000],["8118",-740000000],["8115",-13240392.76],["8901",50000]],"economic_financing_total_czk":6809607.24,"economic_revenue":[["1211",145967680.98],["1121",78153821.82],["1111",55222944.01],["4116",21817347.56],["4112",21217600],["4213",18912708.31],["1511",17432092.26],["2111",16962012.57],["2122",15820838.87],["4122",14301060],["1113",10330061.54],["1345",9372239],["1361",9212630],["3111",9088352],["2141",8371473.18],["2132",8138916.56],["1112",5094241.3],["2142",4585207],["1387",4187133.49],["1122",3740850],["2324",3209487.14],["1386",2791881.6],["2412",2398000.08],["2212",2281346.72],["4131",2000000],["2322",1153045],["4222",1000000],["2451",724318.1],["1353",533800],["2119",502490.71],["2131",495374.98],["4111",442500],["2229",432234.6],["1341",373500.54],["1385",350239.65],["1343",303225],["3121",228000],["2321",171000],["2329",136734.8],["1334",62300.4],["3112",60900],["4216",50000],["4121",39000],["1381",22688.19],["1383",17846]],"economic_revenue_total_czk":497709123.96,"purpose_expenditure":[["6171",85858926.8],["3639",75919254.38],["2212",44352100.81],["3412",38255246.49],["3113",21280515.36],["2219",20410270.45],["3111",19388833.6],["5311",16921214.18],["3722",15269931.33],["3117",15191863.59],["3745",13258768.92],["3631",12841748.62],["3522",11978235.74],["3311",9513312.41],["4374",9207735.73],["3419",8680138.43],["3314",7848975],["6399",7754941.35],["3725",6857394.75],["2321",6307026.88],["6402",6148142.52],["3723",5971548.58],["4351",5284076.76],["6112",5184396.66],["3141",4357830.67],["3329",2949460.88],["3633",2915861.09],["4349",2700219.86],["4359",2465075.74],["5512",2086318.89],["2292",1778374.56],["4378",1539695.45],["4339",1430884.26],["4371",1396150.66],["3612",1257509.31],["3721",982357.04],["3349",807510],["2229",785147.19],["3729",777007.19],["3313",767500],["1032",633608],["2221",614348.78],["3635",595340],["3299",587081],["6114",440085.94],["3421",432146],["3312",407000],["2341",387456.3],["2333",344354.8],["6310",204495.49],["3319",180806],["3330",178500],["3399",130849],["2310",122561.56],["3429",117910],["2115",87250],["3316",80000],["4319",77000],["5212",54642.2],["3599",40000],["3741",38080],["3900",32408],["3121",25500],["3150",15300],["4379",9750],["3632",756]],"purpose_expenditure_total_czk":504518731.2}},"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."}}}}