{"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:00512001","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00512001","name":"Obec Varvažov","short_name":"Varvažov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":562211},"amounts":{"revenue_approved":7262000,"revenue_adjusted":8580432,"revenue_actual":7930019.75,"expense_approved":9736000,"expense_adjusted":15360644,"expense_actual":13321083.07,"tax_revenue":7108330.98,"nontax_revenue":717388.77,"capital_revenue":0,"transfer_revenue":104300,"current_expense":4249914.35,"capital_expense":9071168.72,"budget_balance":-5391063.32,"cash_current":17045834.05,"cash_previous":22436897.37},"ratios":{"revenue_execution":0.92419819,"expense_execution":0.86722165,"balance_to_revenue":-0.67982975,"cash_to_expense":1.27961322,"cash_yoy":-0.24027668,"capital_expense_share":0.6809633,"transfer_revenue_share":0.01315255},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00512001/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00512001"},"seo":{"slug":"varvazov","path":"/cz/municipalities/varvazov/"},"population":{"value":187,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7262000,"expenditure_czk":9736000,"financing_czk":2474000,"balance_czk":-2474000},{"stage":"revised","revenue_czk":8580432,"expenditure_czk":15360644,"financing_czk":6780212,"balance_czk":-6780212},{"stage":"actual","revenue_czk":7930019.75,"expenditure_czk":13321083.07,"financing_czk":5391063.32,"balance_czk":-5391063.32}],"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",3510000],["5023",1230000],["5169",910000],["5492",605000],["5171",539000],["5154",435000],["5021",387000],["5362",300000],["5178",260000],["6127",260000],["5031",204000],["5011",190000],["5139",144000],["5032",127000],["5156",80000],["5175",75000],["5222",65000],["5173",62000],["5137",60000],["6122",50000],["5212",40000],["5194",30000],["5364",30000],["5321",27000],["5162",20000],["5329",20000],["5166",15000],["5134",10000],["5163",10000],["5168",10000],["6119",10000],["6125",5000],["5019",4000],["5038",4000],["5167",4000],["5039",2000],["5161",2000]],"economic_expenditure_total_czk":9736000,"economic_financing":[["8115",2474000]],"economic_financing_total_czk":2474000,"economic_revenue":[["1211",2100000],["1511",1300000],["1121",1200000],["1111",850000],["1345",330000],["1122",300000],["2141",300000],["2111",222000],["1113",190000],["1342",100000],["4112",75000],["2132",72000],["1112",55000],["1344",50000],["2131",23000],["1381",20000],["1386",20000],["2329",12000],["1387",10000],["2212",10000],["2119",8000],["1341",5000],["1361",5000],["1334",1000],["1335",1000],["1343",1000],["1382",1000],["2112",1000]],"economic_revenue_total_czk":7262000,"purpose_expenditure":[["3412",3500000],["6112",1510000],["3639",1230000],["6171",766000],["3722",450000],["3399",441000],["6399",300000],["3631",255000],["3745",200000],["2310",190000],["2321",170000],["3723",150000],["3721",100000],["2212",72000],["5512",61000],["2219",60000],["1031",55000],["3632",50000],["6320",40000],["6402",30000],["3612",25000],["3314",15000],["2229",10000],["3613",10000],["3635",10000],["3726",10000],["5299",10000],["6310",10000],["3326",5000],["3319",1000]],"purpose_expenditure_total_czk":9736000},"revised":{"economic_expenditure":[["6121",6001000],["6130",3037000],["5023",1207000],["5169",958200],["5492",561000],["5154",397000],["5021",382000],["5171",353000],["5362",300000],["5011",269000],["5031",245000],["5139",238400],["6122",235000],["6127",200000],["5178",179500],["5032",148000],["5222",93500],["5175",80100],["5137",66000],["5156",65900],["5173",58000],["5212",40000],["5329",39172],["5194",36000],["5364",33372],["5166",22500],["5321",22000],["5162",20000],["5168",12000],["5163",10000],["6119",10000],["5136",9000],["5134",6000],["5221",5000],["6125",5000],["5019",4000],["5038",4000],["5167",4000],["5039",2000],["5161",2000]],"economic_expenditure_total_czk":15360644,"economic_financing":[["8118",-12000000],["8127",12000000],["8115",6780212]],"economic_financing_total_czk":6780212,"economic_revenue":[["1211",2580000],["1121",1384000],["1511",1371000],["1111",935000],["2141",490000],["1345",330000],["1122",300000],["2111",243280],["1113",193200],["2324",123952],["1342",118000],["1112",91000],["2132",72800],["4112",71800],["1386",50400],["1344",50000],["2131",45000],["4111",32500],["1381",20000],["1387",20000],["1335",14500],["2329",12000],["2212",10000],["2119",8000],["1341",5000],["1361",5000],["1334",1000],["1343",1000],["1382",1000],["2112",1000]],"economic_revenue_total_czk":8580432,"purpose_expenditure":[["3639",6612000],["3412",3500000],["6112",1530000],["6171",814172],["3399",453100],["3722",450000],["6399",300000],["3631",276000],["3745",200000],["2310",190000],["3723",174000],["2321",170000],["5512",110000],["3721",100000],["2212",72000],["2219",60000],["1031",55000],["3632",50000],["6320",40000],["6402",33372],["6114",27000],["3612",25000],["1032",23000],["3314",15000],["2229",10000],["3613",10000],["3635",10000],["3726",10000],["5213",10000],["5299",10000],["6310",10000],["3326",5000],["4359",3000],["3725",2000],["3319",1000]],"purpose_expenditure_total_czk":15360644},"actual":{"economic_expenditure":[["6121",5651156],["6130",2996413],["5023",1203879],["5169",781459.45],["5154",298186.71],["5021",261517],["5492",252000],["6122",234899.72],["5031",225908],["5171",192173.09],["6127",188700],["5011",154327],["5139",143725.51],["5178",133293.6],["5032",131621],["5222",75000],["5175",65060],["5173",52127],["5137",51276.11],["5212",39000],["5329",37906],["5194",35012],["5364",33372],["5166",22043],["5162",16337.88],["5168",11614],["5136",8423],["5163",8405],["5134",5762],["5156",4856],["5221",2000],["5321",2000],["5038",1098],["5161",532]],"economic_expenditure_total_czk":13321083.07,"economic_financing":[["8118",-12000000],["8127",12000000],["8115",5391063.32]],"economic_financing_total_czk":5391063.32,"economic_revenue":[["1211",2579638.52],["1121",1383519.25],["1511",1370706.41],["1111",934940.8],["2141",480446.67],["1345",326080],["1113",182665.11],["1342",117898],["2324",91332],["1112",90139.7],["4112",71800],["2132",67100],["1386",50392.01],["2111",44761],["4111",32500],["1344",29323],["2131",25749.1],["1387",19752.58],["1335",14144.8],["1341",4445],["1361",4300],["2119",4000],["2212",4000],["1381",385.8]],"economic_revenue_total_czk":7930019.75,"purpose_expenditure":[["3639",6344482.31],["3412",3265732],["6112",1521421],["6171",619713.1],["3399",400147.17],["3722",315564.53],["3631",263736.02],["3723",173484.36],["5512",101086.76],["2321",94292.52],["3721",85567.7],["3745",37753],["6402",33372],["1031",17111],["6114",14506],["3314",11700],["6310",8405],["3632",6895.6],["1032",5000],["3612",1113]],"purpose_expenditure_total_czk":13321083.07}},"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."}}}}