{"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:00245585","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245585","name":"Město Týn nad Vltavou","short_name":"Týn nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":545201},"amounts":{"revenue_approved":250000000,"revenue_adjusted":275000000,"revenue_actual":275769290.51,"expense_approved":305000000,"expense_adjusted":315000000,"expense_actual":306777434.78,"tax_revenue":204011826.4,"nontax_revenue":29287948.46,"capital_revenue":11137567,"transfer_revenue":31331948.65,"current_expense":227897294.6,"capital_expense":78880140.18,"budget_balance":-31008144.27,"cash_current":71561065.19,"cash_previous":103794547.95},"ratios":{"revenue_execution":1.00279742,"expense_execution":0.97389662,"balance_to_revenue":-0.11244234,"cash_to_expense":0.23326704,"cash_yoy":-0.31055083,"capital_expense_share":0.25712497,"transfer_revenue_share":0.11361653},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245585/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245585"},"seo":{"slug":"tyn-nad-vltavou","path":"/cz/municipalities/tyn-nad-vltavou/"},"population":{"value":7746,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":250000000,"expenditure_czk":305000000,"financing_czk":55000000,"balance_czk":-55000000},{"stage":"revised","revenue_czk":275000000,"expenditure_czk":315000000,"financing_czk":40000000,"balance_czk":-40000000},{"stage":"actual","revenue_czk":275769290.51,"expenditure_czk":306777434.78,"financing_czk":31008144.27,"balance_czk":-31008144.27}],"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",71203740],["5169",58798530],["5011",51106360],["5331",34705000],["5171",17250000],["5031",13236770],["5365",7969290],["5168",6799130],["5032",5051290],["5154",4458000],["5901",4162017.33],["5023",2910000],["6119",2550000],["5139",2422000],["6130",2000000],["5137",1830000],["6901",1742710],["5021",1593000],["5163",1415620],["5499",1279600],["5362",1084640],["5166",954100],["5221",900000],["5152",869600],["5161",792000],["5167",723060],["5162",688000],["5172",675000],["5179",507500],["5156",472500],["5134",370000],["5151",336800],["5173",321800],["5132",305000],["5194",302000],["5332",300000],["5341",274500],["6122",273550],["5038",270000],["5329",270000],["5492",262500],["6322",230000],["5138",210000],["5364",189392.67],["5042",176000],["5175",167000],["5164",120200],["5178",90000],["5903",60000],["5136",57000],["5019",42000],["5041",36300],["5176",33500],["5122",30000],["5133",30000],["5909",30000],["5229",28000],["5039",15000],["5131",10000],["5222",3000],["5363",3000],["5191",2000],["5192",2000]],"economic_expenditure_total_czk":305000000,"economic_financing":[["8115",55350000],["8124",-350000]],"economic_financing_total_czk":55000000,"economic_revenue":[["1211",81000000],["1121",36000000],["1111",31300000],["4112",17159500],["1511",14200000],["2111",9452650],["1122",8300000],["3111",6400000],["1345",6000000],["2132",5842090],["1113",5000000],["3121",5000000],["1361",4727800],["4116",3547322],["2141",3168863],["2324",1937000],["1112",1600000],["1387",1500000],["2131",1386000],["2212",1160200],["1386",1000000],["4131",642678],["2229",501617],["4121",463000],["1342",430000],["4111",400000],["1343",360000],["1341",290000],["2112",253000],["1353",250000],["2119",200000],["2322",200000],["2329",187400],["4122",87500],["1334",40000],["2139",6170],["2310",5000],["1335",1100],["1349",1100],["2133",10]],"economic_revenue_total_czk":250000000,"purpose_expenditure":[["6171",67137135.4],["2219",28093750],["3639",24781450],["2212",17765020],["3392",15997000],["3722",11610000],["3745",10466930],["3113",10335000],["2143",10203900],["2310",9441000],["5311",9396700],["6399",8949290],["3631",8850000],["3111",7135000],["3723",6350000],["4329",5158500],["3725",4970000],["6112",4691500],["3412",4668780],["2321",3536950],["6409",2827121.93],["3421",2736690],["2141",2725000],["1032",2626660],["5512",2457500],["3726",2450000],["1031",2258650],["3612",1925000],["3519",1800000],["3419",1630000],["6320",1358000],["3613",1335400],["3632",1050000],["4341",982600],["3792",900000],["3399",851580],["2229",770000],["3231",738000],["3635",670000],["4351",580000],["5212",560000],["6114",400000],["6330",274500],["3326",220000],["2333",200000],["6402",189392.67],["3349",140000],["3721",120000],["3319",80000],["6310",73000],["5272",70000],["2223",60000],["2369",60000],["5213",60000],["3744",58000],["1070",55000],["1014",40000],["3742",39000],["1037",30000],["3729",30000],["1039",13000],["2169",10000],["1036",5000],["3299",3000]],"purpose_expenditure_total_czk":305000000},"revised":{"economic_expenditure":[["6121",77663802.84],["5169",59879006.01],["5011",49283526],["5331",35871500],["5171",18600000],["5031",12816214],["5365",9763110],["5336",5591045.95],["5032",4756143],["5154",4165164],["5168",3657557],["5023",2961000],["5362",2836930.92],["5137",2276442.94],["5139",2250841.13],["5221",1608000],["5021",1485622],["6130",1468621.3],["5222",1415000],["6356",1326844.86],["5163",1281526],["5499",1279600],["5166",1272984.11],["6122",1066975],["5152",909518],["5167",692520],["5162",576251],["5161",559246.2],["6119",514305],["5156",481550.17],["5223",465000],["5179",449733.87],["6322",400000],["5134",351058],["5194",329783.78],["5901",313376.55],["5151",310845],["5329",302765],["6111",302500],["5492",275000],["5341",274500],["5038",263036],["5173",253222.83],["5229",226000],["5364",189392.67],["5042",177653],["5138",170572],["5024",169929],["5175",167791],["5904",165120],["5332",150000],["5164",141984],["6351",117000],["5132",102300],["6321",85240],["5178",79800],["5041",60025],["5903",60000],["6125",54711],["5136",49627],["5019",44568],["5909",31348],["5176",30000],["5123",22623.37],["5122",20000],["5172",18535],["5192",18210],["5039",15076],["5133",14556],["5131",10000],["5363",3000],["5191",2672.5],["5029",598]],"economic_expenditure_total_czk":315000000,"economic_financing":[["8115",40350000],["8124",-350000]],"economic_financing_total_czk":40000000,"economic_revenue":[["1211",80200000],["1121",42900000],["1111",30750000],["4112",17159500],["1511",14243460],["4116",10963603.79],["2111",10709250],["1122",9906540],["1345",6530000],["1361",6300000],["3111",6048000],["2132",5842090],["1113",5700000],["3121",5000000],["1112",2800000],["2141",2598969.08],["2324",2392932],["2229",1700969],["1387",1596700],["1386",1560000],["2212",1497760],["4216",1326844.86],["2131",1146000],["2142",1112149.92],["4122",980000],["2119",564200],["1342",506000],["4121",492000],["4111",410000],["2322",382710],["1353",335000],["1341",290000],["2112",238000],["1343",235000],["2329",185690],["1385",109200],["3122",100000],["2310",86800],["2321",36300],["3113",20000],["1349",18000],["1381",12600],["2139",6170],["1334",5200],["1335",1500],["1383",600],["1382",200],["4131",51.35],["2133",10]],"economic_revenue_total_czk":275000000,"purpose_expenditure":[["6171",63369642.56],["3639",25353038.44],["2219",23174057.45],["3392",16652000],["3113",16195794.93],["2212",16168888.23],["2321",13752430.17],["6399",12537800.92],["3631",10804772.35],["3722",10562080.39],["3745",10156461.62],["5311",9231937.78],["2143",8505843.55],["3111",7910511.94],["3723",6899284.93],["2310",6779911.69],["3412",5591861],["4329",5112927],["6112",5013606.78],["3612",4848992.16],["3725",4613964],["3421",3933103.66],["1032",2585986.08],["2141",2433031],["5512",2419577.82],["1031",2020629],["3419",1865250],["3519",1800000],["3726",1567394],["3613",1478252.36],["3399",1277676.55],["6320",1213254],["3792",1161490],["3632",1127314.18],["3513",850000],["3231",738000],["4341",672117],["4351",580260],["2229",521244.18],["3635",514790],["6114",410000],["5212",361830],["6330",274500],["2223",260391.91],["2333",224100],["6402",189392.67],["6409",181530],["3721",127150],["3315",110000],["3326",106298.2],["3349",100849.5],["3319",91000],["6310",85000],["2369",60000],["5213",60000],["1070",59000],["3744",58000],["1014",55000],["3729",51780],["3429",40000],["3742",39000],["1037",30000],["1039",14000],["2169",10000],["3299",3000],["4339",3000]],"purpose_expenditure_total_czk":315000000},"actual":{"economic_expenditure":[["6121",73543950.69],["5169",58120504.79],["5011",49277526],["5331",35871500],["5171",18558962.32],["5031",12813962],["5365",9763110],["5336",5591045.95],["5032",4754885],["5168",3600090.33],["5154",3475094.72],["5023",2958456],["5362",2829545.09],["5137",2199872.67],["5139",2060062.53],["5221",1608000],["5021",1478352],["6130",1468620.2],["5222",1405000],["6356",1326844.86],["5163",1279116.74],["5499",1186000],["6122",1066969.28],["5166",1029767.39],["5152",891872.55],["5167",663028.06],["5161",559246.2],["5162",556740.17],["6119",514305],["5223",465000],["5179",439968.15],["5156",404315.91],["6322",400000],["5134",342773.06],["5329",302765],["6111",302500],["5194",297193.22],["5151",288008.25],["5341",274500],["5492",270000],["5038",249091.99],["5173",243355.67],["5229",223743],["5364",189392.67],["5042",177652.8],["5024",169929],["5904",165120],["5138",150572],["5175",146599.3],["6351",117000],["5164",102063.07],["5132",97974.41],["6321",85240],["5178",79748],["6125",54710.15],["5332",51000],["5019",44568],["5136",32783.28],["5909",31348],["5123",22623.37],["5172",18534.78],["5041",16830],["5192",16210],["5039",15076],["5176",13662],["5133",13634.66],["5131",8248],["5191",672.5],["5029",598]],"economic_expenditure_total_czk":306777434.78,"economic_financing":[["8117",464097860],["8118",-464097860],["8115",30957598.15],["8901",400546.12],["8124",-350000]],"economic_financing_total_czk":31008144.27,"economic_revenue":[["1211",80202837.69],["1121",42914735.71],["1111",30793703.76],["4112",17159500],["1511",14281333.92],["4116",10963603.79],["2111",10891140.92],["1122",9906540],["1345",6547678.19],["1361",6309065],["3111",6017567],["2132",5844371.49],["1113",5674680.05],["3121",5000000],["1112",2797761.73],["2141",2651787.66],["2324",2502171.5],["2229",1700969],["2212",1619328.53],["1387",1597316.41],["1386",1562312.65],["4216",1326844.86],["2131",1173363.66],["2142",1112149.92],["4122",980000],["2119",798536.95],["1342",536990],["4121",492000],["4111",410000],["2322",382682],["1353",339500],["2329",293396.83],["1341",279168],["2112",189076],["1343",120745],["1385",109360.49],["3122",100000],["2310",86493],["2321",36300],["1349",22230.22],["3113",20000],["1381",12643.92],["2139",6171],["1335",1492],["1334",1011.3],["1383",522.29],["1382",198.07],["2133",10]],"economic_revenue_total_czk":275769290.51,"purpose_expenditure":[["6171",63009450.62],["3639",24343026.04],["2219",23065997.05],["3392",16652000],["3113",16195792.93],["2212",16060249.37],["2321",13752430.17],["6399",12533895.09],["3722",10541872.08],["3745",10037948.4],["5311",9110289.76],["3631",8913816.46],["3111",7314660.73],["2143",7207968.71],["3723",6891579.93],["2310",6779909.68],["3412",5488810.89],["4329",5107913.06],["6112",4804531.66],["3725",4599338.01],["3612",4528803.16],["3421",3903987.79],["5512",2415697.07],["1032",2382245.44],["2141",2212406.67],["1031",1943232.15],["3419",1865250],["3519",1800000],["3726",1567393.9],["3613",1283339.76],["6320",1213254],["3792",1161488.6],["3632",1127314.18],["3399",906876.9],["3513",850000],["3231",738000],["4341",672117],["4351",580260],["2229",469512.66],["5212",356279.22],["6114",332979.14],["3635",297871.3],["6330",274500],["2333",222882],["6402",189392.67],["6409",181530],["3721",127146.4],["2223",115870.37],["3315",110000],["3326",103219.2],["3349",100849.5],["6310",82594.74],["1070",57376],["3319",46000],["3729",44770],["3429",40000],["1014",23921.11],["1039",13510],["3742",8750],["3744",6110.98],["2369",3222.23],["3299",3000],["4339",3000]],"purpose_expenditure_total_czk":306777434.78}},"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."}}}}