{"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:00246182","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00246182","name":"Město Větřní","short_name":"Větřní","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545830},"amounts":{"revenue_approved":144172200,"revenue_adjusted":158617102.7,"revenue_actual":162153592.19,"expense_approved":184938490,"expense_adjusted":227394606.61,"expense_actual":177130673.76,"tax_revenue":83312336.02,"nontax_revenue":68093662.58,"capital_revenue":536040,"transfer_revenue":10211553.59,"current_expense":136306226.7,"capital_expense":40824447.06,"budget_balance":-14977081.57,"cash_current":82974492.42,"cash_previous":112501841.98},"ratios":{"revenue_execution":1.02229576,"expense_execution":0.77895723,"balance_to_revenue":-0.09236355,"cash_to_expense":0.46843661,"cash_yoy":-0.26246103,"capital_expense_share":0.23047644,"transfer_revenue_share":0.06297458},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00246182/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00246182"},"seo":{"slug":"vetrni","path":"/cz/municipalities/vetrni/"},"population":{"value":3750,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":144172200,"expenditure_czk":184938490,"financing_czk":40766290,"balance_czk":-40766290},{"stage":"revised","revenue_czk":158617102.7,"expenditure_czk":227394606.61,"financing_czk":68777503.91,"balance_czk":-68777503.91},{"stage":"actual","revenue_czk":162153592.19,"expenditure_czk":177130673.76,"financing_czk":14977081.57,"balance_czk":-14977081.57}],"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":[["5171",30285000],["5152",22423000],["5169",20113300],["6121",17696000],["5011",17640000],["5331",10708000],["6129",8000000],["5362",6673000],["5151",5664500],["5139",5188000],["5031",5015200],["5909",4995000],["5154",4306000],["5023",2940000],["6130",2900000],["6111",2300000],["5032",1983300],["5192",1617000],["6123",1524200],["5021",1432700],["5499",1377000],["6122",1190000],["5168",1073000],["5163",1042000],["5137",1037000],["5222",1020000],["5156",663000],["5321",480000],["5493",355000],["6119",350000],["5166",295000],["5162",293900],["5136",292500],["5175",218200],["5167",183000],["5153",180000],["5132",173500],["5194",167000],["5172",154000],["5339",120000],["5492",117000],["5223",90000],["5365",83000],["5038",75000],["5164",60500],["5041",60000],["5179",56700],["5903",50000],["5161",47100],["5133",40500],["5221",40000],["5364",31190],["5131",29000],["5173",21000],["5019",15000],["5176",13000],["5134",10500],["5195",10000],["5039",5500],["5141",5200],["5329",5000],["5901",5000]],"economic_expenditure_total_czk":184938490,"economic_financing":[["8115",42100190],["8124",-1333900]],"economic_financing_total_czk":40766290,"economic_revenue":[["2132",51279800],["1211",37500000],["1121",17600000],["1111",12500000],["2111",7395800],["4216",4000000],["1511",3500000],["1345",2480000],["1113",2300000],["2310",1048100],["4112",1000000],["1112",930000],["2142",715000],["1342",534000],["3111",300000],["4222",300000],["2131",271000],["1386",150000],["1387",100000],["2141",100000],["1341",84000],["1361",49000],["2119",35000],["1343",500]],"economic_revenue_total_czk":144172200,"purpose_expenditure":[["3612",59234200],["3745",23755700],["3113",16684000],["6171",11926000],["3412",8767500],["3429",7973700],["6399",6500000],["2212",5600000],["4351",5280500],["6112",4687500],["3314",3912400],["3722",3860000],["3613",3694600],["3639",2871000],["3725",2520500],["3631",2399000],["2321",1742500],["3399",1545000],["5512",1311700],["6221",963000],["2219",950000],["6320",950000],["4378",665500],["3632",663000],["5311",611500],["1036",605000],["2229",580000],["3419",540000],["1031",523000],["3421",512500],["4375",415100],["2310",370000],["3635",350000],["4359",340000],["3634",250000],["3341",150000],["4349",140000],["6114",132400],["1037",123000],["4350",120000],["5212",112000],["2221",100000],["4341",93000],["3322",90000],["3349",88000],["1014",72000],["5213",50000],["6310",50000],["6402",31190],["3729",20000],["4372",5000],["4379",4000],["3319",3500]],"purpose_expenditure_total_czk":184938490},"revised":{"economic_expenditure":[["6121",39527641.76],["5171",30480412.48],["5152",23258000],["5169",20732240],["5011",17581000],["6129",14643473.78],["5331",10708000],["6123",9487325.07],["5362",6570953],["5151",5728500],["5031",5098200],["5139",4487465],["5154",4235000],["5909",4193864.24],["6130",3150000],["5023",2940000],["6111",2300000],["6122",2283626],["5336",2212138.59],["5032",2011300],["5365",1643720],["5192",1592000],["5137",1419833.93],["5021",1383200],["5499",1377000],["5168",1154050],["5222",975000],["6125",860000],["5156",713000],["5163",699000],["5321",480000],["5493",355000],["5166",320000],["5162",310900],["5136",292500],["5132",235130],["5175",218200],["5167",183000],["5153",180000],["5194",167000],["5492",121660],["6119",112800],["5366",101000],["5223",90000],["5339",90000],["5172",77000],["5038",75000],["5221",65000],["5164",60500],["5041",60000],["5179",56700],["5903",50000],["5161",47100],["5133",40500],["5364",31190],["5131",31000],["5173",26100],["5019",15000],["5176",13000],["5134",10500],["5195",10000],["5141",6335.76],["5039",5500],["5329",5000],["5901",5000],["5363",1047]],"economic_expenditure_total_czk":227394606.61,"economic_financing":[["8115",84545924.95],["8128",-19999999.06],["8117",15554221.15],["8118",-9988743.13],["8124",-1333900]],"economic_financing_total_czk":68777503.91,"economic_revenue":[["2132",51389687],["1211",36934746.58],["1121",19755039.02],["1111",13491993.47],["2111",10211416.88],["4216",4000000],["1511",3428630.6],["4116",2701544.59],["1113",2612927.57],["1345",2480000],["4122",1842009],["1122",1560720],["1112",1288039.89],["4112",1270500],["2142",1157939.32],["2310",768517.19],["1386",719660.94],["2131",668575.4],["1342",422140],["3113",368000],["2324",335738],["4222",300000],["1387",282109.49],["3111",143840],["4111",97500],["1341",84000],["2119",80000],["2212",60500],["2141",56000],["1361",49000],["2328",44762],["1381",5874.15],["2322",3000],["2321",2000],["1335",387.2],["1382",200.11],["2329",54.3],["1343",50]],"economic_revenue_total_czk":158617102.7,"purpose_expenditure":[["3612",56442950],["3745",30277403.78],["3113",20016138.59],["2212",13236170],["6171",11973000],["5512",10862700],["3429",8082360],["6399",7958673],["3613",6372204.15],["3314",6199764.6],["2321",5742500],["4351",5613812.48],["2219",5373500],["6112",4877899.2],["3631",4518948.9],["2310",4238130.69],["3725",4083520],["3722",3380180],["3639",3118400],["3634",2440000],["3412",2285626.22],["3399",1595000],["6221",1140000],["5311",761500],["6320",701000],["4378",665500],["1036",605000],["3421",583888],["3419",543000],["1031",523000],["3632",523000],["2229",510000],["4375",415100],["4359",340000],["3341",150000],["6114",132400],["1037",123000],["5212",113800],["3635",112800],["2221",100000],["4341",93000],["3322",90000],["4350",90000],["3349",88000],["1014",82000],["6310",65000],["5213",50000],["6402",31190],["1019",30000],["3525",10000],["4356",10000],["3599",5000],["4312",5000],["4372",5000],["4379",4000],["3319",3500],["6409",1047]],"purpose_expenditure_total_czk":227394606.61},"actual":{"economic_expenditure":[["5171",26654164.33],["6121",24184904.69],["5152",23094207.84],["5011",17012683],["5169",14245488.42],["5331",10627244],["6123",9471341.74],["5362",5955922],["5151",5338978.85],["5031",4736352],["5154",3808151.58],["5139",3587823.08],["5909",3487035],["5023",2867019],["6130",2567437.5],["5336",2212138.59],["5032",1813601],["6111",1788805.76],["6122",1654060.02],["5365",1565120],["5168",1070139.46],["5137",1035620.63],["5021",1018139],["5499",1000576],["6125",834357.35],["5222",788000],["5163",672584.62],["5156",584616.54],["5321",480000],["6129",294500],["5162",287203.18],["5166",284393.92],["5493",282695],["5136",253771.26],["5175",208766.35],["5132",196340.5],["5153",126013.22],["5167",108349.64],["5366",101000],["5223",90000],["5194",81982.74],["5038",70971],["5339",70000],["5492",61660],["5192",57064],["5041",56768],["5221",55000],["5179",53516.77],["5164",52867],["5172",33759],["5161",32962],["5364",31180.83],["6119",29040],["5131",23189.5],["5134",10250],["5173",7522],["5141",5787.85],["5329",3821],["5176",2540],["5363",1047],["5133",200]],"economic_expenditure_total_czk":177130673.76,"economic_financing":[["8115",24009812.37],["8128",-19999999.06],["8117",15554221.15],["8118",-9988743.13],["8901",6735618.19],["8124",-1333827.95]],"economic_financing_total_czk":14977081.57,"economic_revenue":[["2132",53143654.16],["1211",36934746.58],["1121",19755039.02],["1111",13491993.47],["2111",11735819.47],["4216",4000000],["1511",3428630.6],["4116",2701544.59],["1345",2669298],["1113",2612927.57],["4122",1842009],["1122",1560720],["1112",1288039.89],["4112",1270500],["2142",1157939.32],["2310",768537.19],["1386",719660.94],["2131",670528.4],["1342",422140],["3113",368000],["2324",360846.22],["4222",300000],["1387",282109.49],["3111",168040],["4111",97500],["1341",90779],["2119",88164.35],["2212",60500],["2141",56385.43],["1361",49740],["2328",46233.74],["1381",5874.15],["2322",3000],["2321",2000],["1335",387.2],["1382",200.11],["2329",54.3],["1343",50]],"economic_revenue_total_czk":162153592.19,"purpose_expenditure":[["3612",50904976.69],["3113",17961549.19],["3745",13752683.42],["2212",11938427.86],["6171",10878943.37],["5512",10425125.22],["6399",7426045],["3429",7207820.17],["2219",5227880.53],["4351",5103172.47],["6112",4547701.25],["2310",3788021.34],["3631",3721550.72],["3725",3394929.8],["3722",3325223.1],["3639",2685892.9],["3634",2395800],["3412",2029857.68],["3399",1451332.55],["3314",1420718.03],["3613",1216825.71],["6221",975797.21],["6320",700436],["5311",697879.28],["4378",579592.82],["3419",530000],["3421",426663.66],["1036",380048.9],["4359",267695],["4375",222181.64],["3632",194566.25],["1031",193906.75],["2321",166178.56],["2229",120413.15],["1037",95427.86],["6114",93798],["3322",90000],["3349",80080],["5212",78682.73],["2221",76600],["4350",70000],["1014",62048],["6310",52123.12],["3341",31460],["6402",31180.83],["1019",30000],["3635",29040],["4341",18000],["3525",10000],["4356",10000],["3599",5000],["4312",5000],["4379",1350],["6409",1047]],"purpose_expenditure_total_czk":177130673.76}},"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."}}}}