{"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:00234028","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234028","name":"Obec Zadní Třebaň","short_name":"Zadní Třebaň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531979},"amounts":{"revenue_approved":24280000,"revenue_adjusted":23550704.27,"revenue_actual":23550704.1,"expense_approved":24280000,"expense_adjusted":23757494.64,"expense_actual":23757494.39,"tax_revenue":21165759.86,"nontax_revenue":1596656.24,"capital_revenue":117000,"transfer_revenue":671288,"current_expense":14919385.13,"capital_expense":8838109.26,"budget_balance":-206790.29,"cash_current":19863086.17,"cash_previous":20069876.46},"ratios":{"revenue_execution":0.99999999,"expense_execution":0.99999999,"balance_to_revenue":-0.00878064,"cash_to_expense":0.83607664,"cash_yoy":-0.01030352,"capital_expense_share":0.37201353,"transfer_revenue_share":0.02850395},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234028/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234028"},"seo":{"slug":"zadni-treban","path":"/cz/municipalities/zadni-treban/"},"population":{"value":986,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24280000,"expenditure_czk":24280000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":23550704.27,"expenditure_czk":23757494.64,"financing_czk":206790.37,"balance_czk":-206790.37},{"stage":"actual","revenue_czk":23550704.1,"expenditure_czk":23757494.39,"financing_czk":206790.29,"balance_czk":-206790.29}],"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",9055000],["5169",2840000],["5011",2350000],["5023",1300000],["5171",1204000],["6122",1160000],["5331",1150000],["5031",780000],["5137",405000],["5153",374000],["5139",328000],["5032",320000],["5362",310000],["5154",304000],["5163",265000],["5321",218000],["5021",213000],["6119",200000],["6341",172000],["5222",169000],["5156",164000],["5164",115000],["6123",100000],["5134",90000],["5499",90000],["5323",70000],["6130",50000],["5162",49000],["5151",48000],["5136",40000],["5167",40000],["5179",40000],["5132",35000],["5329",35000],["5172",30000],["5194",25000],["5038",22000],["5366",20000],["5903",20000],["5336",15000],["5175",12000],["5901",11000],["5161",10000],["5173",10000],["5141",5000],["5365",5000],["5492",5000],["5192",2000],["5909",2000],["5131",1000],["5133",1000],["5229",1000]],"economic_expenditure_total_czk":24280000,"economic_revenue":[["1211",9000000],["1121",4500000],["1111",3000000],["3111",1683500],["1345",1500000],["1511",1400000],["1113",700000],["2329",550000],["2139",490000],["4112",240000],["1112",200000],["2132",160000],["3122",140000],["1122",130000],["1342",110000],["1386",110000],["2321",70000],["2111",69500],["1381",50000],["1387",50000],["1341",30000],["2119",20000],["2223",20000],["2322",20000],["2324",11000],["2328",10000],["2131",5000],["1361",3000],["2481",3000],["1343",2000],["1344",1000],["2112",1000],["2141",1000]],"economic_revenue_total_czk":24280000,"purpose_expenditure":[["6171",3597000],["3115",3235000],["2219",3140000],["3722",1660000],["3639",1646000],["6112",1620000],["3613",1487000],["3113",1382000],["3745",902000],["2212",800000],["3119",760000],["3412",660000],["5512",500000],["3631",450000],["6399",300000],["3635",250000],["6320",250000],["3419",215000],["2310",150000],["2321",150000],["3399",150000],["3636",125000],["3723",122000],["5212",120000],["2223",100000],["2294",70000],["3421",60000],["3429",60000],["3632",60000],["3111",50000],["3314",45000],["3721",30000],["4351",30000],["5213",20000],["5273",20000],["6310",20000],["6402",20000],["4341",15000],["3319",6000],["6409",2000],["4356",1000]],"purpose_expenditure_total_czk":24280000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6123",4126100],["5169",3343581.88],["6121",2322311.82],["5011",2256957],["5171",1434845.35],["5023",1330726],["6122",1321621.76],["5331",1100000],["5139",894733.85],["5031",763057],["6351",606038],["5362",444153],["5336",418000],["5032",320730],["5021",302140],["5321",283263.86],["5137",277800.16],["5153",263208],["6119",256907.68],["5163",248392.2],["5154",245979],["6341",185130],["5222",171566.34],["5156",154434],["5164",109134],["5323",88869],["5499",83853],["5134",62006],["5162",59264.8],["5138",42350],["5151",39102],["5136",36004],["5172",35695],["5329",30504],["5194",22689.1],["6130",20000],["5175",11525],["5229",10000],["5038",9350],["5167",8189.5],["5173",7183],["5161",6396],["5132",3700],["5909",3.34]],"economic_expenditure_total_czk":23757494.64,"economic_financing":[["8115",206790.37]],"economic_financing_total_czk":206790.37,"economic_revenue":[["1211",8961998.14],["1121",4798011.34],["1111",3254739.92],["1511",1426380.68],["1345",1194918],["2329",638309.48],["1113",634217.73],["2139",535425],["4116",418000],["1112",312752.37],["4112",231300],["2132",215805],["1122",199500],["1386",174811.67],["1342",106980],["3122",102000],["2321",73248],["1387",68511.84],["2111",54039.09],["2112",42350],["1341",27826],["2119",27606],["4111",21988],["3113",15000],["2131",4632],["2324",4528.87],["1361",1800],["1381",1395.65],["1335",1016.52],["1343",900],["2141",412.97],["2328",300]],"economic_revenue_total_czk":23550704.27,"purpose_expenditure":[["3639",5842751.91],["6171",2427239.54],["3613",2162535.57],["3723",1927083.94],["3113",1868038],["6112",1659830],["3722",1440632.45],["2212",1307793.11],["3745",1272806.42],["3412",576114.97],["6399",434353],["4341",418000],["3631",391400],["3119",254029.2],["3419",248191],["6320",242028],["5512",227329.53],["2219",188154],["3399",132255.1],["2321",120318.25],["2310",119713.25],["5212",111115.8],["2294",88869],["4351",59846.3],["3635",52635],["3636",50504],["3314",42244.29],["3721",31003.47],["6114",21988],["3429",17000],["6310",6364.2],["3319",6000],["3632",5452],["3421",3872],["6409",3.34]],"purpose_expenditure_total_czk":23757494.64},"actual":{"economic_expenditure":[["6123",4126100],["5169",3343581.88],["6121",2322311.82],["5011",2256957],["5171",1434845.3],["5023",1330726],["6122",1321621.76],["5331",1100000],["5139",894733.65],["5031",763057],["6351",606038],["5362",444153],["5336",418000],["5032",320730],["5021",302140],["5321",283263.86],["5137",277800.16],["5153",263208],["6119",256907.68],["5163",248392.2],["5154",245979],["6341",185130],["5222",171566.34],["5156",154434],["5164",109134],["5323",88869],["5499",83853],["5134",62006],["5162",59264.8],["5138",42350],["5151",39102],["5136",36004],["5172",35695],["5329",30504],["5194",22689.1],["6130",20000],["5175",11525],["5229",10000],["5038",9350],["5167",8189.5],["5173",7183],["5161",6396],["5132",3700],["5909",3.34]],"economic_expenditure_total_czk":23757494.39,"economic_financing":[["8115",206790.29]],"economic_financing_total_czk":206790.29,"economic_revenue":[["1211",8961998.14],["1121",4798011.34],["1111",3254739.92],["1511",1426380.68],["1345",1194918],["2329",638309.48],["1113",634217.73],["2139",535425],["4116",418000],["1112",312752.37],["4112",231300],["2132",215805],["1122",199500],["1386",174811.67],["1342",106980],["3122",102000],["2321",73248],["1387",68511.84],["2111",54038.92],["2112",42350],["1341",27826],["2119",27606],["4111",21988],["3113",15000],["2131",4632],["2324",4528.87],["1361",1800],["1381",1395.65],["1335",1016.52],["1343",900],["2141",412.97],["2328",300]],"economic_revenue_total_czk":23550704.1,"purpose_expenditure":[["3639",5842751.91],["6171",2427239.54],["3613",2162535.57],["3723",1927083.94],["3113",1868038],["6112",1659830],["3722",1440632.25],["2212",1307793.11],["3745",1272806.42],["3412",576114.97],["6399",434353],["4341",418000],["3631",391400],["3119",254029.2],["3419",248191],["6320",242028],["5512",227329.53],["2219",188154],["3399",132255.1],["2321",120318.25],["2310",119713.25],["5212",111115.75],["2294",88869],["4351",59846.3],["3635",52635],["3636",50504],["3314",42244.29],["3721",31003.47],["6114",21988],["3429",17000],["6310",6364.2],["3319",6000],["3632",5452],["3421",3872],["6409",3.34]],"purpose_expenditure_total_czk":23757494.39}},"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."}}}}