{"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:00245852","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245852","name":"Obec Dolní Třebonín","short_name":"Dolní Třebonín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545473},"amounts":{"revenue_approved":53051000,"revenue_adjusted":54434390.54,"revenue_actual":55772846.22,"expense_approved":54464000,"expense_adjusted":58211369.28,"expense_actual":55846011.5,"tax_revenue":31245390.19,"nontax_revenue":13981705.03,"capital_revenue":464670,"transfer_revenue":10081081,"current_expense":29572857.57,"capital_expense":26273153.93,"budget_balance":-73165.28,"cash_current":10297917.28,"cash_previous":8948326.7},"ratios":{"revenue_execution":1.02458842,"expense_execution":0.95936605,"balance_to_revenue":-0.00131184,"cash_to_expense":0.18439844,"cash_yoy":0.15082044,"capital_expense_share":0.47045712,"transfer_revenue_share":0.18075249},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245852/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245852"},"seo":{"slug":"dolni-trebonin","path":"/cz/municipalities/dolni-trebonin/"},"population":{"value":1357,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":53051000,"expenditure_czk":54464000,"financing_czk":1413000,"balance_czk":-1413000},{"stage":"revised","revenue_czk":54434390.54,"expenditure_czk":58211369.28,"financing_czk":3776978.74,"balance_czk":-3776978.74},{"stage":"actual","revenue_czk":55772846.22,"expenditure_czk":55846011.5,"financing_czk":73165.28,"balance_czk":-73165.28}],"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",23580000],["5169",4177500],["5011",3826200],["5171",3541848],["5153",2740000],["5141",2172000],["5331",2100000],["5023",1575972],["5365",1500000],["5031",1039980],["5151",911000],["6119",800000],["5139",720000],["5021",706000],["5154",685000],["5032",520000],["6122",475000],["5213",400000],["5166",350000],["5909",350000],["5163",344000],["5137",305000],["5156",244000],["6130",200000],["5168",185000],["5362",183000],["5175",150000],["5155",100000],["5222",80000],["5194",79000],["5162",77000],["5164",69000],["5041",61500],["5903",50000],["5038",27000],["5321",25000],["5167",20000],["5172",20000],["5136",19000],["5161",15000],["5179",12000],["5132",10000],["5329",10000],["5042",8000]],"economic_expenditure_total_czk":54464000,"economic_financing":[["8123",8000000],["8124",-6587000]],"economic_financing_total_czk":1413000,"economic_revenue":[["1211",13160000],["4216",9653000],["2132",8654600],["1121",6700000],["1111",4730000],["2111",3610600],["1511",1600000],["1122",1500000],["1113",1060000],["1345",760000],["1112",402000],["4112",316024],["2329",252000],["1386",160000],["2131",147100],["3111",100000],["1387",75000],["1381",55000],["1341",45000],["2119",20000],["1361",18000],["1334",10000],["1342",10000],["1349",5000],["2324",5000],["2141",1676],["1343",1000]],"economic_revenue_total_czk":53051000,"purpose_expenditure":[["2321",24430000],["3612",6000000],["6171",4290000],["3412",3752000],["3639",2396200],["3113",2100000],["6112",1937952],["3729",1775000],["6399",1650000],["3722",1400000],["2212",900848],["3635",800000],["3631",500000],["3399",400000],["3723",330000],["2310",300000],["3745",300000],["5512",260000],["3725",200000],["6320",200000],["2341",100000],["3314",95000],["6310",60000],["2219",50000],["3613",50000],["5213",50000],["3421",30000],["4351",30000],["3341",20000],["3419",20000],["3632",20000],["3319",10000],["3721",7000]],"purpose_expenditure_total_czk":54464000},"revised":{"economic_expenditure":[["6121",26070000],["5169",4795500],["5011",3431400],["5171",3247048],["5331",2600000],["5153",2536000],["5141",2157000],["5365",1853000],["5023",1620805],["5031",1184159.86],["5151",1181000],["5021",1087524],["5154",878000],["5139",671913.54],["5909",619500],["5032",537120.14],["5166",383000],["6119",350000],["5163",340500],["5175",237256],["5156",233000],["5213",213000],["5168",212000],["6130",200000],["5137",196000],["5362",185000],["5138",181000],["5194",129000],["5164",107968],["5041",104000],["5162",104000],["5155",83000],["5222",80000],["5492",60000],["5364",59011.74],["5903",50000],["5192",31000],["5493",28800],["5167",25500],["5038",24500],["5136",23000],["5321",22000],["5179",19000],["5132",14000],["5134",11000],["5042",8000],["5161",6000],["5172",5000],["5329",5000],["6122",5000],["5173",3363],["5363",2500]],"economic_expenditure_total_czk":58211369.28,"economic_financing":[["8123",8000000],["8124",-6587000],["8115",2363978.74]],"economic_financing_total_czk":3776978.74,"economic_revenue":[["1211",13160000],["4216",9653000],["2132",8644700.54],["1121",6700000],["1111",4730000],["2111",3693600],["1122",1853000],["1511",1600000],["1113",1060000],["1345",760000],["2329",664000],["1112",402000],["4112",316000],["3111",250000],["2131",162100],["1386",160000],["3122",142000],["1387",75000],["2322",71000],["4111",65000],["1381",55000],["4116",47081],["1341",45000],["1342",24000],["1334",20000],["2119",20000],["1361",18000],["2321",11000],["2212",10000],["2324",8000],["2112",6000],["1349",5000],["2141",1676],["2229",1233],["1343",1000]],"economic_revenue_total_czk":54434390.54,"purpose_expenditure":[["2321",26030000],["3612",5758000],["6171",4550000],["3412",4052000],["3113",2600000],["3639",2096200],["6399",2003000],["6112",1983085],["3729",1775000],["3722",1400000],["2212",1000848],["3399",900000],["2219",550000],["5512",535000],["3631",500000],["3723",430000],["3635",350000],["2310",300000],["3745",300000],["3725",265000],["6320",200000],["2341",120000],["3314",95000],["6310",60000],["6402",59011.74],["3613",50000],["5213",50000],["6114",41724.54],["3341",35000],["3421",30000],["4351",30000],["3419",20000],["3632",20000],["3319",10000],["3721",7000],["6409",5500]],"purpose_expenditure_total_czk":58211369.28},"actual":{"economic_expenditure":[["6121",25962353.93],["5169",4505027.4],["5011",3410796.68],["5331",2600000],["5171",2590890.25],["5153",2535051.12],["5141",2112818.5],["5365",1852620],["5023",1620805],["5031",1169301],["5151",1146953],["5021",1045392.32],["5154",668674.97],["5909",619300],["5139",583402.35],["5032",511486],["5166",381232],["6119",308800],["5163",291321.3],["5175",234291.4],["5213",212523.36],["5168",211643.41],["5156",183485.6],["5138",179098.2],["5137",152967.27],["5194",126973.3],["5162",100690.28],["5155",82091],["5222",80000],["5362",-71858.68],["5041",64506.23],["5492",60000],["5364",59011.74],["5164",56861.67],["5192",30334],["5493",28800],["5167",25038.4],["5136",22347],["5179",18463.5],["5321",18200],["5038",15228],["5134",10507],["5042",7260],["5161",5038],["5172",4114],["5132",3753],["5173",2929],["5363",2109],["6130",2000],["5329",1380]],"economic_expenditure_total_czk":55846011.5,"economic_financing":[["8123",8000000],["8124",-6583228.36],["8115",-1340235.58],["8901",-3370.78]],"economic_financing_total_czk":73165.28,"economic_revenue":[["1211",13079672.62],["4216",9653000],["2132",8723568.6],["1121",7008627.79],["1111",4837666.88],["2111",4295937],["1511",1870822.81],["1122",1852620],["1113",926311.63],["1345",746400],["2329",601679],["1112",456825.71],["3111",322670],["4112",316000],["1386",255346.66],["2131",205872],["3122",142000],["1387",100076.13],["2322",70631],["4111",65000],["2119",54840],["4116",47081],["1341",42917],["1334",21854.1],["1361",21790],["1342",20979],["2212",10000],["2321",10000],["2112",4820],["2324",2726.11],["1381",2029.86],["1349",1450],["2229",1233],["2141",398.32]],"economic_revenue_total_czk":55772846.22,"purpose_expenditure":[["2321",25762476.32],["3612",5737271.21],["6171",4529238.83],["3412",3976115.73],["3113",2600000],["6112",1983084.56],["6399",1776854.32],["3729",1769874.27],["3639",1619049.64],["3722",1192573.79],["2212",901766.85],["3399",807664],["2219",536247.81],["5512",526893.96],["3723",423939.83],["3635",308800],["3725",260617.88],["3631",210442.34],["3745",183521],["6320",165195.5],["2310",117270.38],["2341",106594],["3314",87298],["6402",59011.74],["6310",42359],["6114",41724.54],["3341",30000],["4351",27300],["3419",20000],["3632",20000],["3319",10000],["3421",7326],["6409",5500]],"purpose_expenditure_total_czk":55846011.5}},"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."}}}}