{"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:00258415","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258415","name":"Město Třemošná","short_name":"Třemošná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559521},"amounts":{"revenue_approved":113029100,"revenue_adjusted":129486981.33,"revenue_actual":134034833.16,"expense_approved":220194800,"expense_adjusted":186879014.33,"expense_actual":158458595.85,"tax_revenue":113952324.66,"nontax_revenue":10068050.81,"capital_revenue":392740,"transfer_revenue":9621717.69,"current_expense":87897343.4,"capital_expense":70561252.45,"budget_balance":-24423762.69,"cash_current":130578527.02,"cash_previous":155002239.71},"ratios":{"revenue_execution":1.03512208,"expense_execution":0.84792076,"balance_to_revenue":-0.18221952,"cash_to_expense":0.82405455,"cash_yoy":-0.15757006,"capital_expense_share":0.44529773,"transfer_revenue_share":0.0717852},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258415/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258415"},"seo":{"slug":"tremosna","path":"/cz/municipalities/tremosna/"},"population":{"value":5091,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":113029100,"expenditure_czk":220194800,"financing_czk":107165700,"balance_czk":-107165700},{"stage":"revised","revenue_czk":129486981.33,"expenditure_czk":186879014.33,"financing_czk":57392033,"balance_czk":-57392033},{"stage":"actual","revenue_czk":134034833.16,"expenditure_czk":158458595.85,"financing_czk":24423762.69,"balance_czk":-24423762.69}],"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",109860000],["5169",31699975],["5171",14681700],["5331",13460000],["5011",13091000],["5031",3885000],["5154",3568000],["5023",3508000],["5222",2920000],["5152",2280000],["5213",1730000],["5139",1584300],["5032",1505000],["5229",1373100],["5499",1101000],["6119",1080000],["5137",1051200],["5365",860000],["5151",827000],["6130",800000],["5164",796000],["5166",660000],["5163",624300],["5168",580000],["5021",563000],["5223",510000],["5362",490200],["6125",450000],["6351",450000],["5162",446000],["5153",340000],["5172",320500],["5161",303000],["5323",280000],["6122",260000],["5336",200000],["6371",200000],["5175",177000],["5194",150000],["5136",140000],["5364",128225],["5192",118000],["5199",110000],["5122",107000],["5156",100000],["6111",100000],["5167",96000],["5179",90300],["5133",70000],["5134",60000],["5038",55000],["5041",50000],["5212",50000],["5492",50000],["5123",45000],["5177",30000],["5019",29000],["5329",26000],["5909",22000],["5173",13000],["5189",10000],["5039",9000],["5132",9000],["5363",7000],["5221",5000]],"economic_expenditure_total_czk":220194800,"economic_financing":[["8115",107165700]],"economic_financing_total_czk":107165700,"economic_revenue":[["1211",47800000],["1121",23000000],["1111",17100000],["1511",6000000],["1345",4000000],["1113",3100000],["2324",1933000],["2141",1800000],["2132",1650000],["2111",1150000],["1112",1000000],["2149",1000000],["1122",860000],["1361",690000],["4116",307430],["1386",300000],["1387",200000],["2131",200000],["1381",198000],["1341",106000],["4122",105747],["1343",100000],["3111",100000],["4111",92570],["2119",60000],["2310",60000],["2212",55000],["4121",15253],["2329",11000],["1334",10000],["1335",10000],["2133",6000],["3113",6000],["1356",2000],["2322",1000],["2143",100]],"economic_revenue_total_czk":113029100,"purpose_expenditure":[["3419",51988000],["3613",37945000],["6171",34082175],["2219",13100000],["3113",10960000],["3722",7717000],["2212",7696000],["3639",7671000],["3111",6460000],["3723",5050000],["6112",4853000],["3631",3800000],["2321",3350000],["3421",2853000],["3231",2500000],["3543",2088000],["2292",2010000],["1032",1489000],["2333",1400000],["3314",1350000],["6399",1335200],["4351",1074000],["3612",1067200],["3745",955000],["3392",954000],["5512",831000],["3632",660000],["3117",550000],["3322",518000],["3721",500000],["6320",500000],["1036",450000],["1031",400000],["6221",390000],["3429",300000],["3743",300000],["3399",205000],["3319",165000],["3326",160000],["3341",150000],["6402",108225],["3635",100000],["3900",60000],["1039",30000],["2143",30000],["2229",20000],["2223",10000],["3741",10000]],"purpose_expenditure_total_czk":220194800},"revised":{"economic_expenditure":[["6121",83200620],["5169",28459404],["5331",13460000],["5011",12973000],["5171",10613586],["5031",3910600],["5023",3506198],["5154",3491000],["5222",2970000],["5213",2230000],["5365",1906800],["5336",1854466.69],["5032",1509000],["5152",1377000],["5229",1373100],["5137",1347584],["5499",1242802],["6119",1040000],["5166",848557],["5139",807937],["5164",734923],["5163",678300],["5151",677178],["5021",670500],["5168",580000],["6351",539990],["5223",500000],["5162",448424],["5153",419386],["5161",353000],["5323",280000],["6130",257000],["6122",230000],["6125",217000],["6371",200000],["5362",190200],["5199",169777],["5175",164000],["5136",153150],["5194",151553],["5364",144903.64],["5156",105643],["6111",100000],["5179",96675],["5167",85000],["5133",70000],["5134",65275],["5122",57000],["5038",55000],["5492",51800],["5212",50000],["5123",45000],["5019",34933],["5177",30000],["5329",26000],["5909",23456],["5221",15000],["5172",13500],["5173",13000],["5192",12800],["5039",11000],["5132",10400],["5189",10000],["5041",9593],["5363",7000]],"economic_expenditure_total_czk":186879014.33,"economic_financing":[["8115",37942033],["8123",19450000]],"economic_financing_total_czk":57392033,"economic_revenue":[["1211",47300000],["1121",25000000],["1111",18100000],["4112",6476800],["1511",5100000],["1345",4000000],["1113",3400000],["4116",2186151.19],["2141",2000000],["1122",1906800],["2132",1700000],["2324",1556871],["1112",1500000],["4213",1374934],["4216",1124614],["2111",1111245],["2149",1100000],["1361",1070000],["1386",815000],["4122",575192.5],["3111",500000],["1387",300000],["4111",275070],["2131",200000],["1381",198000],["2119",140000],["1341",106000],["1343",100000],["2229",77450.64],["2212",76500],["2310",60000],["4121",15253],["1334",10000],["1335",10000],["2133",6000],["2329",6000],["3113",6000],["1356",2000],["2322",1000],["2143",100]],"economic_revenue_total_czk":129486981.33,"purpose_expenditure":[["3419",38408000],["3613",30351944],["6171",26659800],["3113",9696882.29],["3722",7983405],["3639",7687000],["2219",7653775],["3111",5816620],["2212",5783000],["3631",5500000],["3723",5180000],["6112",4853000],["3612",3281100],["2292",2510000],["3421",2503000],["3231",2171117.04],["3543",2088000],["6399",2082000],["1037",1960000],["3314",1370000],["1032",1289000],["5512",1273275],["3745",1055000],["2310",924000],["2333",817465],["3392",806000],["4351",764000],["2321",672535],["3632",577776],["3322",561000],["3117",550000],["6320",540000],["3721",500000],["1036",490000],["3326",416000],["1031",400000],["6221",340000],["3429",300000],["3399",205000],["6114",182500],["3319",165000],["6402",108225],["3743",100000],["3635",60000],["3900",60000],["3341",50000],["1039",30000],["2143",30000],["3725",23595],["2229",20000],["2223",10000],["3741",10000],["4379",10000]],"purpose_expenditure_total_czk":186879014.33},"actual":{"economic_expenditure":[["6121",69072022.41],["5169",26259430.93],["5331",13460000],["5011",11867340],["5171",5845159.15],["5031",3638303],["5023",3387906],["5222",2916214.81],["5154",2564209.04],["5365",1906800],["5336",1803753.69],["5213",1602924],["5032",1410642],["5229",1362657],["5499",1211880],["5152",1087649.11],["5166",848546.68],["5021",647820],["6351",539990],["5168",518847.7],["5139",514308.83],["5164",511757.08],["5223",500000],["5137",499142.44],["5151",497148.98],["5163",487441.75],["5162",437065.46],["5161",328715.29],["5153",284535.65],["5323",262652],["6119",262136.94],["6130",256865],["6125",179164.7],["5199",168777],["5136",150477],["5175",148632.5],["6371",145094.4],["5362",126886],["5364",115791.64],["5194",107482],["6122",105979],["5156",82855],["5167",68591.4],["5134",65179],["5038",51841],["5179",41674.87],["5492",35800],["5329",26000],["5221",15000],["5019",9897],["5172",7699.23],["5041",5043.17],["5039",3703],["5909",2467],["5173",696]],"economic_expenditure_total_czk":158458595.85,"economic_financing":[["8117",100000000],["8118",-75000000],["8115",-576287.31],["8901",50]],"economic_financing_total_czk":24423762.69,"economic_revenue":[["1211",49075619.98],["1121",26280316.4],["1111",18601270.23],["4112",6604924],["1511",6235797.36],["1345",3966551.8],["1113",3473252.47],["2141",2663099.31],["2132",2226207.2],["4116",2146151.19],["2324",1940356.07],["1122",1906800],["1112",1712933.79],["2111",1456693.18],["2149",1268750],["1361",1185360],["1386",957466.55],["4122",586252.5],["3111",392740],["1387",375254.31],["2131",193128],["4111",182500],["2119",125710.53],["1341",98090],["4216",89990],["2229",77450.64],["1343",73839],["2212",54726],["2310",50730],["4121",11900],["1381",7599.95],["2322",5600],["2133",5599.88],["1356",1619.32],["1334",553.5]],"economic_revenue_total_czk":134034833.16,"purpose_expenditure":[["3419",31333386.8],["3613",29592965.48],["6171",23520098.36],["3113",8291286.61],["3639",7650038.94],["3722",7479567.56],["3111",5249581.46],["2219",5044438],["3723",4619007.92],["6112",4420536],["3631",3835186.6],["3612",2971158.79],["3421",2265935],["3231",2121117.04],["3543",2083000],["6399",2025923],["1037",1958588.73],["2292",1815576],["2212",1728072.14],["3314",1223117.36],["3745",1052927.66],["5512",991177.34],["2310",916333],["1032",915945],["3392",754063.71],["2333",579747.3],["4351",538448],["3632",464618.97],["1036",390556.54],["3721",383187.57],["6320",365521],["2321",317628.54],["3429",294999.79],["1031",262136.94],["3399",187850],["3322",165722.9],["3117",165474],["6114",163705.8],["3319",140000],["6402",108225],["3725",23595],["3326",18150],["3741",10000],["3900",10000],["4379",10000]],"purpose_expenditure_total_czk":158458595.85}},"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."}}}}