{"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:00264555","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264555","name":"Obec Třebušín","short_name":"Třebušín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565792},"amounts":{"revenue_approved":18940339,"revenue_adjusted":44270000.08,"revenue_actual":21889623.14,"expense_approved":17331045.7,"expense_adjusted":46660706.78,"expense_actual":29022042.98,"tax_revenue":14225031.38,"nontax_revenue":2959876.07,"capital_revenue":57933,"transfer_revenue":4646782.69,"current_expense":15637651.89,"capital_expense":13384391.09,"budget_balance":-7132419.84,"cash_current":3412273.43,"cash_previous":3143529.64},"ratios":{"revenue_execution":0.49445726,"expense_execution":0.62198036,"balance_to_revenue":-0.32583566,"cash_to_expense":0.11757523,"cash_yoy":0.08549109,"capital_expense_share":0.46118018,"transfer_revenue_share":0.21228244},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264555/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264555"},"seo":{"slug":"trebusin","path":"/cz/municipalities/trebusin/"},"population":{"value":610,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18940339,"expenditure_czk":17331045.7,"financing_czk":-1609293.3,"balance_czk":1609293.3},{"stage":"revised","revenue_czk":44270000.08,"expenditure_czk":46660706.78,"financing_czk":2390706.7,"balance_czk":-2390706.7},{"stage":"actual","revenue_czk":21889623.14,"expenditure_czk":29022042.98,"financing_czk":7132419.84,"balance_czk":-7132419.84}],"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":[["5169",2566815.91],["5011",1537231],["5163",1300000],["5023",1290996],["5171",1211990],["5137",1185000],["6121",1166825],["5331",1000000],["5154",865000],["5031",642961],["6122",473995],["5901",472114.2],["5139",431084.09],["6123",381250],["5166",370000],["5155",347000],["5151",260000],["5032",248278],["5365",174700],["5021",167855],["5168",164100.5],["5156",136000],["6111",85208],["5499",75770],["5175",62600],["5329",62000],["5903",60000],["5179",53285.68],["5138",50000],["5162",50000],["6130",50000],["5321",45400],["5222",40000],["5194",38000],["5133",34000],["5362",34000],["5492",27000],["5167",25000],["5192",20000],["5136",19500],["5164",17400],["5161",15000],["5041",14100],["5364",13172],["5132",11353],["5173",9000],["5038",8000],["5123",6147],["5134",3000],["5159",3000],["5339",3000],["5176",2000],["5172",914.32]],"economic_expenditure_total_czk":17331045.7,"economic_financing":[["8124",-1165029],["8115",-444264.3]],"economic_financing_total_czk":-1609293.3,"economic_revenue":[["1211",6000000],["1121",2800000],["2111",2667520],["1111",1900000],["1511",1469000],["2132",968500],["4111",960375],["1113",550000],["3111",500000],["2324",350000],["1345",209860],["1112",200000],["4112",144200],["1386",60000],["1387",40000],["2131",34884],["1342",25000],["1341",18000],["2310",18000],["1361",10000],["2112",10000],["2321",5000]],"economic_revenue_total_czk":18940339,"purpose_expenditure":[["6171",4944306.7],["6112",1710000],["3111",1600600],["3722",1366000],["3726",736250],["3399",632800],["3723",630000],["4357",600000],["2212",580000],["3631",540000],["3639",526600],["1031",500000],["3745",490000],["3612",429009],["3421",410000],["2143",350000],["3429",300000],["6399",194000],["2219",171995],["3632",99000],["2321",80000],["5213",80000],["1036",70000],["3900",64200],["3349",48000],["3314",41613],["5512",35000],["3525",30000],["3341",19000],["2310",15000],["6402",13172],["2122",10000],["3113",7000],["3724",4500],["1014",3000]],"purpose_expenditure_total_czk":17331045.7},"revised":{"economic_expenditure":[["6121",28176486.08],["5169",3066815.91],["5011",1537231],["5163",1300000],["5023",1290996],["5171",1211990],["5137",1185000],["5141",1180000],["5329",1062000],["5154",865000],["5031",642961],["5331",640000],["6122",473995],["5901",472114.2],["5139",431084.09],["6123",381250],["5166",370000],["5155",347000],["5151",260000],["5032",248278],["5365",174700],["5021",167855],["5168",164100.5],["5156",136000],["6111",85208],["5499",75770],["5175",62600],["5903",60000],["5179",53285.68],["5138",50000],["5162",50000],["6130",50000],["5321",45400],["5222",40000],["5194",38000],["5133",34000],["5362",34000],["5492",27000],["5167",25000],["5192",20000],["5136",19500],["5164",17400],["5161",15000],["5041",14100],["5364",13172],["5132",11353],["5173",9000],["5038",8000],["5123",6147],["5134",3000],["5159",3000],["5339",3000],["5176",2000],["5172",914.32]],"economic_expenditure_total_czk":46660706.78,"economic_financing":[["8123",4000000],["8124",-1165029],["8115",-444264.3]],"economic_financing_total_czk":2390706.7,"economic_revenue":[["4216",24809055.95],["1211",6000000],["1121",2800000],["2111",2667520],["1111",1900000],["1511",1469000],["4111",995875],["2132",968500],["1113",550000],["3111",500000],["2324",350000],["4116",278543.81],["1345",209860],["1112",200000],["4113",184561.32],["4112",144200],["1386",60000],["1387",40000],["2131",34884],["1342",25000],["4122",22000],["1341",18000],["2310",18000],["1361",10000],["2112",10000],["2321",5000]],"economic_revenue_total_czk":44270000.08,"purpose_expenditure":[["3421",27419661.08],["6171",6124306.7],["3722",2366000],["6112",1710000],["3111",1240600],["3745",990000],["3726",736250],["3399",632800],["3723",630000],["4357",600000],["2212",580000],["3631",540000],["3639",526600],["1031",500000],["3612",429009],["2143",350000],["3429",300000],["6399",194000],["2219",171995],["3632",99000],["2321",80000],["5213",80000],["1036",70000],["3900",64200],["3349",48000],["3314",41613],["5512",35000],["3525",30000],["3341",19000],["2310",15000],["6402",13172],["2122",10000],["3113",7000],["3724",4500],["1014",3000]],"purpose_expenditure_total_czk":46660706.78},"actual":{"economic_expenditure":[["6121",11905801.29],["5169",2993631.93],["5023",1613484],["5011",1384132.58],["5141",1263399.85],["5137",1224422.27],["5171",828423.64],["5331",820000],["5154",815864.18],["6449",700000],["5031",691842],["5166",569206.25],["5139",482296.43],["5155",424653.6],["6123",328650],["6349",320433.33],["5151",296730],["5336",278543.81],["5032",271574],["5163",255581.83],["5021",255418.42],["5138",181776.97],["5168",139533.96],["5156",125830.06],["6122",114506.47],["5175",103256.18],["5366",76974.37],["5173",74916],["5499",59580],["5362",59299],["5321",45400],["5329",44669],["5364",36583],["5152",32140.03],["5492",31159.9],["5162",29703.85],["5179",21885.18],["5222",18350],["5167",16473],["6323",15000],["5194",13735.8],["5038",13082],["5164",10164],["5041",7836.4],["5161",5540.4],["5136",5363],["5212",4000],["5365",3600],["5176",3495],["5339",3100],["5363",1000]],"economic_expenditure_total_czk":29022042.98,"economic_financing":[["8123",11109058.79],["8124",-3707895.16],["8115",-268743.79]],"economic_financing_total_czk":7132419.84,"economic_revenue":[["1211",6057552.24],["1121",3242410.7],["4216",3035747.56],["1111",2209593.08],["1511",1632324.5],["2132",1200010],["2111",1199327.79],["4222",489730],["4122",481500],["1113",428648.65],["2324",411457],["4116",278543.81],["1345",233558],["1112",211363.77],["4113",184561.32],["4112",144200],["1386",118138.08],["3111",57933],["1387",46299.87],["2322",44296],["2141",33575.52],["4111",32500],["2112",28690.76],["1342",19550],["2310",17764],["1341",16759],["2131",8474],["1361",7886],["2321",7000],["2119",6420],["2212",1691],["2329",1170],["1381",947.49]],"economic_revenue_total_czk":21889623.14,"purpose_expenditure":[["3421",11492522.29],["6171",5542081.82],["3722",2299940.34],["6112",2066999.47],["3111",1833998.34],["3729",904434.75],["4357",658193.56],["3745",625009.67],["2212",617465.5],["3429",617387.02],["3399",609556.27],["3631",388446.92],["1031",367868.7],["3612",305499.87],["6402",114557.37],["3639",104480],["3349",62340.16],["6399",53548.8],["2219",41938],["1036",41230.2],["3314",37908.24],["3900",35224.14],["5512",35000],["3113",24658],["2223",24250],["1032",24200],["3632",20065],["6114",18437],["6310",17040.23],["3525",10000],["3724",9423.2],["1014",8350],["2122",6499],["2310",3112.12],["6320",377]],"purpose_expenditure_total_czk":29022042.98}},"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."}}}}