{"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:00275433","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275433","name":"OBEC TRNOV","short_name":"TRNOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576824},"amounts":{"revenue_approved":19966808.31,"revenue_adjusted":21427646.29,"revenue_actual":20718425.46,"expense_approved":20872493.47,"expense_adjusted":23330765.47,"expense_actual":16439617.62,"tax_revenue":17693430.23,"nontax_revenue":1799130.94,"capital_revenue":0,"transfer_revenue":1225864.29,"current_expense":13592480.88,"capital_expense":2847136.74,"budget_balance":4278807.84,"cash_current":35737548.3,"cash_previous":31458740.46},"ratios":{"revenue_execution":0.9669016,"expense_execution":0.70463259,"balance_to_revenue":0.20652186,"cash_to_expense":2.17386737,"cash_yoy":0.13601332,"capital_expense_share":0.17318753,"transfer_revenue_share":0.05916783},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275433/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275433"},"seo":{"slug":"trnov","path":"/cz/municipalities/trnov/"},"population":{"value":776,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19966808.31,"expenditure_czk":20872493.47,"financing_czk":905685.16,"balance_czk":-905685.16},{"stage":"revised","revenue_czk":21427646.29,"expenditure_czk":23330765.47,"financing_czk":1903119.18,"balance_czk":-1903119.18},{"stage":"actual","revenue_czk":20718425.46,"expenditure_czk":16439617.62,"financing_czk":-4278807.84,"balance_czk":4278807.84}],"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":[["5171",5052000],["5169",3100586.17],["6121",2860000],["6130",1500000],["5023",1300000],["5011",750000],["5331",550000],["6119",500000],["5021",484000],["5365",396440],["5031",375000],["5154",365000],["6123",333960],["5139",320500],["5166",311000],["5137",280000],["6122",251231],["5329",236635],["5222",186500],["5032",175000],["5136",158000],["5194",153000],["5175",152000],["5163",150000],["5168",120000],["5123",85000],["5156",70000],["5212",65000],["5362",58000],["5151",52000],["5153",50000],["5167",50000],["5213",42200],["5364",42135.3],["5499",39000],["5162",34000],["5221",30000],["5492",30000],["5323",29606],["5179",21000],["5811",20000],["5164",17000],["5172",15000],["5019",11000],["5223",10000],["5321",7700],["5133",7000],["5173",7000],["5161",6000],["5039",4000],["5038",3000],["5041",2000],["5909",2000],["5182",1000],["5903",1000]],"economic_expenditure_total_czk":20872493.47,"economic_financing":[["8115",905685.16]],"economic_financing_total_czk":905685.16,"economic_revenue":[["1211",7300000],["1121",3800000],["1111",2700000],["1511",1700000],["1113",600000],["1345",532000],["2141",485000],["2111",425100],["1122",391440],["2324",316882],["4213",276000],["2133",254000],["4216",238669.45],["1112",200000],["4112",180000],["4111",100000],["2131",90000],["1386",85000],["2132",59000],["2119",45000],["1387",40000],["1381",30000],["2460",24000],["2212",20000],["4116",16706.86],["2142",16000],["1341",13000],["1361",13000],["2310",6000],["1334",5000],["3111",5000],["1382",10]],"economic_revenue_total_czk":19966808.31,"purpose_expenditure":[["3639",4740595],["3111",1909000],["6171",1721700],["6112",1657000],["3722",1227000],["2341",1120000],["2219",970000],["3421",922000],["3631",870000],["3326",802000],["3745",760000],["5512",696317.17],["3635",500000],["6399",441440],["3399",392000],["2310",236000],["1032",202000],["2321",180000],["3349",180000],["3633",170000],["2212",130000],["3412",121000],["3723",107000],["2141",90000],["6114",90000],["3319",87000],["3341",87000],["6320",80000],["2333",50000],["3721",50000],["6402",42135.3],["3419",39000],["3429",30000],["2292",29606],["3632",23500],["3525",20000],["3612",15000],["4351",15000],["3314",14200],["1036",10000],["4341",10000],["4350",10000],["6310",10000],["1014",5000],["2221",5000],["5213",3000],["3725",1000],["6409",1000]],"purpose_expenditure_total_czk":20872493.47},"revised":{"economic_expenditure":[["5171",5515000],["5169",4136386.17],["6121",3508200],["5023",1300000],["5011",750000],["5331",550000],["6130",546000],["5154",522000],["6119",500000],["5021",484000],["5137",456598],["5365",398440],["5139",380598],["5031",375000],["5166",359200],["6123",333960],["5336",301188],["6122",293231],["5329",254873],["5222",246500],["5194",225001],["5175",182000],["5032",175000],["5136",171500],["5163",161064],["5362",138000],["5212",130000],["5168",126000],["5123",95000],["5213",82200],["5156",70000],["5151",63700],["5492",56000],["5153",50000],["5167",50000],["5364",42135.3],["5499",39000],["5162",34000],["5164",32000],["5221",30000],["5323",29606],["5179",27783],["5811",20000],["5172",15000],["5223",15000],["5019",11000],["5903",8902],["5321",7700],["5133",7000],["5173",7000],["5161",6000],["5039",4000],["5038",3000],["5041",2000],["5909",2000],["5182",1000]],"economic_expenditure_total_czk":23330765.47,"economic_financing":[["8115",1903119.18]],"economic_financing_total_czk":1903119.18,"economic_revenue":[["1211",7414400],["1121",3969600],["1111",2728600],["1511",1700000],["2111",621100],["1113",600000],["1345",555000],["2149",484750],["1122",391440],["4116",320694.85],["2324",316882],["4213",299000],["1112",258800],["2133",254000],["4216",238669.44],["2141",219200],["4112",180000],["1386",165000],["4111",97500],["2321",92000],["2131",90000],["2132",90000],["4122",90000],["1387",57000],["2119",45000],["1381",30000],["2460",24000],["2212",20000],["2310",20000],["1341",16000],["2142",16000],["1361",13000],["1334",5000],["3111",5000],["1382",10]],"economic_revenue_total_czk":21427646.29,"purpose_expenditure":[["3639",5071416],["3111",2465188],["6171",1838700],["6112",1673064],["2341",1354200],["3722",1237000],["2219",970000],["3631",927000],["3421",922000],["5512",850017.17],["3745",845000],["3326",802000],["3399",547501],["6399",521440],["3635",500000],["2321",448200],["2310",286000],["1032",202000],["3349",190000],["2141",180000],["2212",180000],["3633",170000],["3412",121000],["2221",118000],["3723",107000],["6114",96598],["3319",87000],["3341",87000],["6320",80000],["3721",67000],["3419",64000],["2333",53000],["6402",42135.3],["3429",40000],["2292",29606],["3632",23500],["3525",20000],["3612",15000],["4341",15000],["4351",15000],["3314",14200],["5213",13000],["1014",10000],["1036",10000],["4350",10000],["6310",10000],["3725",1000],["6409",1000]],"purpose_expenditure_total_czk":23330765.47},"actual":{"economic_expenditure":[["5169",3506366.89],["5171",2449775.14],["6121",1702937.75],["5023",1133254],["5011",794789],["5139",573020.02],["5331",550000],["6130",517880],["5021",472633],["5154",449684.2],["5365",403240],["5031",395182],["6123",333960],["5336",301188],["6122",292358.99],["5137",284365.07],["5329",254873],["5222",246500],["5032",175155],["5194",162756.44],["5166",135036.5],["5163",132914.96],["5362",130398],["5212",130000],["5175",124305],["5168",109279.92],["5213",82200],["5136",75079.7],["5492",52000],["5151",49604],["5153",49390],["5123",48796.38],["5156",46889.37],["5364",42135.3],["5499",38859],["5162",30609.53],["5221",30000],["5323",29606],["5179",26767.57],["5167",18857.3],["5164",17328.4],["5223",15000],["5321",7630],["5172",5934],["5161",5138],["5038",3278],["5173",944],["5041",621.24],["5019",546.95],["5133",366],["5039",184]],"economic_expenditure_total_czk":16439617.62,"economic_financing":[["8118",-35000000],["8117",34000000],["8115",-3252892.84],["8901",-25915]],"economic_financing_total_czk":-4278807.84,"economic_revenue":[["1211",7414346.63],["1121",3969572.61],["1111",2728518.88],["1511",1628426],["2149",702500],["1345",549893],["1113",524700.34],["1122",391440],["4116",320694.85],["4213",299000],["2324",289531.85],["1112",258749.3],["2133",253136.2],["4216",238669.44],["4112",180000],["2111",161687.16],["1386",144627.46],["4111",97500],["2131",94525],["2321",92000],["4122",90000],["2132",84475],["1387",56682.23],["2119",44089.98],["2460",24000],["2212",19865.6],["2310",16550],["2142",15606],["1341",14400],["1361",10920],["2141",1164.15],["1381",1153.78]],"economic_revenue_total_czk":20718425.46,"purpose_expenditure":[["3639",3221270.38],["3111",2435929.78],["6171",1674328.69],["6112",1508152],["3722",1236229.83],["2341",1213479],["5512",737438.89],["2219",600916],["3745",570569.85],["6399",518549],["3631",504144.15],["3399",376477.38],["2310",229571.82],["2321",209640.48],["2141",180000],["1032",178073.75],["3421",119605.2],["3723",94185.13],["2221",92800],["3349",88432],["6114",79377.54],["6320",76724],["2212",72052],["3419",64000],["2333",52151],["3721",47079.53],["6402",42135.3],["3429",40000],["2292",29606],["3525",20000],["4341",15000],["4351",15000],["3412",13839],["3341",12425],["3314",11800],["1014",10000],["4350",10000],["3319",9900],["1036",9680],["6310",8658.96],["3612",6003.96],["5213",3792],["3632",600]],"purpose_expenditure_total_czk":16439617.62}},"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."}}}}