{"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:00276201","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276201","name":"Obec Troskovice","short_name":"Troskovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577600},"amounts":{"revenue_approved":4675800,"revenue_adjusted":4829867.04,"revenue_actual":4748071.56,"expense_approved":5560093,"expense_adjusted":5756093,"expense_actual":4875756.38,"tax_revenue":3349103.02,"nontax_revenue":1194668.54,"capital_revenue":30000,"transfer_revenue":174300,"current_expense":4527706.38,"capital_expense":348050,"budget_balance":-127684.82,"cash_current":2204063.6,"cash_previous":2270761.42},"ratios":{"revenue_execution":0.98306465,"expense_execution":0.84706004,"balance_to_revenue":-0.02689193,"cash_to_expense":0.45204547,"cash_yoy":-0.02937245,"capital_expense_share":0.0713838,"transfer_revenue_share":0.03670964},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276201/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276201"},"seo":{"slug":"troskovice","path":"/cz/municipalities/troskovice/"},"population":{"value":79,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4675800,"expenditure_czk":5560093,"financing_czk":884293,"balance_czk":-884293},{"stage":"revised","revenue_czk":4829867.04,"expenditure_czk":5756093,"financing_czk":926225.96,"balance_czk":-926225.96},{"stage":"actual","revenue_czk":4748071.56,"expenditure_czk":4875756.38,"financing_czk":127684.82,"balance_czk":-127684.82}],"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",1330000],["5169",1075000],["5023",690000],["5011",250000],["5139",230000],["5154",220000],["5032",215000],["6121",200000],["5362",186000],["5137",185000],["5168",180000],["5166",170000],["5021",155000],["5031",120000],["5194",85000],["6122",70000],["5156",50000],["5163",38500],["5364",37993],["5192",20000],["5323",17600],["5329",13000],["5167",10000],["5161",7000],["5151",5000]],"economic_expenditure_total_czk":5560093,"economic_financing":[["8115",884293]],"economic_financing_total_czk":884293,"economic_revenue":[["1211",1160000],["2132",775000],["1121",645000],["4122",440000],["1511",430000],["1111",380000],["1342",240000],["2111",152000],["1345",135000],["1113",90000],["4112",71800],["2324",60000],["1112",30000],["2131",30000],["2141",15000],["1344",10000],["2119",10000],["1343",2000]],"economic_revenue_total_czk":4675800,"purpose_expenditure":[["6171",1900000],["6112",960000],["3639",550000],["3722",470000],["3745",285000],["2212",275000],["3613",250000],["3631",205000],["6310",189500],["3399",140000],["3612",120000],["5512",70000],["1031",50000],["6402",37993],["6320",35000],["2295",17600],["3723",5000]],"purpose_expenditure_total_czk":5560093},"revised":{"economic_expenditure":[["5171",1280000],["5169",873000],["5023",690000],["5137",358000],["5139",275000],["5011",250000],["5021",230000],["5154",220000],["5166",220000],["5032",215000],["5362",186000],["5168",180000],["5031",120000],["6122",120000],["5903",100000],["6349",100000],["5194",85000],["5156",50000],["6121",50000],["5163",38500],["5364",37993],["5192",20000],["5323",17600],["5329",13000],["5167",10000],["5161",7000],["5151",5000],["5175",5000]],"economic_expenditure_total_czk":5756093,"economic_financing":[["8115",926225.96]],"economic_financing_total_czk":926225.96,"economic_revenue":[["1211",1160000],["2132",786000],["1511",730000],["1121",645000],["1111",380000],["1342",240000],["2111",136000],["2321",136000],["1345",135000],["2324",117000],["1113",90000],["4112",71800],["2119",40000],["4111",32500],["1112",30000],["2131",30000],["3121",30000],["2141",15000],["1344",10000],["2212",8000.04],["2322",5567],["1343",2000]],"economic_revenue_total_czk":4829867.04,"purpose_expenditure":[["6171",2000000],["6112",960000],["3639",500000],["3613",483000],["3722",470000],["2212",345000],["3631",205000],["3745",195000],["6310",189500],["5213",100000],["3399",70000],["5512",70000],["3612",40000],["6402",37993],["6320",35000],["6114",32500],["2295",17600],["3723",5500]],"purpose_expenditure_total_czk":5756093},"actual":{"economic_expenditure":[["5171",878760.53],["5023",646188],["5169",532122.35],["5166",465714],["5137",271181.1],["5011",254722],["6122",248050],["5154",219674.02],["5021",202921],["5139",194037.7],["5031",179895],["5032",125609],["6349",100000],["5362",98490],["5182",60987],["5329",55300],["5168",52331.59],["5156",51624.6],["5151",48670],["5492",40410],["5364",37993],["5163",21426.69],["5175",18105],["5323",17600],["5132",16133],["5167",15850],["5173",6063],["5136",5032],["5194",5000],["5321",2710],["5161",2632.8],["5038",400],["5179",123]],"economic_expenditure_total_czk":4875756.38,"economic_financing":[["8115",85804.82],["8901",41880]],"economic_financing_total_czk":127684.82,"economic_revenue":[["1211",1101480.55],["2132",733130.35],["1511",699345.98],["1121",588845.15],["1111",407475.89],["1342",222440],["1345",182601],["2111",174482.15],["2324",112334],["2321",105340],["1113",77910.23],["4112",71800],["4122",70000],["2119",55815],["1112",38398.27],["4111",32500],["3121",30000],["1386",21448.71],["1387",8409.29],["2212",8000.04],["2322",5567],["1335",399.6],["1381",177.11],["1334",102],["1356",60.12],["1382",9.12]],"economic_revenue_total_czk":4748071.56,"purpose_expenditure":[["6171",1994403.03],["6112",834567.6],["3613",466795.24],["3639",452509.4],["3722",302632.84],["2212",274466],["3745",119999.3],["3631",109258.18],["6310",102899.69],["3399",55951],["5512",48615],["6402",37993],["3612",20192.1],["2295",17600],["6320",17017],["6114",15369],["3723",5488]],"purpose_expenditure_total_czk":4875756.38}},"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."}}}}