{"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:00277495","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277495","name":"Obec Trpín","short_name":"Trpín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":578886},"amounts":{"revenue_approved":11590300,"revenue_adjusted":13456830,"revenue_actual":13418029.21,"expense_approved":13849700,"expense_adjusted":16954450,"expense_actual":15756482.87,"tax_revenue":10435936.69,"nontax_revenue":1612448.9,"capital_revenue":18840,"transfer_revenue":1350803.62,"current_expense":8274061.29,"capital_expense":7482421.58,"budget_balance":-2338453.66,"cash_current":8959200.89,"cash_previous":11297654.55},"ratios":{"revenue_execution":0.99711665,"expense_execution":0.92934202,"balance_to_revenue":-0.17427698,"cash_to_expense":0.56860411,"cash_yoy":-0.20698576,"capital_expense_share":0.47487892,"transfer_revenue_share":0.10067079},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277495/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277495"},"seo":{"slug":"trpin","path":"/cz/municipalities/trpin/"},"population":{"value":446,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11590300,"expenditure_czk":13849700,"financing_czk":2259400,"balance_czk":-2259400},{"stage":"revised","revenue_czk":13456830,"expenditure_czk":16954450,"financing_czk":3497620,"balance_czk":-3497620},{"stage":"actual","revenue_czk":13418029.21,"expenditure_czk":15756482.87,"financing_czk":2338453.66,"balance_czk":-2338453.66}],"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",6540000],["5011",1229000],["5169",1035500],["5331",673100],["5023",620000],["5171",608000],["5166",373000],["5031",314000],["5154",305000],["6123",270000],["5139",245000],["5153",205000],["5021",189100],["5032",175500],["5329",150000],["5175",120000],["5903",100000],["5163",95000],["5223",80000],["5137",70000],["5156",70000],["5194",60000],["5168",56500],["5162",41000],["5138",40000],["5222",40000],["5229",23000],["6130",20000],["5151",18000],["5167",14000],["5136",11000],["5173",11000],["5132",10000],["5134",10000],["5038",8000],["5364",7000],["5019",5000],["5179",5000],["5161",2000],["5339",1000]],"economic_expenditure_total_czk":13849700,"economic_financing":[["8115",2259400]],"economic_financing_total_czk":2259400,"economic_revenue":[["1211",4579700],["1121",2332400],["1111",1672800],["1511",600000],["1345",380000],["2132",305000],["2141",300000],["1113",295000],["2111",261800],["2133",233000],["4112",167200],["1112",139900],["2131",100000],["2324",80000],["2112",45000],["1386",40000],["1381",20000],["1387",20000],["1344",6000],["1341",5500],["1361",5000],["2119",1000],["2310",1000]],"economic_revenue_total_czk":11590300,"purpose_expenditure":[["3639",5235000],["6171",1685000],["6112",688500],["3111",673100],["2310",628000],["3392",627000],["3745",560500],["3722",515000],["2115",513000],["2411",450000],["2321",400000],["3726",350000],["5512",158200],["2212",150000],["3631",120000],["3326",105000],["1032",100000],["3900",100000],["5213",100000],["3613",92000],["3330",80000],["3391",80000],["4341",72000],["3399",60000],["3612",57000],["3412",39300],["3349",30000],["6320",30000],["3314",24000],["3419",20000],["4356",20000],["4357",20000],["3311",16000],["3721",15000],["3319",12600],["6310",10000],["6402",7000],["5519",5000],["3725",1500]],"purpose_expenditure_total_czk":13849700},"revised":{"economic_expenditure":[["6121",7527000],["5169",1716550],["5011",1666800],["5331",754100],["5171",630000],["5023",601000],["5139",434200],["5031",398800],["6123",300800],["5166",279500],["5336",272400],["5154",261600],["5021",257100],["5032",225000],["5153",153500],["5329",150000],["6349",114000],["6122",112000],["5137",110000],["5163",101600],["5903",100000],["5175",85900],["5194",81500],["5223",80000],["5365",71200],["5156",70500],["5222",63500],["5138",59000],["5168",48700],["5123",28000],["5162",23500],["5229",23200],["5167",21000],["6130",20000],["5172",19600],["5151",17200],["5134",16500],["5019",10000],["5136",10000],["5173",9600],["5364",7000],["5038",6500],["5179",6000],["5321",3000],["5362",2000],["5132",1500],["5161",1300],["5901",1300],["5339",1000]],"economic_expenditure_total_czk":16954450,"economic_financing":[["8115",3497620]],"economic_financing_total_czk":3497620,"economic_revenue":[["1211",4579700],["1121",2439400],["1111",1672800],["1511",698000],["4116",674370],["2132",402100],["1345",390000],["1113",322000],["2111",313300],["2133",233000],["4216",201660],["2141",192000],["2324",179500],["4112",167200],["1112",158900],["4222",140000],["4122",135000],["2131",123500],["2321",100000],["1386",89000],["1122",67200],["2112",55000],["1387",35000],["4111",32500],["3111",19000],["2322",11200],["1361",7500],["1344",6000],["1341",5500],["2310",3500],["2119",2000],["1381",1000]],"economic_revenue_total_czk":13456830,"purpose_expenditure":[["3392",4224600],["3639",3084400],["6171",2159800],["3111",1066700],["3745",830100],["2310",766000],["6112",681000],["3722",627500],["3725",598500],["2411",479100],["2115",398000],["5512",237050],["2219",181500],["2212",140000],["3631",139000],["1032",115000],["3326",112600],["3900",104000],["5213",100000],["3613",91500],["3330",83000],["3399",74500],["4341",72000],["6399",67200],["3612",64600],["3412",64300],["2321",59000],["3314",56200],["3391",43000],["3419",40000],["6114",32500],["3349",30000],["6320",30000],["4356",20000],["3721",15000],["4357",14500],["3319",12600],["3311",10600],["6310",10600],["3429",9000],["6402",7000],["5519",2500]],"purpose_expenditure_total_czk":16954450},"actual":{"economic_expenditure":[["6121",6955475.58],["5011",1666946],["5169",1544153.9],["5331",754100],["5023",600669],["5171",478684.56],["5031",399252],["5139",372825.85],["6123",300800],["5166",279107.2],["5336",272475.2],["5021",256863],["5154",256789.38],["5032",224671],["5153",153350.04],["5329",147507.5],["6349",114287],["6122",111859],["5163",92482.4],["5175",84585.72],["5194",81566],["5223",80000],["5365",71200],["5222",63130],["5156",61882],["5138",54220.71],["5168",48090.85],["5137",39723.85],["5123",27822],["5229",23171],["5162",23040.2],["5172",19602],["5151",17067],["5167",12040],["5134",11301.43],["5136",9938],["5019",9807.2],["5173",8647],["5364",6547.8],["5038",6500],["5179",5838],["5321",3006.5],["5362",2000],["5161",1361],["5132",1190],["5339",906]],"economic_expenditure_total_czk":15756482.87,"economic_financing":[["8117",3000000],["8118",-1000000],["8115",338453.66]],"economic_financing_total_czk":2338453.66,"economic_revenue":[["1211",4555428.25],["1121",2439370.54],["1111",1659605.94],["1511",698073.98],["4116",674441.54],["2132",400328.59],["1345",391933],["1113",322399.4],["2111",313281.42],["2133",233015],["4216",201662.08],["2141",192200.57],["2324",179637.32],["4112",167200],["1112",158998.19],["4222",140000],["4122",135000],["2131",123316],["2321",100000],["1386",88873.68],["1122",67200],["2112",54120],["1387",34831.66],["4111",32500],["3111",18840],["2322",11200],["1361",7481],["1341",5550],["1344",5485],["2310",3350],["2119",2000],["1381",706.05]],"economic_revenue_total_czk":13418029.21,"purpose_expenditure":[["3392",4084973.61],["3639",3072199.65],["6171",2146240.22],["3111",1066736.8],["3745",795182.75],["6112",678245.84],["3722",625092.71],["3725",597493.36],["2411",472527.66],["2310",361944.4],["2115",247764],["2219",181500],["5512",169558.16],["2212",139945.05],["3900",103550.84],["3631",98328],["3613",89099.06],["3330",83000],["3399",74328.08],["4341",69900],["6399",67200],["1032",64825],["3612",64401],["3314",55237.4],["2321",48560],["3419",40000],["3391",33059.8],["6114",31199.75],["6320",29343],["3412",29064.5],["3349",28034],["4356",20000],["3721",14383.03],["4357",14130],["3326",12215],["6310",10591.4],["3311",10091],["3429",9000],["3319",8640],["6402",6547.8],["5519",2350]],"purpose_expenditure_total_czk":15756482.87}},"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."}}}}