{"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:00278351","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278351","name":"OBEC TROTINA","short_name":"TROTINA","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579751},"amounts":{"revenue_approved":1713204,"revenue_adjusted":2437707,"revenue_actual":2364204.21,"expense_approved":2700939,"expense_adjusted":3270439,"expense_actual":2470914.99,"tax_revenue":2081849.16,"nontax_revenue":176905.05,"capital_revenue":1150,"transfer_revenue":104300,"current_expense":1730991.52,"capital_expense":739923.47,"budget_balance":-106710.78,"cash_current":4488055.54,"cash_previous":4594766.32},"ratios":{"revenue_execution":0.96984757,"expense_execution":0.75553006,"balance_to_revenue":-0.04513602,"cash_to_expense":1.81635368,"cash_yoy":-0.02322442,"capital_expense_share":0.29945323,"transfer_revenue_share":0.04411632},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278351/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278351"},"seo":{"slug":"trotina","path":"/cz/municipalities/trotina/"},"population":{"value":97,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1713204,"expenditure_czk":2700939,"financing_czk":987735,"balance_czk":-987735},{"stage":"revised","revenue_czk":2437707,"expenditure_czk":3270439,"financing_czk":832732,"balance_czk":-832732},{"stage":"actual","revenue_czk":2364204.21,"expenditure_czk":2470914.99,"financing_czk":106710.78,"balance_czk":-106710.78}],"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",987500],["5171",440000],["5023",285800],["6121",170000],["5151",150000],["5139",102000],["5153",80000],["5021",75000],["5154",55000],["5163",53000],["5168",45000],["5365",40000],["5032",31000],["5137",30000],["5175",27500],["5364",21835],["5321",17500],["5162",16000],["5179",11100],["5019",10000],["6901",10000],["5164",9000],["5901",6000],["5156",5000],["5173",5000],["5194",5000],["5221",5000],["5132",2000],["5039",1500],["5167",1500],["5161",1000],["5329",704],["5038",500],["5136",500]],"economic_expenditure_total_czk":2700939,"economic_financing":[["8115",987735]],"economic_financing_total_czk":987735,"economic_revenue":[["1211",580000],["1121",290000],["1111",220000],["1511",205000],["2111",140504],["4112",71800],["1113",55000],["1345",51000],["1122",40000],["2324",24000],["1112",15000],["1386",8000],["2131",5000],["1387",4000],["1341",1300],["1361",500],["1381",500],["2132",500],["2133",500],["2310",500],["2141",100]],"economic_revenue_total_czk":1713204,"purpose_expenditure":[["6171",497000],["3745",467000],["2310",367000],["6112",331800],["3635",260000],["2219",180000],["2212",150000],["3722",135000],["3631",56000],["3399",53000],["6320",50000],["6399",40000],["6402",21835],["3723",20000],["3721",16000],["2321",12000],["5512",12000],["3421",11000],["3113",5000],["4357",5000],["5212",3000],["5213",3000],["6310",3000],["2141",1804],["3632",500]],"purpose_expenditure_total_czk":2700939},"revised":{"economic_expenditure":[["5169",911000],["6121",670000],["5171",408000],["5023",285800],["5151",150000],["6119",150000],["5139",113000],["5021",88000],["5153",60000],["5154",55000],["5163",55000],["5365",40000],["5137",37000],["5175",33944],["5032",31000],["5162",26500],["5168",25000],["5364",21835],["5019",20000],["5321",17500],["5194",12000],["5179",11100],["6901",10000],["5039",7500],["5156",6000],["5173",6000],["5901",6000],["5221",5000],["5132",2000],["5164",2000],["5167",1500],["5161",1000],["5329",760],["5038",500],["5136",500]],"economic_expenditure_total_czk":3270439,"economic_financing":[["8115",832732]],"economic_financing_total_czk":832732,"economic_revenue":[["1211",883000],["1121",454000],["1111",319500],["1511",268000],["2111",145507],["4112",71800],["1113",61000],["1345",56000],["1122",40000],["4111",32500],["1112",30000],["2324",27000],["1386",20500],["2131",13100],["1387",7500],["1342",3000],["3111",1400],["1341",1300],["1361",500],["1381",500],["2132",500],["2133",500],["2310",500],["2141",100]],"economic_revenue_total_czk":2437707,"purpose_expenditure":[["6171",1038444],["3745",472000],["2310",471500],["6112",347800],["3635",260000],["2212",150000],["3722",138500],["3399",63000],["6320",52000],["6399",40000],["3631",39500],["2219",33500],["6114",32500],["3421",25500],["6402",21835],["3723",20000],["3721",16000],["2321",15000],["5512",12000],["3113",5000],["4357",5000],["5212",3000],["5213",3000],["6310",3000],["2141",1860],["3632",500]],"purpose_expenditure_total_czk":3270439},"actual":{"economic_expenditure":[["6121",637073.47],["5169",624197.51],["5023",269393],["5171",238139],["5151",139671],["6119",102850],["5021",68281],["5163",52288.4],["5153",46642.06],["5365",36750],["5154",34205.22],["5175",31443.9],["5139",30459.1],["5032",24248],["5162",22595.18],["5137",21611.4],["5364",19626.65],["5019",14987.16],["5168",14822.5],["5194",10445.62],["5321",10371.15],["5179",5850],["5039",5065.77],["5156",4581.4],["5221",2500],["5161",787],["5329",760],["5167",544.5],["5038",400],["5173",325]],"economic_expenditure_total_czk":2470914.99,"economic_financing":[["8115",106710.78]],"economic_financing_total_czk":106710.78,"economic_revenue":[["1211",843150.83],["1121",452749.4],["1111",311528.17],["1511",266658.77],["2111",142347],["4112",71800],["1113",59728.55],["1345",54760],["1122",36750],["4111",32500],["1112",29488.08],["2324",26472.5],["1386",16487.56],["2131",8055],["1387",6463.26],["1342",2667],["3111",1150],["1341",1045],["1361",250],["1381",122.54],["2141",30.55]],"economic_revenue_total_czk":2364204.21,"purpose_expenditure":[["6171",909083.99],["3745",387540.3],["2310",351761.87],["6112",313693.93],["3722",134080.65],["3635",102850],["3399",54769.32],["6320",49950],["6399",36750],["6114",23848.6],["6402",19626.65],["3631",19486.74],["2321",14984.64],["3721",12059.95],["3421",11580],["5512",10371.15],["2219",9596.6],["4357",2500],["6310",2338.4],["2212",2202.2],["2141",1840]],"purpose_expenditure_total_czk":2470914.99}},"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."}}}}