{"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:00278360","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278360","name":"MĚSTO TRUTNOV","short_name":"TRUTNOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579025},"amounts":{"revenue_approved":914014470,"revenue_adjusted":1242731536.78,"revenue_actual":1241815192.47,"expense_approved":1014828603.45,"expense_adjusted":1461427545.47,"expense_actual":1175684573.78,"tax_revenue":751490711.29,"nontax_revenue":169736011.39,"capital_revenue":3562512,"transfer_revenue":317025957.79,"current_expense":900086793.79,"capital_expense":275597779.99,"budget_balance":66130618.69,"cash_current":410707017.03,"cash_previous":365884649.62},"ratios":{"revenue_execution":0.99926264,"expense_execution":0.80447681,"balance_to_revenue":0.05325319,"cash_to_expense":0.34933436,"cash_yoy":0.12250409,"capital_expense_share":0.23441473,"transfer_revenue_share":0.25529238},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278360/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278360"},"seo":{"slug":"trutnov","path":"/cz/municipalities/trutnov/"},"population":{"value":29417,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":914014470,"expenditure_czk":1014828603.45,"financing_czk":100814133.45,"balance_czk":-100814133.45},{"stage":"revised","revenue_czk":1242731536.78,"expenditure_czk":1461427545.47,"financing_czk":218696008.69,"balance_czk":-218696008.69},{"stage":"actual","revenue_czk":1241815192.47,"expenditure_czk":1175684573.78,"financing_czk":-66130618.69,"balance_czk":66130618.69}],"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":[["5331",202401000],["6121",140486000],["5011",134573000],["5169",118012734.71],["5171",99627980],["5213",65533500],["5031",34642000],["5222",33316000],["6322",21717067],["5154",16253000],["5032",12377500],["5365",11000000],["5164",10678590],["5341",10195000],["5139",7083401.74],["5499",7005000],["5141",6705000],["5163",6520000],["5161",6414000],["5023",6350000],["6122",6016080],["5166",5055000],["6351",4900000],["6125",4000000],["5137",3515000],["5168",3355000],["5152",3169000],["5172",2380000],["5179",2227000],["5660",2140000],["5167",2120000],["6123",2100000],["5613",2010000],["5021",1934500],["5162",1722000],["6130",1430000],["5156",1240000],["5024",1142000],["5223",1027000],["5364",1000000],["5329",987000],["5199",912500],["6111",900000],["5134",800000],["5494",788000],["5038",759000],["5173",756000],["5229",753000],["5362",720750],["5151",699000],["5339",660000],["5175",504000],["6119",451000],["5212",405000],["5192",300000],["5221",257000],["6379",250000],["5132",100000],["5136",79000],["5194",55000],["5363",53000],["5029",52000],["5133",50000],["5903",50000],["5492",40000],["5019",30000],["5122",20000],["5039",14000],["5191",10000]],"economic_expenditure_total_czk":1014828603.45,"economic_financing":[["8115",135814133.45],["8124",-35000000]],"economic_financing_total_czk":100814133.45,"economic_revenue":[["1211",296545000],["1121",150219000],["1111",108312000],["2451",59140000],["4112",46729100],["1511",32980000],["2122",31557000],["2212",27339000],["1113",24486000],["1333",24000000],["1345",14379000],["1361",12917000],["1122",11000000],["2420",11000000],["2111",10159000],["1387",10000000],["4131",8100000],["2132",7859370],["1112",7232000],["4121",4750000],["2131",2800000],["2141",2500000],["3111",2500000],["1342",2000000],["1386",2000000],["1341",1024000],["2322",902500],["1353",705000],["2329",610000],["1343",220000],["1334",20000],["1335",10000],["2460",5000],["3113",5000],["2324",4500],["2139",2500],["3119",2500]],"economic_revenue_total_czk":914014470,"purpose_expenditure":[["6171",195126000],["3113",74387000],["3745",71240522.94],["5311",62917590],["4350",58495000],["3412",54217580],["3392",49220000],["3419",46469167],["3111",38759000],["2219",36673410],["2212",35222771.53],["3722",33693670],["2292",22466000],["3612",19859660],["3631",17400000],["3639",13262750],["4356",12446000],["6399",11000000],["3699",10427000],["3421",10200000],["6330",10195000],["4351",9540000],["3315",9399000],["6310",9205000],["3314",8700000],["3539",8540000],["6112",8260000],["3635",6500000],["3429",6292000],["3632",5513000],["3613",5251000],["4374",5165000],["3399",4535000],["6320",4000000],["2115",3500000],["2229",3431090.24],["2333",3400000],["3900",3340000],["2143",3245000],["2223",2900000],["3114",2293000],["3231",2199000],["4229",2000000],["3322",1350000],["3326",1172400],["3349",1150000],["1014",1060000],["3636",1000000],["6402",1000000],["3299",800000],["5512",800000],["4349",729991.74],["3319",546000],["3341",500000],["3729",500000],["4359",412000],["3799",300000],["2242",295000],["3633",250000],["4379",183000],["4312",170000],["4371",157000],["3749",150000],["4375",144000],["6409",130000],["4354",120000],["4319",105000],["4339",75000],["4376",75000],["2322",65000],["2341",65000],["3599",65000],["2342",60000],["4341",60000],["3727",53000],["4399",50000],["5213",50000],["2321",40000],["4344",40000],["4378",37000],["4372",35000],["5273",35000],["3741",30000],["4345",22000],["4329",20000],["3744",16000],["1037",15000],["3792",10000]],"purpose_expenditure_total_czk":1014828603.45},"revised":{"economic_expenditure":[["6121",310826261],["5331",220779557],["5011",140949039.54],["5171",133815450],["5169",120927367.72],["5336",69425350.2],["5213",66045500],["6356",55152657.03],["5031",36171857.45],["5222",34001000],["6451",33337406],["5365",25921276],["6351",24277198],["6322",23484887],["5154",15850700],["5032",12932564.6],["5164",10499882.8],["5341",10195000],["5139",7030905.64],["5499",7005000],["5141",6705000],["5163",6515000],["5161",6414000],["5023",6350000],["5137",6175762],["6122",5595600],["5651",4884109],["5166",4542750],["6130",3994000],["6125",3920000],["5168",3597000],["5167",3238029],["5152",3223000],["6123",2930000],["5021",2846184],["6201",2500000],["5364",2332250],["5172",1920000],["5362",1905750],["5660",1890000],["5179",1886000],["5041",1600000],["5162",1440788.9],["5134",1356500],["5223",1315000],["6379",1250000],["5156",1125000],["6119",1064450],["5199",994500],["6111",900000],["5329",880000],["5494",862000],["5173",834818],["5024",782000],["5151",694890],["5175",651962],["5212",616000],["5339",609000],["5038",575750],["5229",317500],["5192",299000],["5221",291500],["5132",261000],["5142",166427.29],["5136",93000],["5133",80000],["5363",53000],["5029",52000],["5903",50000],["5366",47911.5],["5492",46000],["5194",34000],["5019",33922.55],["5122",20000],["5039",15331.25],["5191",11000],["5909",10000]],"economic_expenditure_total_czk":1461427545.47,"economic_financing":[["8115",253696008.69],["8124",-35000000]],"economic_financing_total_czk":218696008.69,"economic_revenue":[["1211",296545000],["1121",150219000],["4216",139700581.26],["1111",108312000],["2451",96840000],["4116",56591177.59],["4112",46855300],["4122",35297934.46],["1511",32980000],["2122",32441000],["2212",27379856],["1122",27282570],["1113",24486000],["1333",24000000],["4222",20337000],["1345",14379000],["1361",13431000],["2142",11345960],["2420",11000000],["2111",10208493],["1387",10000000],["4131",8100000],["2132",7858370],["1112",7232000],["4213",4885547.48],["4121",4750000],["2131",2800000],["2141",2500000],["3111",2500000],["1342",2000000],["1386",2000000],["2229",1558997.5],["4111",1190000],["2329",1165700],["2322",1068276],["1341",1024000],["2324",838742],["1353",705000],["1385",570510.22],["1343",220000],["1381",47021.27],["2321",40500],["1334",20000],["1335",10000],["2460",5000],["3113",5000],["2139",2500],["3119",2500]],"economic_revenue_total_czk":1242731536.78,"purpose_expenditure":[["6171",200564000],["3113",197338815.42],["4350",146510610.49],["2219",80910392],["5311",70342908],["3745",68243522.94],["3412",65334930],["3392",61247000],["3419",48236987],["3111",46419321.93],["2212",38822771.53],["3722",33755470],["6399",25921276],["3613",25488010],["3639",24482750],["2292",22738000],["3699",20707260],["3631",19140000],["4356",18217326],["3299",17709000],["4351",16501760],["3315",14814000],["3231",14026960.8],["3114",13227145],["3612",12852890],["3421",12435137.59],["4374",12238700],["2321",11290000],["3314",10879700],["6330",10195000],["6310",9371427.29],["3429",9112300],["3539",8857300],["6112",8260000],["3632",6146000],["3635",5820000],["3399",4585000],["6320",4000000],["3326",3764400],["3322",3703000],["2229",3431090.24],["3900",3340000],["2143",3331000],["2115",2400000],["6402",2380161.5],["1014",2083580],["4229",2000000],["2223",1702000],["2333",1700000],["3636",1400000],["3633",1250000],["4349",1212971.74],["6114",1190000],["3349",1150000],["3743",900000],["5512",800000],["3341",750000],["3319",546000],["3729",533572],["3744",529450],["4319",450000],["4359",441000],["3723",309548],["2242",295000],["5273",265000],["3749",250000],["3792",233000],["3329",220000],["4312",200000],["4371",199500],["2341",197100],["4379",169000],["3799",154000],["4375",150000],["6409",130000],["4354",104000],["4376",85000],["2322",74000],["4339",71000],["3599",65000],["2342",60000],["4341",60000],["3727",53000],["4344",50000],["4345",50000],["4399",50000],["5213",50000],["4372",45000],["4378",41500],["3741",30000],["4329",20000],["1037",15000]],"purpose_expenditure_total_czk":1461427545.47},"actual":{"economic_expenditure":[["5331",219613316.84],["6121",145077599.22],["5011",132757915],["5171",106938332.39],["5169",97194794.01],["5336",69425350.2],["5213",64543392],["6356",55152657.03],["5031",34175458],["5222",32086612.18],["5365",25921276],["6322",23134848.79],["6351",21857260.85],["6451",17238641.63],["5154",13071805.23],["5032",12661712],["5164",9185845.51],["5341",7539347.9],["5139",6365527.7],["5141",6329212.85],["5023",6208252],["5161",6035064.65],["5137",5576641.62],["5499",5279982.53],["6122",4988022.72],["5651",4301822.27],["5163",4157638.16],["6130",3562725.5],["5168",3472381.24],["5152",2760402.06],["5021",2417396],["6201",2368500],["5167",2365260.93],["5179",1835172],["5364",1752397.34],["5041",1600000],["5172",1396572.2],["5223",1315000],["5166",1242410.67],["5134",1006021.71],["5162",992223.03],["5199",958149],["5362",945219],["6123",927135],["5329",873056],["6119",865343.6],["5156",730764.69],["5173",619333.45],["5339",599000],["5038",553833],["5175",512940.64],["5151",510059.9],["5494",479845],["5212",479532.55],["6125",425045.65],["5229",303490.8],["5221",281500],["5132",223812.28],["5142",166427.29],["5136",73726.44],["5366",60036.5],["5133",41238.76],["5660",40000],["5492",36000],["5192",24056],["5194",21000],["5019",15569.55],["5122",6400],["5039",4560.25],["5909",2500],["5191",206.47]],"economic_expenditure_total_czk":1175684573.78,"economic_financing":[["8118",-180000000],["8115",148839602.72],["8124",-35000000],["8901",29778.59]],"economic_financing_total_czk":-66130618.69,"economic_revenue":[["1211",302592175.49],["1121",162015275.67],["4216",141420066.26],["1111",119984769.92],["4116",54871692.59],["2451",49340000],["4112",46855300],["4122",35297934.46],["1511",33371451.4],["2122",32441000],["2212",28692064.18],["1122",27282570],["1333",25949364.73],["1113",21414380.75],["4222",20337000],["1361",16267579],["1345",13010787.42],["2111",11743244.58],["2420",11000000],["1112",10560487.52],["2142",9800000],["2329",8350576.49],["4131",8163350],["2132",7990138.72],["1387",7358221.67],["1386",5901026.73],["4213",4885547.48],["4121",4005067],["3111",3562512],["2131",3350522.07],["2141",2862597.57],["1342",2773720],["2229",2337499.06],["4111",1190000],["1341",1139839.56],["2324",1106045.72],["1353",989150],["2322",652523],["1385",570510.22],["1343",218025],["2321",60500],["1381",47021.27],["1335",23333.83],["1334",21021.11],["2460",7000],["2310",2300]],"economic_revenue_total_czk":1241815192.47,"purpose_expenditure":[["3113",179700005.01],["6171",177573908.43],["3745",64691625.67],["5311",63574150.52],["3392",56944778.22],["3412",52964723.35],["2219",51664543.18],["4350",50104628.17],["3419",48037369.29],["3111",40667354.5],["3722",32456045.89],["2212",27212062.93],["6399",25921276],["2292",22236636],["3613",21592320],["4356",18217326],["4351",16536760],["3699",16121887.61],["3315",14741200],["3631",14254528.07],["3231",13952361.87],["3114",12574159.66],["3421",12435047.59],["4374",12238700],["3314",10879700],["2321",10717812.65],["3612",10571452.27],["3299",9794199],["3539",8857300],["6112",7885744.65],["6330",7539347.9],["6310",7298278.3],["3639",6920742.13],["3632",6019751.79],["3429",5095398.35],["3399",4029512.63],["3322",3427275.34],["6320",3346675],["2143",3331000],["2229",2656258.61],["3326",2309047.49],["3900",2099570.68],["6402",1812433.84],["1014",1553094.94],["2223",1176784],["4349",1083798.51],["6114",1076309.46],["3349",965224.76],["2333",943988.83],["3635",728628],["5512",675349.13],["3636",557810],["3744",519304.29],["3341",474925],["3319",444727.83],["4319",435752.06],["3729",414448.09],["4359",406000],["3723",308542.9],["2242",294256],["4229",250000],["3329",217800],["4312",200000],["4371",199500],["2341",196345.25],["4379",169000],["3743",153481.24],["4375",150000],["4354",104000],["3799",96906.38],["3792",89707],["4376",85000],["6409",81262.47],["2342",60000],["4341",60000],["3749",59981.76],["3599",59168],["2322",51968.29],["3727",50820],["4339",50210],["4344",50000],["4345",50000],["4372",45000],["4378",41500],["5273",24810],["1037",15000],["4329",9271]],"purpose_expenditure_total_czk":1175684573.78}},"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."}}}}