{"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:00298514","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00298514","name":"Obec Trojanovice","short_name":"Trojanovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Nový Jičín","municipality_code":599999},"amounts":{"revenue_approved":268632836,"revenue_adjusted":279886368.97,"revenue_actual":182878336.72,"expense_approved":353865516,"expense_adjusted":359715022.06,"expense_actual":220741471.93,"tax_revenue":66114064.98,"nontax_revenue":11773260.94,"capital_revenue":690793.5,"transfer_revenue":104300217.3,"current_expense":44009645.65,"capital_expense":176731826.28,"budget_balance":-37863135.21,"cash_current":79899739.51,"cash_previous":83987471.47},"ratios":{"revenue_execution":0.65340208,"expense_execution":0.61365653,"balance_to_revenue":-0.20704002,"cash_to_expense":0.36196071,"cash_yoy":-0.04867073,"capital_expense_share":0.8006281,"transfer_revenue_share":0.57032571},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00298514/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00298514"},"seo":{"slug":"trojanovice","path":"/cz/municipalities/trojanovice/"},"population":{"value":2745,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":268632836,"expenditure_czk":353865516,"financing_czk":85232680,"balance_czk":-85232680},{"stage":"revised","revenue_czk":279886368.97,"expenditure_czk":359715022.06,"financing_czk":79828653.09,"balance_czk":-79828653.09},{"stage":"actual","revenue_czk":182878336.72,"expenditure_czk":220741471.93,"financing_czk":37863135.21,"balance_czk":-37863135.21}],"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",238105449],["5901",53757133],["5011",13150000],["6122",7160000],["5169",6080000],["5171",5000000],["5331",3740600],["5031",3630000],["5023",2200000],["5139",1845000],["5154",1720000],["5365",1615000],["5362",1570000],["5032",1410000],["5499",1173000],["5021",950000],["5156",945000],["5168",920000],["5163",851000],["5229",800000],["5137",705000],["5166",690000],["5321",690000],["5153",620000],["5167",542000],["5138",420000],["5132",335000],["6119",300000],["6130",300000],["5151",280000],["5492",270000],["5175",241500],["5162",203000],["5141",200000],["6125",200000],["6129",146000],["5323",141334],["5164",118000],["5161",106000],["5339",105000],["5179",75500],["5194",70000],["5329",60000],["5172",56000],["5019",50000],["5038",50000],["5903",50000],["5221",45000],["5364",45000],["5173",43000],["5136",35000],["5192",29000],["5222",22000]],"economic_expenditure_total_czk":353865516,"economic_financing":[["8115",55232680],["8123",35000000],["8124",-35000000],["8127",30000000]],"economic_financing_total_czk":85232680,"economic_revenue":[["4216",192667520],["1211",27805278],["1121",14161121],["1111",10239335],["4222",4014207],["1511",3800000],["2111",2754000],["2132",2176266],["1345",2150000],["1113",1790911],["1122",1500000],["1342",910000],["1112",849298],["1356",755100],["2141",750000],["4112",665300],["1343",500000],["1386",300000],["2112",235000],["2131",200000],["1387",150000],["1335",50000],["1361",50000],["2119",50000],["3111",50000],["1341",40000],["1334",10000],["2460",9500]],"economic_revenue_total_czk":268632836,"purpose_expenditure":[["2219",141593449],["3743",83700000],["6409",53817133],["3639",19236000],["6171",12896000],["2212",5690000],["3113",5240600],["3729",3780000],["2141",3056500],["6112",3020000],["6399",3015000],["2321",2575000],["3722",2060000],["3421",2015000],["3419",1210000],["2115",1195000],["2333",1100000],["3745",1080000],["5512",978000],["3613",860000],["3631",820000],["6320",800000],["3319",480000],["3742",460000],["3612",425000],["3723",400000],["4359",310000],["3349",301000],["3635",300000],["6310",251000],["3399",181000],["3326",155000],["4339",150000],["4349",150000],["2292",141334],["3314",121500],["3721",100000],["2310",50000],["5213",50000],["6402",45000],["4341",20000],["3713",15000],["3312",9000],["3741",7000],["3315",6000]],"purpose_expenditure_total_czk":353865516},"revised":{"economic_expenditure":[["6121",242469506.17],["5901",39101193.09],["5011",12678000],["6130",11040000],["5169",7142770],["5171",6561095],["6122",4738560],["5331",3740600],["5031",3636000],["6123",2947000],["5023",2200000],["5365",1915640],["5139",1786000],["5154",1678500],["5362",1570000],["5032",1414000],["5499",1267000],["5021",1153000],["5336",1052738.4],["5321",958385.4],["5166",950000],["5163",948000],["5156",945000],["5168",927000],["5137",831000],["5229",821000],["5153",615000],["5132",469000],["5167",450600],["5138",389000],["5141",340000],["5151",304000],["6119",300000],["5492",260000],["5175",259500],["5162",204000],["6125",200000],["5339",188000],["5323",141334],["5161",133000],["5164",118000],["6129",113000],["5173",108000],["5194",80000],["5179",75500],["5172",67100],["5329",60000],["5019",50000],["5038",50000],["5903",50000],["5363",46000],["5221",45000],["5364",45000],["5136",36000],["5222",32000],["5494",10000],["5192",4000]],"economic_expenditure_total_czk":359715022.06,"economic_financing":[["8115",49828653.09],["8123",35000000],["8124",-35000000],["8127",30000000]],"economic_financing_total_czk":79828653.09,"economic_revenue":[["4216",187048560.26],["1211",27805278],["1121",14675321],["1111",10239335],["4116",8035069.31],["2142",4080000],["4222",3978207],["1511",3896186],["2111",3727085.4],["1345",2188000],["2132",2176266],["1113",1940311],["1122",1655640],["2141",1241301],["1342",1132425],["1112",956698],["1356",755100],["4112",665300],["3113",640495],["1386",534682],["1343",509200],["2322",504631],["2112",235000],["1387",209550],["2131",200000],["4213",183920],["2321",110000],["1334",102400],["4122",100096],["4111",65000],["3111",61000],["1335",50000],["1361",50000],["2119",50000],["1341",40000],["2460",30863],["2324",9095],["1381",4304],["1382",50]],"economic_revenue_total_czk":279886368.97,"purpose_expenditure":[["2219",144206449],["3743",96650120],["6409",39161193.09],["3639",18777400],["6171",12779500],["2212",6962000],["3113",4798938.4],["3729",4120000],["6399",3170640],["2321",3076000],["2141",3075000],["6112",3020000],["3722",2225000],["3421",2182000],["2333",1983617.17],["2115",1741250],["3419",1297000],["5512",1132600],["3745",1080000],["3612",947000],["6320",890000],["3613",866000],["3319",833000],["3631",715095],["4359",471400],["3742",460000],["3723",426000],["6310",398000],["3349",301000],["3635",300000],["3399",235000],["3314",179500],["2143",178985.4],["3326",155000],["4339",150000],["2292",141334],["4349",140000],["2310",121000],["3721",100000],["6114",65000],["5272",51000],["5213",50000],["6402",45000],["4341",20000],["3713",15000],["3312",9000],["3741",7000],["3315",6000]],"purpose_expenditure_total_czk":359715022.06},"actual":{"economic_expenditure":[["6121",160391439.34],["5011",10759407],["6130",10714500],["5169",4502229.77],["5171",4268831.55],["5331",3740600],["5031",3130292],["6122",2894883.91],["6123",2690816.15],["5023",2059052],["5365",1907616],["5362",-1871430.13],["5154",1280271.06],["5032",1191128],["5139",1098597.91],["5336",1048978.4],["5021",1031886],["5499",944959.76],["5321",913284.4],["5163",910053.01],["5166",829744.66],["5229",806000],["5168",798531.74],["5156",688679.6],["5137",517492.99],["5132",397550.73],["5153",388016.22],["5141",337555.56],["5167",308709.14],["5175",206209.24],["5151",202192.39],["5138",199248.65],["5339",188000],["5162",181354.91],["5492",176500],["5323",141334],["5161",104984.6],["5173",93679.75],["5179",67660],["5172",66519.46],["5194",63490.7],["5164",60576.47],["5329",55160],["5221",45000],["5038",43699.29],["5363",41152.52],["6125",40186.88],["5222",32000],["5364",24479.3],["5136",18367],["5494",10000]],"economic_expenditure_total_czk":220741471.93,"economic_financing":[["8123",35000000],["8117",30000000],["8115",-27716452.64],["8901",579587.85]],"economic_financing_total_czk":37863135.21,"economic_revenue":[["4216",91465384.66],["1211",27420950.91],["1121",14675246.25],["1111",10063591.77],["4116",8035069.31],["2142",4000000],["1511",3896185.19],["4222",3789207.33],["2111",3674740.53],["1345",2187834],["1113",1940276.35],["2132",1922879.4],["1122",1655640],["2141",1241300.86],["1342",1132415],["1112",956679.2],["1356",755040.66],["4112",665300],["3113",640495],["1386",534681.26],["1343",509152],["2322",504631],["2112",221376.22],["1387",209557.36],["4213",183920],["2321",110000],["1334",102370.8],["4122",96336],["4111",65000],["3111",50298.5],["2131",38410.1],["1341",36033],["2460",30862.83],["1361",21960],["2119",19965],["1335",12119.6],["2324",9095],["1381",4303.98],["1382",27.65]],"economic_revenue_total_czk":182878336.72,"purpose_expenditure":[["2219",110416988.06],["3743",56953478.71],["3639",13907837.81],["6171",11066961.38],["3113",4791178.4],["2212",4005974.06],["6112",2722638],["2141",2581381.69],["2321",2084745.05],["3722",1833268.19],["3419",1050194.94],["6320",852956.49],["3612",785860.82],["3319",728181.04],["5512",682584.93],["2333",661046],["3613",652827.53],["3421",614173.8],["4359",471400],["3742",455160],["3631",448831.83],["2115",445180],["3745",421679.84],["6310",394652.08],["3723",303741.42],["3349",282149.38],["6399",-229608],["2143",178985.4],["3399",163062],["3729",155101.1],["2292",141334],["4339",115000],["3314",114954.64],["4349",110000],["3326",106569.54],["3721",71695.64],["2310",60396.26],["6409",55160],["6114",40270.6],["6402",24479.3],["3741",7000],["3315",5500],["3312",5000],["4341",1500]],"purpose_expenditure_total_czk":220741471.93}},"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."}}}}