{"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:00299570","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299570","name":"Obec Troubelice","short_name":"Troubelice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":505293},"amounts":{"revenue_approved":55655665,"revenue_adjusted":55416191.74,"revenue_actual":59482651.19,"expense_approved":70576781,"expense_adjusted":70337307.74,"expense_actual":54345629.97,"tax_revenue":45779163.1,"nontax_revenue":6705761.35,"capital_revenue":0,"transfer_revenue":6997726.74,"current_expense":33470054.52,"capital_expense":20875575.45,"budget_balance":5137021.22,"cash_current":22695463.48,"cash_previous":21622161.26},"ratios":{"revenue_execution":1.07338035,"expense_execution":0.77264302,"balance_to_revenue":0.08636167,"cash_to_expense":0.4176134,"cash_yoy":0.04963899,"capital_expense_share":0.38412611,"transfer_revenue_share":0.11764315},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299570/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299570"},"seo":{"slug":"troubelice","path":"/cz/municipalities/troubelice/"},"population":{"value":1852,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":55655665,"expenditure_czk":70576781,"financing_czk":14921116,"balance_czk":-14921116},{"stage":"revised","revenue_czk":55416191.74,"expenditure_czk":70337307.74,"financing_czk":14921116,"balance_czk":-14921116},{"stage":"actual","revenue_czk":59482651.19,"expenditure_czk":54345629.97,"financing_czk":-5137021.22,"balance_czk":5137021.22}],"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",27900910.78],["5171",6072800],["5011",4655000],["5362",4518500],["5169",4000654],["5331",3995000],["5154",3200000],["5141",2040000],["5023",1600000],["5031",1506419],["5213",1320000],["6130",1010000],["5032",980400],["5139",976853.2],["5229",830000],["5021",712313],["6322",640000],["5153",564000],["5151",515000],["5163",416600],["5323",386948.3],["5156",374000],["5166",303500],["5179",273800],["5168",221500],["5137",200791.8],["5499",179000],["5162",139500],["5175",139268],["5164",108330],["5194",107500],["5909",104500],["5364",73651.92],["5041",61500],["5134",50000],["5321",41140],["5492",40500],["6122",39000],["5038",32600],["5811",30000],["5161",25000],["5172",22000],["5365",21301],["5133",20000],["5167",20000],["5132",15000],["5138",15000],["5136",14000],["5019",13000],["5223",10000],["5123",6000],["5329",6000],["5901",6000],["5902",6000],["5363",5000],["6202",5000],["5131",3000],["5173",2000],["5903",1000]],"economic_expenditure_total_czk":70576781,"economic_financing":[["8115",19000000],["8124",-4078884]],"economic_financing_total_czk":14921116,"economic_revenue":[["1211",19900000],["1121",8600000],["4216",7650000],["1111",5600000],["1122",2500000],["2111",2464216],["1511",2457620],["1113",1245700],["1345",1100000],["2132",788000],["4112",729900],["2324",696519],["2229",500000],["1112",360000],["1381",250000],["2131",170580],["1386",154000],["4111",94000],["1387",73300],["1361",56690],["2322",53300],["2119",50000],["2321",50000],["1341",36820],["1334",30000],["1349",17200],["2112",15920],["4121",7000],["2133",2000],["2141",2000],["1343",500],["1382",100],["2139",100],["2310",100],["2329",100]],"economic_revenue_total_czk":55655665,"purpose_expenditure":[["3631",10543415],["2219",9510000],["6171",7867436],["3639",5627000],["6399",4505000],["2212",4009500],["2221",4000000],["3113",3225000],["3612",2561019],["2321",2373910.78],["6112",2241000],["3722",2170000],["6310",2105000],["3613",1644500],["3392",1592500],["3111",1170000],["3745",690000],["2310",659000],["3419",625000],["5512",580000],["3725",575000],["3399",476000],["2292",386948.3],["3412",235100],["3723",170000],["6114",108000],["6320",100000],["6117",96200],["6115",94500],["3341",87500],["3632",82000],["6402",73651.92],["4341",69000],["3314",65000],["3421",55000],["3326",50000],["3721",50000],["5213",21100],["3429",21000],["3322",14000],["5212",11000],["3319",10000],["3699",10000],["3539",5000],["4356",5000],["6409",3500],["3349",2000],["3636",1000]],"purpose_expenditure_total_czk":70576781},"revised":{"economic_expenditure":[["6121",27566080.2],["5011",4771060],["5362",4523940],["5169",4118221],["5331",4041400],["5171",3794779.12],["5154",3456350],["5141",2192000],["5023",1626000],["5031",1508000],["5139",1408469],["5213",1320000],["6122",1273249],["5336",916780.4],["5032",792500],["5021",640500],["6322",633412],["5229",625500],["5163",591800],["5151",525100],["5153",484150],["5137",457409],["5323",368186.1],["5156",358711],["5179",286300],["5168",279400],["5166",253500],["6130",195451],["5194",150520],["5162",132300],["5499",125820],["5164",122540],["5222",100000],["5175",79130],["5364",73651.92],["5492",60000],["5909",55316],["5041",52400],["5134",50000],["5321",40656],["5167",39925],["5038",32500],["5811",30000],["5161",25000],["5172",22000],["5365",21301],["5133",20000],["5132",15000],["5138",15000],["5223",15000],["5136",14000],["5123",6000],["5329",6000],["5901",6000],["5902",6000],["5363",5000],["5131",3000],["5019",2000],["5173",2000],["5903",1000]],"economic_expenditure_total_czk":70337307.74,"economic_financing":[["8115",19000000],["8124",-4078884]],"economic_financing_total_czk":14921116,"economic_revenue":[["1211",19900000],["1121",8600000],["1111",5947000],["4216",4849990.99],["1511",2864120],["2111",2626216],["1122",2500000],["4116",1299535.75],["1113",1245700],["1345",1100000],["2132",788000],["2324",706219],["4112",682100],["2229",500000],["1112",360000],["1386",274000],["1381",250000],["2131",170580],["2119",160000],["1387",108300],["4111",97500],["1334",83500],["4122",61600],["1361",56690],["2322",53300],["2321",50000],["1341",36820],["1349",17200],["2112",15920],["4121",7000],["2133",2000],["2141",2000],["1343",500],["1382",100],["2139",100],["2310",100],["2329",100]],"economic_revenue_total_czk":55416191.74,"purpose_expenditure":[["3631",10543415],["2219",9148131.22],["6171",8888507.84],["3639",5093781],["6399",4505000],["2212",4009500],["3113",3819351.8],["2321",2639608.98],["3612",2545800.16],["6310",2257000],["6112",2219306],["3722",2163412],["2221",1901359.12],["3613",1662312],["3392",1571100],["3111",1533828.6],["3745",877000],["5512",736356],["2310",659000],["3725",575000],["3419",505000],["3399",471000],["3412",424100],["2292",368186.1],["6320",295000],["3723",170000],["6114",111500],["3341",87500],["4341",85000],["3632",82000],["6402",73651.92],["3314",65000],["3421",55000],["3326",50000],["3721",50000],["5213",21100],["3322",14000],["5212",11000],["3319",10000],["3699",10000],["4356",10000],["3429",8500],["3539",7000],["3349",2000],["3636",1000],["6409",1000]],"purpose_expenditure_total_czk":70337307.74},"actual":{"economic_expenditure":[["6121",18983634.45],["5011",4568523.13],["5331",4041400],["5169",3528789.84],["5154",3275455.39],["5362",2876619],["5141",2191810.99],["5023",1625907.46],["5031",1449662],["5213",1320000],["6122",1258529],["5139",1182863.85],["5171",1036437.15],["5336",916780.4],["6322",633412],["5229",625500],["5032",586850],["5021",438835.13],["5151",437565.6],["5153",390971.23],["5323",368186.1],["5163",364178.56],["5168",264838.55],["5137",261067.28],["5156",253191.14],["5166",227065.3],["5179",199124.28],["5194",148282.8],["5499",125820],["5222",100000],["5162",99371.38],["5164",82154],["5364",73651.92],["5175",57279],["5492",55500],["5909",55316],["5041",52321.24],["5321",40656],["5167",30111],["5134",28383],["5161",24989.8],["5038",19827],["5365",18372],["5223",15000],["5329",6000],["5132",4540],["5019",617],["5173",240]],"economic_expenditure_total_czk":54345629.97,"economic_financing":[["8124",-4078884],["8115",-1073302.22],["8901",15165]],"economic_financing_total_czk":-5137021.22,"economic_revenue":[["1211",18601473.72],["1121",9959183.95],["1111",6880971.35],["4216",4849990.99],["1511",4082751.26],["2111",3695101.05],["1122",2512860],["1113",1316399.5],["4116",1299535.75],["2132",1220129.56],["1345",1061033],["4112",682100],["2324",660793.11],["1112",649168.86],["2229",571987.83],["1386",362852.35],["2119",318611],["2131",173696],["1334",142666.5],["1387",142208.78],["4111",97500],["4122",61600],["2321",51000],["1341",35850],["1361",28850],["2329",7087],["4121",7000],["1381",2893.83],["2212",2500],["2112",2110],["2133",2000],["2141",745.8]],"economic_revenue_total_czk":59482651.19,"purpose_expenditure":[["2219",9138116.14],["6171",7668173.31],["3631",7348118.53],["3639",4272619.07],["3113",3424351.8],["6399",2863761],["3612",2289832.69],["6310",2237503.55],["6112",2127701.55],["3722",1903366.69],["3392",1567832.97],["3111",1533828.6],["2321",1478237.97],["3613",1168579.38],["3745",785452.23],["2212",707507.09],["2310",518446.9],["3419",505000],["5512",496663.38],["3725",479493.97],["3399",379965.89],["2292",368186.1],["3412",296128.49],["6320",294406],["3723",97422.52],["4341",85000],["3341",78145.56],["6402",73651.92],["6114",66483.83],["3721",31827.84],["3421",19965],["4356",10000],["3632",8960],["3429",8500],["3539",7000],["3314",5400]],"purpose_expenditure_total_czk":54345629.97}},"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."}}}}