{"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:00302104","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302104","name":"Obec Troubky","short_name":"Troubky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":519651},"amounts":{"revenue_approved":56960803.79,"revenue_adjusted":84964139.59,"revenue_actual":84963948.86,"expense_approved":81496961.03,"expense_adjusted":112446020.55,"expense_actual":77801007.43,"tax_revenue":47223757.97,"nontax_revenue":8784478.4,"capital_revenue":22719655,"transfer_revenue":6236057.49,"current_expense":54588241.5,"capital_expense":23212765.93,"budget_balance":7162941.43,"cash_current":38697428.5,"cash_previous":31174668.59},"ratios":{"revenue_execution":0.99999776,"expense_execution":0.69189649,"balance_to_revenue":0.08430566,"cash_to_expense":0.49738981,"cash_yoy":0.24131002,"capital_expense_share":0.29836074,"transfer_revenue_share":0.07339651},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302104/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302104"},"seo":{"slug":"troubky","path":"/cz/municipalities/troubky/"},"population":{"value":2001,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":56960803.79,"expenditure_czk":81496961.03,"financing_czk":24536157.24,"balance_czk":-24536157.24},{"stage":"revised","revenue_czk":84964139.59,"expenditure_czk":112446020.55,"financing_czk":27481880.96,"balance_czk":-27481880.96},{"stage":"actual","revenue_czk":84963948.86,"expenditure_czk":77801007.43,"financing_czk":-7162941.43,"balance_czk":7162941.43}],"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",21400000],["5171",12780000],["5011",10300000],["5169",6291000],["5331",4000000],["5031",3017400],["5153",2820000],["6123",2700000],["5023",2300000],["5222",1880000],["6130",1820000],["5154",1455000],["5139",1445500],["5032",1129000],["5901",800000],["5151",685000],["5660",630412],["5156",560000],["5163",512300],["5323",420000],["5365",402000],["5492",360000],["5362",353000],["5499",346000],["5137",333000],["5194",313000],["5021",307000],["5138",290000],["5164",225845],["5166",205000],["5162",162000],["5192",150000],["5167",142000],["5175",112000],["5339",105000],["5223",100000],["5131",91000],["5903",70000],["5168",69000],["5132",66000],["5329",62000],["5134",55000],["5364",45204.03],["5038",42000],["5041",30000],["5229",28100],["5321",16800],["5221",16000],["5161",15500],["5133",14000],["5179",8900],["5173",6000],["5136",4000],["5019",3000],["5212",3000]],"economic_expenditure_total_czk":81496961.03,"economic_financing":[["8115",24536157.24],["8117",18000000],["8118",-18000000]],"economic_financing_total_czk":24536157.24,"economic_revenue":[["1211",20930000],["1121",10650000],["1111",7710000],["1511",3730000],["2132",2816820],["2111",2807100],["1113",1350000],["4216",1142400.35],["1345",1127700],["4112",657700],["1112",640000],["4213",594629.34],["2460",548795],["1122",400000],["2324",400000],["4116",393020.1],["1386",240000],["2131",180278],["1387",120000],["1381",100000],["2133",90000],["2141",83741],["4111",64000],["2329",52000],["2112",39500],["1341",35120],["1361",35000],["3111",20000],["1343",3000]],"economic_revenue_total_czk":56960803.79,"purpose_expenditure":[["3639",12571000],["2219",9500000],["3111",8920000],["6171",8038200],["3392",6886000],["3612",6809412],["3113",5025000],["4359",3166000],["6112",2985000],["3744",2592000],["2212",2287000],["5512",2011000],["3722",1870000],["3723",1478080],["3419",1310000],["3631",835000],["3399",750000],["6399",750000],["6320",500000],["3412",490000],["2292",420000],["3745",390000],["3613",332000],["3632",239000],["2229",190000],["3141",180000],["3349",170000],["2321",157765],["3314",148000],["3330",100000],["3721",90000],["3341",85000],["5213",70000],["6114",64000],["6402",45204.03],["6409",17000],["2221",15000],["6310",10300]],"purpose_expenditure_total_czk":81496961.03},"revised":{"economic_expenditure":[["6121",33443813],["5171",18601756.87],["5011",10304457],["5901",8723282.3],["5169",7348673],["5331",4288840],["5031",3017400],["5153",2859132],["5023",2300000],["6123",2157699],["5222",1949284],["5362",1539974],["5154",1400999],["5139",1287007],["5032",1129000],["6130",1083547],["5336",1072784.65],["6122",1031748],["5151",685000],["5660",622418],["5137",583657],["5365",553750],["5156",543643],["5163",514363],["6322",500000],["6422",500000],["5194",463336],["5323",420000],["5021",381801],["5492",360000],["5138",293900],["5499",272904],["5175",207208],["5164",196023],["5166",176142],["5162",171200],["5192",162000],["5223",150000],["5364",145654.73],["5167",124000],["5339",105000],["5141",99000],["5131",94357],["5132",88800],["5134",70985],["5903",70000],["5168",69000],["5329",62000],["5038",42000],["5229",30629],["5041",30000],["5172",22990],["5321",16800],["5161",16694],["5221",16000],["5133",13000],["5179",9085],["5173",9000],["5136",4696],["5019",3388],["5042",3058],["5212",3000],["5039",131],["5363",11]],"economic_expenditure_total_czk":112446020.55,"economic_financing":[["8115",27481880.96],["8117",6000000],["8118",-6000000]],"economic_financing_total_czk":27481880.96,"economic_revenue":[["1211",20366856],["3122",16000000],["1121",10890568],["1111",7470416],["3111",6713000],["1511",3813580],["2132",3076139],["2111",2970711],["4122",2284275.87],["4116",1556449.75],["1113",1440710],["1345",1292267],["4216",1078002.53],["2329",913765],["1112",710123],["4112",657700],["4213",594629.34],["2460",539526],["1122",524370],["2324",458480],["1386",396711],["2131",297830],["1387",155526],["2141",131220],["1334",122681],["2112",116360],["2142",100524],["2133",69245],["2322",65995],["4111",65000],["2229",37416],["1361",34970],["3113",6655],["2119",4247.1],["1381",3259],["2321",3206],["1341",1000],["1335",575],["1382",151]],"economic_revenue_total_czk":84964139.59,"purpose_expenditure":[["3111",27957000],["3639",12571000],["6171",12188386.3],["2219",9500000],["3113",7774747.65],["3392",6886000],["3612",6802418],["3744",3298881],["4359",3166000],["6112",2985000],["2212",2883580],["5512",2188449],["6399",2058324],["3722",1870000],["3723",1478080],["3419",1410000],["3399",930000],["3635",781500],["3631",730349],["2229",724264.87],["3745",690000],["3412",611960],["6320",500000],["2292",420000],["3613",332000],["3141",280000],["3632",239000],["3349",170000],["2321",157765],["3330",150000],["3314",148000],["6310",110363],["6402",108238.73],["3721",90000],["3341",85000],["5213",70000],["6114",65000],["6409",19714],["2221",15000]],"purpose_expenditure_total_czk":112446020.55},"actual":{"economic_expenditure":[["6121",18512392.68],["5171",15639043.4],["5011",9274825],["5169",5991761.97],["5331",4288840],["5031",2735616],["5153",2429908],["5023",2145778],["6123",2104695],["5222",1913480],["5154",1226965.21],["5336",1072784.65],["5032",1026888],["6122",931747.25],["5139",696479.97],["6130",663931],["5151",637480],["5365",551750],["5163",512937.6],["6322",500000],["6422",500000],["5137",465268.05],["5156",459070.24],["5323",406377.2],["5194",297883.64],["5499",262328],["5138",248637.76],["5362",240857.29],["5021",232675],["5660",200000],["5492",151725],["5223",150000],["5162",146127.72],["5364",145654.73],["5166",141157.46],["5175",138553.23],["5164",98783.27],["5339",83000],["5167",75339.96],["5132",75302],["5134",62147],["5329",60210],["5192",59720],["5038",38896],["5229",30629],["5131",30382.17],["5041",29783],["5168",25543.3],["5172",22990],["5321",16800],["5161",14217],["5179",9084.91],["5173",6201],["5133",6077],["5042",3057.36],["5212",3000],["5221",3000],["5136",2696],["5019",388],["5039",131],["5363",10.41]],"economic_expenditure_total_czk":77801007.43,"economic_financing":[["8115",-7432487.91],["8117",6000000],["8118",-6000000],["8901",269546.48]],"economic_financing_total_czk":-7162941.43,"economic_revenue":[["1211",20366855.46],["3122",16000000],["1121",10890567.69],["1111",7470415.99],["3111",6713000],["1511",3813579.63],["2132",3076139],["2111",2970705.65],["4122",2284275.87],["4116",1556449.75],["1113",1440709.92],["1345",1292267],["4216",1078002.53],["2329",913764.57],["1112",710122.79],["4112",657700],["4213",594629.34],["2460",539525.4],["1122",524370],["2324",458479.42],["1386",396710.72],["2131",297829.25],["1387",155525.03],["2141",131041.89],["1334",122680.38],["2112",116360],["2142",100524],["2133",69245.12],["2322",65995],["4111",65000],["2229",37416],["1361",34970],["3113",6655],["2119",4247.1],["1381",3258.11],["2321",3206],["1341",1000],["1335",574.8],["1382",150.45]],"economic_revenue_total_czk":84963948.86,"purpose_expenditure":[["3111",13284457.02],["3639",9308915.5],["6171",7744642.8],["3113",7614107.83],["2219",7081183.79],["3392",5778562.07],["3612",4940966.12],["3744",2873042.89],["6112",2794542],["4359",2622874.63],["2212",2173062.83],["5512",1931693.52],["3722",1696911.7],["3419",1236184],["3635",781500],["6399",761207.29],["3723",659343.62],["3399",651320.61],["2229",641723.5],["6320",499158],["3412",409659.75],["2292",406377.2],["3631",336658.97],["3745",307290.27],["3613",253077.44],["3349",165536],["3141",160778.98],["3330",150000],["3632",110665.6],["6402",108238.73],["3314",82812.51],["2321",74611.29],["6114",49078.5],["3721",44263],["3341",35801.96],["6409",19713.91],["6310",11043.6]],"purpose_expenditure_total_czk":77801007.43}},"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."}}}}