{"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:00509841","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509841","name":"Obec Trubín","short_name":"Trubín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":533106},"amounts":{"revenue_approved":11157483,"revenue_adjusted":14409043.8,"revenue_actual":14970090.31,"expense_approved":10071424,"expense_adjusted":32950594,"expense_actual":31429258.39,"tax_revenue":11777529.1,"nontax_revenue":433021.41,"capital_revenue":0,"transfer_revenue":2759539.8,"current_expense":8966026.97,"capital_expense":22463231.42,"budget_balance":-16459168.08,"cash_current":3693428.6,"cash_previous":9401979.13},"ratios":{"revenue_execution":1.03893711,"expense_execution":0.9538298,"balance_to_revenue":-1.09947019,"cash_to_expense":0.11751561,"cash_yoy":-0.60716477,"capital_expense_share":0.71472356,"transfer_revenue_share":0.18433688},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509841/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509841"},"seo":{"slug":"trubin","path":"/cz/municipalities/trubin/"},"population":{"value":582,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11157483,"expenditure_czk":10071424,"financing_czk":-1086059,"balance_czk":1086059},{"stage":"revised","revenue_czk":14409043.8,"expenditure_czk":32950594,"financing_czk":18541550.2,"balance_czk":-18541550.2},{"stage":"actual","revenue_czk":14970090.31,"expenditure_czk":31429258.39,"financing_czk":16459168.08,"balance_czk":-16459168.08}],"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",2038024],["6121",1982279],["5171",1855000],["5011",850879],["5023",689508],["5031",382200],["5154",360000],["5222",249500],["5021",241000],["5137",180000],["5141",155000],["5032",139889],["5321",115000],["5168",100000],["5139",88000],["5163",80000],["5164",69000],["5365",66000],["5323",60000],["5194",40000],["5162",38000],["5153",36000],["5156",31000],["5166",31000],["5173",26432],["5042",25000],["5175",24000],["5311",20000],["5134",17000],["5167",16000],["5339",15000],["5903",10000],["5364",9400],["5179",8600],["5329",5900],["5901",5000],["5362",4000],["5038",2713],["5151",2200],["5161",1900],["5132",1000]],"economic_expenditure_total_czk":10071424,"economic_financing":[["8124",-1500084],["8115",414025]],"economic_financing_total_czk":-1086059,"economic_revenue":[["1211",4926126],["1121",2508857],["1111",1829723],["1511",568000],["1113",317287],["1345",280000],["1112",150466],["4112",136500],["2132",115024],["2324",88000],["2111",80000],["1122",60000],["4111",48000],["1341",20000],["1381",19000],["2131",6000],["1334",1000],["1343",1000],["1361",1000],["2310",1000],["2141",500]],"economic_revenue_total_czk":11157483,"purpose_expenditure":[["3111",1665000],["6171",1400000],["3631",1000000],["6112",955000],["3745",850000],["2212",800000],["3399",500000],["2321",434024],["3723",350000],["3412",300000],["3722",300000],["3419",200000],["3635",200000],["3639",200000],["3113",110000],["2341",100000],["5512",96000],["1032",80000],["2229",60000],["2292",60000],["6399",60000],["3721",50000],["6114",48000],["2333",30000],["3326",30000],["3421",30000],["6409",26000],["2141",20000],["3341",20000],["5563",20000],["6320",19000],["6310",11000],["3636",10000],["5213",10000],["6402",9400],["4379",5000],["5273",5000],["5311",5000],["3749",2000],["1014",1000]],"purpose_expenditure_total_czk":10071424},"revised":{"economic_expenditure":[["6121",21819329],["5171",3050150],["5169",2404624],["5011",840679],["5023",721616],["6130",544000],["5222",501000],["5031",378051],["5137",366800],["5021",286838],["5321",283000],["6122",219200],["5141",204000],["5139",158973],["5168",153700],["5164",137900],["5032",137161],["5154",130800],["5365",94290],["5163",84200],["5323",60000],["5194",53600],["5173",43032],["5162",40100],["5153",31768],["5166",26700],["5179",25000],["5167",21300],["5156",20000],["5311",20000],["5175",18334],["5339",15000],["5134",12500],["5903",10000],["5364",9400],["5151",8504],["5329",5430],["5901",5000],["5038",3345],["5161",2870],["5362",2400]],"economic_expenditure_total_czk":32950594,"economic_financing":[["8113",13000000],["8115",7041634.2],["8124",-1500084]],"economic_financing_total_czk":18541550.2,"economic_revenue":[["1211",4926126],["1121",2508857],["4216",2035123.8],["1111",1829723],["1511",1062231],["4222",458501],["1113",317287],["1345",280000],["2324",185000],["1112",150466],["4112",136500],["2132",115024],["1122",94290],["2111",80000],["1386",71000],["4122",63900],["1387",30000],["1341",20000],["1381",19000],["4111",15515],["2131",6000],["1334",1000],["1343",1000],["1361",1000],["2310",1000],["2141",500]],"economic_revenue_total_czk":14409043.8,"purpose_expenditure":[["4339",20098000],["6171",2468704],["2212",1280000],["3111",1185000],["3631",1019500],["6112",1010531],["3399",861200],["3745",861000],["3639",500000],["2321",434024],["3419",412000],["3723",410000],["3722",388000],["3412",300000],["3113",275000],["3635",250000],["3725",240000],["5512",186000],["2341",100000],["6399",94290],["1032",80000],["2229",60000],["2292",60000],["3721",50000],["4399",50000],["6409",30430],["2333",30000],["3326",30000],["3421",30000],["2141",20000],["3341",20000],["5563",20000],["6320",19000],["6114",15515],["6310",11000],["3636",10000],["5213",10000],["6402",9400],["5311",8000],["4379",5000],["5273",5000],["3749",3000],["1014",1000]],"purpose_expenditure_total_czk":32950594},"actual":{"economic_expenditure":[["6121",21703146.42],["5171",2396451.62],["5169",2055031.28],["5011",836824],["5023",721616],["6130",544000],["5031",377824],["5222",348000],["5137",289161.53],["5321",283000],["5021",275392],["6122",216085],["5141",181003.14],["5168",153693.97],["5139",149947.87],["5032",137108],["5164",128784.92],["5154",126305.82],["5365",94290],["5163",80024],["5194",53563.9],["5173",42742],["5162",40056.09],["5323",32905],["5153",31709.78],["5166",26620],["5179",24962.75],["5175",18278],["5156",17967.5],["5167",15269.8],["5151",8504],["5329",5430],["5134",5049],["5038",3345],["5161",2864],["5362",2302]],"economic_expenditure_total_czk":31429258.39,"economic_financing":[["8113",12250701.55],["8115",5708550.53],["8124",-1500084]],"economic_financing_total_czk":16459168.08,"economic_revenue":[["1211",4955320.3],["1121",2655396.78],["4216",2035123.8],["1111",1830998.92],["1511",1227362.87],["4222",458501],["1113",350786.12],["1345",330110],["2324",282490.49],["1112",173045.42],["2132",139871.63],["4112",136500],["1386",96733.93],["1122",94290],["4122",63900],["4140",50000],["1387",37913.99],["1341",19765],["4111",15515],["2310",7180],["1361",2605],["1343",2445],["2131",2067],["2119",1000],["1381",755.77],["2141",312.29],["2112",100]],"economic_revenue_total_czk":14970090.31,"purpose_expenditure":[["4339",20097351.25],["6171",2456356.94],["3111",1079753],["3631",1018329.73],["6112",1004301],["2212",952519],["3399",860910.31],["3745",854069.67],["3639",466462.6],["3722",387896],["3723",387713.63],["3113",275000],["3419",262000],["3635",250000],["3725",237838],["3412",186936.82],["2321",179706.31],["5512",117983],["6399",94290],["4399",50000],["1032",37565],["2292",32905],["3721",32038.38],["6409",30392.75],["3421",20796],["6320",15683],["6114",15515],["6310",10946],["5311",8000],["3749",3000],["4379",3000]],"purpose_expenditure_total_czk":31429258.39}},"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."}}}}