{"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:18244122","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"18244122","name":"Obec Trokavec","short_name":"Trokavec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Rokycany","municipality_code":579246},"amounts":{"revenue_approved":3321904,"revenue_adjusted":3982634,"revenue_actual":5415180.87,"expense_approved":7321904,"expense_adjusted":7982634,"expense_actual":5061266.3,"tax_revenue":2787494.94,"nontax_revenue":1580467.93,"capital_revenue":0,"transfer_revenue":1047218,"current_expense":1457647.14,"capital_expense":3603619.16,"budget_balance":353914.57,"cash_current":7984781.24,"cash_previous":8741550.98},"ratios":{"revenue_execution":1.35969835,"expense_execution":0.63403462,"balance_to_revenue":0.065356,"cash_to_expense":1.5776252,"cash_yoy":-0.08657156,"capital_expense_share":0.71199952,"transfer_revenue_share":0.1933856},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/18244122/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/18244122"},"seo":{"slug":"trokavec","path":"/cz/municipalities/trokavec/"},"population":{"value":109,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3321904,"expenditure_czk":7321904,"financing_czk":4000000,"balance_czk":-4000000},{"stage":"revised","revenue_czk":3982634,"expenditure_czk":7982634,"financing_czk":4000000,"balance_czk":-4000000},{"stage":"actual","revenue_czk":5415180.87,"expenditure_czk":5061266.3,"financing_czk":-353914.57,"balance_czk":353914.57}],"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",4806000],["5901",711484],["5023",318000],["5169",317000],["6119",200000],["5154",144840],["5166",140000],["5171",118000],["5222",100000],["5021",80000],["5139",64000],["6130",60000],["5168",50000],["5137",45000],["5364",37389],["5163",37000],["5032",28620],["5175",14000],["5321",11500],["5194",10000],["5903",10000],["5162",8000],["5156",5000],["5323",4408],["5362",763],["5161",500],["5038",400]],"economic_expenditure_total_czk":7321904,"economic_financing":[["8115",4000000]],"economic_financing_total_czk":4000000,"economic_revenue":[["1211",1150000],["1121",550000],["1111",385000],["4213",257778],["1511",190000],["4113",175140],["1345",130000],["2111",128508],["1113",95000],["2131",73928],["4122",71800],["2324",50400],["2132",25350],["1112",24000],["1386",10000],["1387",5000]],"economic_revenue_total_czk":3321904,"purpose_expenditure":[["6171",3417500],["6409",2411484],["6112",346620],["3635",200000],["2310",137200],["3722",110000],["3725",80000],["2212",70000],["2341",66000],["3639",60763],["3612",60640],["3631",56400],["2321",50000],["3745",39000],["6402",37389],["3399",37000],["3326",33000],["6320",30000],["6399",20000],["3721",15000],["5213",10000],["5512",10000],["6310",7000],["3421",5000],["3723",5000],["2292",4408],["3314",2000],["4339",500]],"purpose_expenditure_total_czk":7321904},"revised":{"economic_expenditure":[["6121",5306000],["5901",578294],["5169",402000],["5023",318000],["6119",200000],["5171",173000],["5154",144840],["5166",140000],["5365",118230],["5222",100000],["5021",88200],["5139",64000],["6130",60000],["5168",50000],["5137",45000],["5364",37389],["5163",37000],["5032",28620],["5909",24300],["5321",14500],["5175",14000],["5194",10000],["5903",10000],["5162",8000],["5156",5000],["5323",4598],["5362",763],["5161",500],["5038",400]],"economic_expenditure_total_czk":7982634,"economic_financing":[["8115",4000000]],"economic_financing_total_czk":4000000,"economic_revenue":[["1211",1150000],["1121",550000],["4222",500000],["1111",385000],["4213",257779],["1511",190000],["4113",175139],["1345",130000],["2111",128508],["1122",118230],["1113",95000],["2131",73928],["4112",71800],["2324",50400],["4111",32500],["2132",25350],["1112",24000],["1386",10000],["4122",10000],["1387",5000]],"economic_revenue_total_czk":3982634,"purpose_expenditure":[["6171",4532553],["6409",1663241],["6112",346620],["3635",200000],["3639",145763],["6399",138230],["2310",137200],["3722",110000],["3725",80000],["2212",70000],["2341",66000],["3612",60640],["3631",56400],["2321",50000],["3341",45000],["3326",43000],["3745",39000],["6402",37389],["3399",37000],["6114",32500],["6320",30000],["3721",15000],["5213",10000],["5512",10000],["6310",7000],["3421",5000],["3723",5000],["2292",4598],["5311",3000],["3314",2000],["4339",500]],"purpose_expenditure_total_czk":7982634},"actual":{"economic_expenditure":[["6121",3596407.16],["5023",318000],["5169",293257.72],["5166",139848],["5154",119043.04],["5365",118230],["5171",93588.54],["5222",71340],["5021",64100],["5168",43644.8],["5364",37389],["5163",31565.8],["5032",28620],["5137",23004.55],["5139",17573],["5321",13500],["5164",12168.69],["5194",8677],["6119",7212],["5173",5465],["5323",4598],["5175",4502],["5492",4041],["5363",2000],["5191",1440],["5156",838],["5362",813],["5038",400]],"economic_expenditure_total_czk":5061266.3,"economic_financing":[["8115",-6553914.57],["8117",6200000]],"economic_financing_total_czk":-353914.57,"economic_revenue":[["2141",1206561.22],["1211",1144437.91],["1121",611410.78],["4222",500000],["1111",414568.73],["4213",257779],["1511",218772.08],["2111",209833.5],["4113",175139],["1345",128017],["1122",118230],["1113",80930.68],["2131",73958],["4112",71800],["2324",64315.21],["1112",39876.83],["4111",32500],["2132",25800],["1386",22267.32],["4122",10000],["1387",8732.04],["1381",186.61],["1361",50],["1382",14.96]],"economic_revenue_total_czk":5415180.87,"purpose_expenditure":[["6171",3786094.96],["6112",350965],["2310",164579.01],["3722",127323],["6399",118230],["3639",85552],["3725",71340],["2341",54450],["3341",44898.38],["3612",42172.65],["6402",37389],["3723",35198.14],["3631",26400],["6320",24069],["3399",15031],["5512",13880.39],["3745",12772],["6114",9384],["6310",7496.8],["3635",7212],["3721",6461.27],["2292",4598],["2321",3745.7],["3421",3500],["5311",3000],["5519",2318],["3769",2000],["1070",706],["4339",500]],"purpose_expenditure_total_czk":5061266.3}},"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."}}}}