{"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:00266337","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266337","name":"Město Hrob","short_name":"Hrob","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567558},"amounts":{"revenue_approved":58579200,"revenue_adjusted":61773567.19,"revenue_actual":63521694.46,"expense_approved":58765800,"expense_adjusted":65801771.41,"expense_actual":57522405.56,"tax_revenue":43727689.37,"nontax_revenue":12924607.4,"capital_revenue":4549367.5,"transfer_revenue":2320030.19,"current_expense":55733480.03,"capital_expense":1788925.53,"budget_balance":5999288.9,"cash_current":29044401.76,"cash_previous":25023139.13},"ratios":{"revenue_execution":1.02829895,"expense_execution":0.87417716,"balance_to_revenue":0.09444472,"cash_to_expense":0.50492328,"cash_yoy":0.16070177,"capital_expense_share":0.03109963,"transfer_revenue_share":0.03652343},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266337/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266337"},"seo":{"slug":"hrob","path":"/cz/municipalities/hrob/"},"population":{"value":1978,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":58579200,"expenditure_czk":58765800,"financing_czk":186600,"balance_czk":-186600},{"stage":"revised","revenue_czk":61773567.19,"expenditure_czk":65801771.41,"financing_czk":4028204.22,"balance_czk":-4028204.22},{"stage":"actual","revenue_czk":63521694.46,"expenditure_czk":57522405.56,"financing_czk":-5999288.9,"balance_czk":5999288.9}],"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":[["5171",17010000],["5011",8840000],["5169",8217000],["5331",6760000],["5031",2775500],["5023",2350000],["5321",1700000],["5151",1218400],["5139",1028000],["5032",1007400],["5154",938600],["6121",800000],["5229",710000],["6130",700000],["5660",610000],["5164",433300],["5137",430000],["5163",422000],["5153",414900],["5156",340000],["5021",283000],["5168",240000],["5362",220000],["5162",217700],["5166",200000],["5499",170000],["5141",117000],["6125",100000],["5134",85000],["5194",65000],["5167",60000],["5136",44000],["5138",40000],["5172",40000],["5038",36000],["5221",35000],["5175",30000],["5329",25000],["5161",20000],["5222",16000],["5173",15000],["5131",2000]],"economic_expenditure_total_czk":58765800,"economic_financing":[["8115",2164700],["8124",-1978100]],"economic_financing_total_czk":186600,"economic_revenue":[["1211",20000000],["1121",10000000],["2132",7203000],["1111",6500000],["3112",4000000],["2111",2077200],["1113",1500000],["1511",1100000],["2131",1000000],["1345",930000],["4112",763700],["2141",600000],["2324",550000],["3111",500000],["2460",493000],["1112",450000],["2139",243300],["1386",224000],["1387",110000],["1381",100000],["2119",100000],["1341",60000],["1361",55000],["2112",20000]],"economic_revenue_total_czk":58579200,"purpose_expenditure":[["6171",8146000],["3612",7791500],["2212",6780000],["3745",6749000],["3113",5142000],["6112",3157500],["3613",2309000],["3111",1830000],["5311",1757700],["3723",1620000],["3632",1544600],["3722",1419000],["3639",1410300],["3631",1244000],["2141",1105400],["2321",1070000],["3729",761600],["3412",551200],["3611",530000],["2411",508000],["3329",500000],["3419",450000],["2199",336000],["5512",307000],["2219",300000],["3399",270000],["6320",270000],["6399",220000],["1036",195000],["6310",157000],["3619",80000],["3314",65000],["3429",60000],["3341",55000],["3349",50000],["3319",19000],["5213",5000]],"purpose_expenditure_total_czk":58765800},"revised":{"economic_expenditure":[["5171",19487404.22],["5169",9835801],["5011",8952000],["5331",6760000],["5031",2778500],["5023",2350000],["5321",1700000],["5365",1307400],["5151",1218400],["5336",1041006.19],["5139",1039637.05],["5032",1008900],["5154",938600],["6121",800000],["5229",710000],["6130",700000],["5137",450711.8],["5164",433300],["5163",422000],["5153",414900],["5021",341000],["5156",340000],["6123",320000],["5660",310000],["5168",248000],["6322",230000],["5162",220700],["5362",220000],["5166",200000],["5499",170000],["5141",117000],["5134",105810.8],["6125",100000],["6122",80700.35],["5194",65000],["5167",60000],["5136",44000],["5138",40000],["5172",40000],["5038",36000],["5175",36000],["5221",35000],["5329",25000],["5161",21000],["5173",16000],["5222",16000],["5039",10000],["5019",4000],["5131",2000]],"economic_expenditure_total_czk":65801771.41,"economic_financing":[["8115",6006304.22],["8124",-1978100]],"economic_financing_total_czk":4028204.22,"economic_revenue":[["1211",20000000],["1121",10000000],["2132",7203000],["1111",6500000],["3112",4000000],["2111",2077200],["1113",1500000],["1122",1307400],["1511",1100000],["4116",1055470.19],["2131",1000000],["1345",930000],["4112",733200],["2324",685537],["2141",600000],["3111",500000],["2460",493000],["1112",450000],["2139",243300],["4122",233860],["1386",224000],["4222",200000],["1387",110000],["1381",100000],["2119",100000],["2321",100000],["4111",97500],["2322",79700],["1341",60000],["1361",55000],["2112",20000],["2451",15400]],"economic_revenue_total_czk":61773567.19,"purpose_expenditure":[["6171",8146000],["3745",8069000],["3612",7791500],["2212",6780000],["3113",5905802.4],["3639",3251904.22],["6112",3157500],["3632",2294600],["3613",2278500],["3111",2185303.79],["5311",1757700],["3723",1620000],["6399",1527400],["3722",1419000],["3631",1244000],["2141",1105400],["2321",1070000],["3729",1061600],["3419",680000],["2411",608000],["3412",551200],["5512",502324],["3329",500000],["2199",336000],["1036",300537],["2219",300000],["3399",270000],["6320",270000],["3611",230000],["6310",157000],["6114",97500],["3619",80000],["3314",65000],["3429",60000],["3341",55000],["3349",50000],["3319",19000],["5213",5000]],"purpose_expenditure_total_czk":65801771.41},"actual":{"economic_expenditure":[["5171",14611848.85],["5011",8640375],["5169",8327495.07],["5331",6760000],["5031",2551452],["5023",2249698],["5321",1814990.93],["5365",1307400],["5151",1281509],["5336",1041006.19],["5032",970850],["5229",707000],["5139",688643.93],["5154",668904.54],["5362",520549.7],["6130",457570],["6121",452134.07],["5163",423708],["5021",413276],["5164",403089],["5153",321191.04],["6123",264990],["5137",247647.54],["5192",245916],["6122",234743.76],["5168",234619.21],["6322",229000],["5156",205918],["5162",198270.58],["5166",153670],["5499",144158],["5141",116669.73],["5194",116107.74],["6125",89987.7],["5134",63572.38],["5167",61046.36],["6112",60500],["5175",42869.24],["5364",37993],["5038",34737],["5329",28367],["5222",27297],["5221",25040],["5136",17277],["5161",15222],["5138",10846],["5173",1562],["5131",1391],["5363",296]],"economic_expenditure_total_czk":57522405.56,"economic_financing":[["8115",-4021262.63],["8124",-1978026.27]],"economic_financing_total_czk":-5999288.9,"economic_revenue":[["1211",19656141.65],["1121",10521214.05],["1111",7160555.03],["2132",6909578.41],["3112",3610000],["2111",2349805.08],["1113",1390917.77],["1511",1361774.63],["1122",1307400],["2324",1065565.89],["4116",1055470.19],["1345",954267.88],["3111",914367.5],["4112",733200],["1112",685850.19],["2141",649286.4],["2131",584650.63],["2460",554919],["1386",383343.62],["2321",315000],["2139",303187.99],["4122",233860],["4222",200000],["1387",150237.32],["2322",118743],["4111",97500],["1361",90420],["1341",53986],["2451",50000],["3113",25000],["2112",21436],["1334",8506.2],["1381",3075.03],["2310",2435]],"economic_revenue_total_czk":63521694.46,"purpose_expenditure":[["3745",7927076.45],["6171",7463739.48],["3113",5891350.1],["3612",5873485.74],["2212",3432395.87],["6112",2900212.87],["3639",2898431.61],["3613",2247286.2],["3632",2210447.12],["3111",2185303.79],["5311",1879559.17],["6399",1817459.7],["3723",1645292.95],["3722",1367367.13],["2141",1127029.61],["3729",1052865.09],["2321",810392.66],["3419",686000],["3631",644190.6],["2219",636120.8],["3412",514681.4],["2411",479836],["5512",446439.88],["2199",330704],["6320",273589],["1036",184064.71],["3399",148306.36],["6310",143620.73],["6114",75737.8],["3314",51810.75],["3429",49958],["3349",45072.5],["6402",37993],["3319",18587],["3341",15226.5],["3329",10770.99]],"purpose_expenditure_total_czk":57522405.56}},"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."}}}}