{"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:00266345","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266345","name":"Obec Hrobčice","short_name":"Hrobčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567566},"amounts":{"revenue_approved":40077000,"revenue_adjusted":48376472.06,"revenue_actual":37602268.96,"expense_approved":40177000,"expense_adjusted":45756386.07,"expense_actual":39007491.18,"tax_revenue":29283224.01,"nontax_revenue":4298818.55,"capital_revenue":312015,"transfer_revenue":3708211.4,"current_expense":31142928.34,"capital_expense":7864562.84,"budget_balance":-1405222.22,"cash_current":26647951.7,"cash_previous":28053173.92},"ratios":{"revenue_execution":0.77728423,"expense_execution":0.85250376,"balance_to_revenue":-0.03737068,"cash_to_expense":0.68314959,"cash_yoy":-0.05009138,"capital_expense_share":0.20161673,"transfer_revenue_share":0.09861669},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266345/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266345"},"seo":{"slug":"hrobcice","path":"/cz/municipalities/hrobcice/"},"population":{"value":1105,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":40077000,"expenditure_czk":40177000,"financing_czk":100000,"balance_czk":-100000},{"stage":"revised","revenue_czk":48376472.06,"expenditure_czk":45756386.07,"financing_czk":-2620085.99,"balance_czk":2620085.99},{"stage":"actual","revenue_czk":37602268.96,"expenditure_czk":39007491.18,"financing_czk":1405222.22,"balance_czk":-1405222.22}],"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":[["5171",9627000],["5169",7174000],["5011",3025000],["6121",2793000],["5023",2136000],["5154",1973000],["6123",1760000],["5139",1720000],["5031",1272000],["5137",897000],["5331",760000],["5166",751000],["5222",555000],["5032",522000],["5365",499933.66],["5163",455000],["5153",438000],["5021",367000],["6371",350000],["5492",317000],["5151",298000],["5179",280000],["5156",235000],["5123",216000],["5168",200000],["6119",200000],["6122",183000],["5162",150000],["5175",140000],["5499",134000],["5136",110000],["5164",96000],["5132",60000],["5194",60000],["5493",50000],["5167",45000],["5229",35000],["5161",33000],["5172",30000],["5903",30000],["5038",23000],["5173",22000],["5134",20000],["5176",20000],["5321",20000],["5329",20000],["5165",19000],["5221",18000],["5362",14000],["5339",10000],["5364",8066.34],["5133",4000],["5152",1000],["5363",1000]],"economic_expenditure_total_czk":40177000,"economic_financing":[["8115",100000]],"economic_financing_total_czk":100000,"economic_revenue":[["1211",10700000],["4216",8850000],["1121",5500000],["1111",4000000],["1511",3600000],["2111",2030000],["1113",930000],["2141",859000],["2132",821000],["4116",750000],["1122",500000],["2324",300000],["4112",260000],["1112",230000],["3111",200000],["1386",152000],["2321",110000],["2131",100000],["1387",80000],["1381",60000],["1361",25000],["1334",10000],["2112",5000],["2119",2000],["2343",2000],["2212",1000]],"economic_revenue_total_czk":40077000,"purpose_expenditure":[["3639",10000000],["6171",6000000],["6112",3000000],["3745",2500000],["5512",2500000],["2212",2000000],["3722",1823000],["3399",1570000],["3111",1300000],["3613",1000000],["3631",1000000],["3632",800000],["1037",700000],["2321",680000],["3725",650000],["3421",600000],["3612",600000],["6399",500933.66],["6320",430000],["2411",400000],["3412",400000],["3326",300000],["3419",200000],["3635",200000],["4379",200000],["4349",170000],["2219",150000],["3723",150000],["3721",100000],["4351",60000],["3341",50000],["3319",30000],["5213",30000],["6310",25000],["1014",20000],["3429",20000],["4350",10000],["6402",8066.34]],"purpose_expenditure_total_czk":40177000},"revised":{"economic_expenditure":[["5169",9184271.84],["5171",6225098.29],["6121",5721275.24],["5011",4194081],["5023",2221186],["5154",2154847.23],["6123",1760800],["5031",1608715.67],["5139",1561237.64],["5137",1142495.94],["5331",800000],["5166",796149],["5365",686070],["5032",625040],["6202",500000],["5021",486568.17],["6122",466442.09],["5163",455052],["5222",426851.88],["6371",400000],["5123",396169.44],["5156",374195.97],["5153",361090.36],["5179",359647.61],["5336",328516.65],["5151",295649.45],["5492",285510],["5499",272759],["5168",203000],["5175",201457],["6119",200000],["5136",166443.4],["5162",155207.85],["5164",147339.65],["5362",74921],["5132",56464.12],["5167",54047.9],["5229",39975.44],["5329",36965],["5161",31000],["5172",30000],["5903",30000],["5173",27690.03],["5194",23009.8],["5038",23000],["5134",20000],["5176",20000],["5221",20000],["5321",20000],["5165",19000],["5363",16336],["6130",11500],["5339",10000],["5493",9743],["5364",8066.34],["5041",5896.93],["5133",4000],["5152",1000],["5191",602.14]],"economic_expenditure_total_czk":45756386.07,"economic_financing":[["8115",-2620085.99]],"economic_financing_total_czk":-2620085.99,"economic_revenue":[["1211",12030573.3],["4216",11389069.63],["1121",6440479.55],["1111",4394751.03],["1511",4102759.14],["2111",2260120.06],["4116",1605341.77],["2324",978378.84],["1113",930000],["2141",859000],["2132",793603.8],["1122",686070],["1112",419821.03],["4112",261300],["3111",246460],["1386",234655.64],["2131",194915],["2229",123652.82],["1387",91965.45],["2321",81500],["3113",65555],["1381",60000],["4111",32500],["2322",28000],["1361",25000],["4121",20000],["1334",10000],["2112",5000],["2119",2000],["2343",2000],["2212",1000],["2329",1000]],"economic_revenue_total_czk":48376472.06,"purpose_expenditure":[["3639",9871819.1],["6171",6500000],["6112",3120000],["3326",2550000],["3745",2500000],["5512",2500000],["2212",2000000],["3111",1921432.03],["3722",1823000],["3613",1720000],["3399",1594321],["3612",1207018],["3632",1150000],["3631",1000000],["6399",732551],["1037",700000],["2321",680493.1],["3725",650000],["3421",600000],["6320",430000],["2411",400000],["3412",400000],["4379",319143],["3419",200000],["3635",200000],["2219",199861.6],["4349",170000],["3723",145000],["3721",105000],["1014",70000],["6114",63680.9],["4351",60000],["3341",50000],["3319",30000],["5213",30000],["6310",25000],["3429",20000],["4350",10000],["6402",8066.34]],"purpose_expenditure_total_czk":45756386.07},"actual":{"economic_expenditure":[["5169",8697851.38],["5171",4991215.41],["6121",4814066.75],["5011",4116075],["5023",2215186],["6123",1651554],["5031",1548650],["5154",1423402.11],["5139",993629.76],["5331",800000],["5365",686070],["5032",578169],["6202",500000],["5137",494035.58],["6122",466442.09],["5163",436271.8],["6371",400000],["5222",352391.55],["5336",328516.65],["5153",327317.18],["5179",300533],["5166",278307.5],["5021",260252],["5499",257125],["5123",250362.17],["5156",237504.01],["5151",222382],["5175",196457],["5492",185715],["5136",166443.4],["5168",144044.64],["5162",141456.29],["5164",138978.21],["5362",64921],["5132",56464.12],["5167",54047.9],["5161",25997],["5194",23009.8],["5229",22475.44],["6119",21000],["5329",16965],["5165",16092],["5173",15690.03],["5038",15625],["5363",15336],["5221",15000],["6130",11500],["5493",9743],["5321",8655],["5364",8066.34],["5041",5896.93],["5191",602.14]],"economic_expenditure_total_czk":39007491.18,"economic_financing":[["8118",-30000000],["8117",20000000],["8115",11405222.22]],"economic_financing_total_czk":1405222.22,"economic_revenue":[["1211",12030573.3],["1121",6440479.55],["1111",4394751.03],["1511",4102759.14],["4216",2539069.63],["2111",1610793.95],["2324",978378.84],["4116",855341.77],["1113",851356.52],["2132",739409.76],["1122",686070],["2141",540015.18],["1112",419821.03],["4112",261300],["3111",246460],["1386",234655.64],["2131",194915],["2229",123652.82],["1387",91965.45],["2321",81500],["3113",65555],["4111",32500],["2322",28000],["1361",20630],["4121",20000],["1334",8286.46],["1381",1875.89],["2343",1153],["2329",1000]],"economic_revenue_total_czk":37602268.96,"purpose_expenditure":[["3639",7813394.42],["6171",5659645.11],["6112",3062103.63],["3326",2509617],["3745",2447885.39],["5512",1983049.64],["3111",1921432.03],["3722",1728235.67],["3613",1589862.68],["3399",1545060.67],["2212",1329785.77],["3612",1148692.58],["3632",1134794.56],["6399",731551],["2321",680493.1],["3725",642612.96],["3631",597305.8],["6320",415200],["2411",383077.83],["4379",319143],["3421",233696.96],["2219",199861.6],["3419",181000],["3412",134692.82],["4349",106500],["3721",103208.16],["1037",100558.5],["6114",63680.9],["1014",53718.53],["4351",52837],["3723",50907.73],["6310",21019.8],["3635",21000],["3429",18800],["3319",10000],["6402",8066.34],["4350",5000]],"purpose_expenditure_total_czk":39007491.18}},"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."}}}}