{"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:00267449","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267449","name":"Město Havlíčkův Brod","short_name":"Havlíčkův Brod","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":568414},"amounts":{"revenue_approved":963913900,"revenue_adjusted":967340678.08,"revenue_actual":943295496.65,"expense_approved":1043913900,"expense_adjusted":1064083079.09,"expense_actual":969210153.14,"tax_revenue":615007030.43,"nontax_revenue":137623143.39,"capital_revenue":39122085.76,"transfer_revenue":151543237.07,"current_expense":646075693.62,"capital_expense":323134459.52,"budget_balance":-25914656.49,"cash_current":245002963.27,"cash_previous":257555939.57},"ratios":{"revenue_execution":0.97514301,"expense_execution":0.91084068,"balance_to_revenue":-0.02747247,"cash_to_expense":0.25278621,"cash_yoy":-0.04873883,"capital_expense_share":0.33339979,"transfer_revenue_share":0.16065298},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267449/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267449"},"seo":{"slug":"havlickuv-brod","path":"/cz/municipalities/havlickuv-brod/"},"population":{"value":23516,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":963913900,"expenditure_czk":1043913900,"financing_czk":80000000,"balance_czk":-80000000},{"stage":"revised","revenue_czk":967340678.08,"expenditure_czk":1064083079.09,"financing_czk":96742401.01,"balance_czk":-96742401.01},{"stage":"actual","revenue_czk":943295496.65,"expenditure_czk":969210153.14,"financing_czk":25914656.49,"balance_czk":-25914656.49}],"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",328896880],["5331",203943000],["5011",102667000],["5336",79112600],["5171",45960000],["5169",39028890],["5901",38945630],["6901",34500000],["5031",27355000],["5213",16500000],["5152",14217000],["5365",13500000],["5323",10750000],["5032",9930000],["5909",9650000],["6122",8100000],["5023",7100000],["5499",7100000],["5151",4426000],["5137",4040000],["5154",3920000],["5021",3315000],["5139",2965000],["5222",2580000],["6130",2500000],["5166",1961000],["5161",1882000],["5362",1706400],["5163",1598000],["6119",1400000],["5364",1000000],["6111",1000000],["6313",1000000],["5194",962500],["5167",930000],["5339",851000],["6125",800000],["6351",800000],["5162",720000],["6123",700000],["5164",672000],["5038",654000],["5156",610000],["5225",540000],["5024",500000],["5229",380000],["5175",300000],["5134",255000],["6331",250000],["5179",230000],["5173",225000],["5172",210000],["5223",200000],["5492",130000],["5029",120000],["5122",100000],["6909",100000],["5153",55000],["5132",30000],["5136",25000],["5192",15000]],"economic_expenditure_total_czk":1043913900,"economic_financing":[["8115",80000000]],"economic_financing_total_czk":80000000,"economic_revenue":[["1211",248000000],["1121",126000000],["1111",102000000],["4216",70700000],["1511",66500000],["2132",48160000],["4112",46281700],["2111",38600000],["4222",28927000],["3111",28500000],["4122",26106000],["1113",15500000],["1122",13500000],["1361",13120000],["2122",13100000],["4116",11540600],["1345",10500000],["1386",9500000],["1112",7500000],["2212",6630000],["2142",6525000],["2141",6500000],["1387",4800000],["2131",4500000],["3112",3000000],["2229",2700000],["2324",1320000],["2119",1000000],["1341",850000],["1353",600000],["1343",450000],["4121",303600],["1342",300000],["1334",200000],["1337",100000],["1335",50000],["1349",50000]],"economic_revenue_total_czk":963913900,"purpose_expenditure":[["6171",145402400],["3113",134364600],["2212",105881000],["3412",86883000],["3639",77301390],["3612",72082000],["3745",60483000],["3722",47651000],["5311",28933000],["2219",26607000],["3419",21358000],["2221",20837000],["3392",19974630],["6399",15000000],["3111",14642000],["3141",14635000],["4351",13267000],["4350",12534000],["3421",11725000],["3631",11529000],["3314",10851000],["6112",10390000],["3635",10041500],["4339",8495000],["2321",7500000],["3613",7383000],["4356",6609000],["4357",6142000],["2329",4300000],["3319",3230000],["2341",3060000],["4349",1963000],["3632",1877000],["3725",1700000],["3349",1600000],["3326",1400000],["3322",1300000],["1014",1165000],["5512",1158500],["3429",1133000],["3399",1028000],["3341",900000],["6320",900000],["4359",899000],["3231",876880],["4379",841000],["6223",620000],["4342",600000],["6409",600000],["3522",500000],["5212",500000],["3727",415000],["2223",325000],["4375",300000],["4376",300000],["6310",298000],["3900",250000],["5511",250000],["4344",241000],["4311",217000],["4371",156000],["2143",100000],["3733",89000],["4374",62000],["4378",47000],["3792",45000],["3741",40000],["4354",33000],["1036",30000],["4377",20000],["3744",15000],["4373",11000],["4372",9000],["3728",4000],["3716",2000],["3742",2000]],"purpose_expenditure_total_czk":1043913900},"revised":{"economic_expenditure":[["6121",335712335],["5331",204426161],["5011",105032326],["5336",91779413.09],["5171",51410523],["5169",43767380],["5031",27846864],["5222",24069756],["6901",22400000],["5213",19141000],["6122",14118608],["5152",13631316],["5323",10750000],["5909",10180000],["5032",10110912],["5365",8800000],["5499",7536765],["5023",7100000],["6130",5500000],["5151",4938091],["6323",4250000],["5154",4072710],["6351",3665492],["5901",3486760],["5139",3251708],["5137",2619613],["5021",2605900],["5161",1912660],["5362",1706500],["5163",1598785],["5166",1250000],["5167",1122912],["5164",1107800],["5613",1000000],["6313",1000000],["5194",978464],["6125",750000],["5038",654000],["5339",651000],["5156",640000],["6123",615000],["6322",600000],["5179",584390],["5162",576067],["5225",540000],["5175",506000],["5229",483000],["5212",422500],["5492",365000],["5221",349000],["5134",340000],["5493",338000],["6331",250000],["6119",224000],["5029",170000],["5173",155000],["5366",150000],["5199",134900],["5223",116000],["6909",100000],["5122",95000],["5364",92468],["5153",75000],["5172",70000],["5136",60000],["5132",42000],["5192",25000],["5904",21000],["5155",6000],["5363",2000]],"economic_expenditure_total_czk":1064083079.09,"economic_financing":[["8115",96742401.01]],"economic_financing_total_czk":96742401.01,"economic_revenue":[["1211",248000000],["1121",126000000],["1111",102000000],["1511",66500000],["4216",57038053.69],["2132",48160000],["4112",46281700],["2111",38870000],["4222",29220000],["4116",29027426.39],["3111",28500000],["4122",27404030],["1113",15500000],["1361",13120000],["1345",10500000],["2229",10262968],["1386",9500000],["1122",8800000],["1112",7500000],["2212",6630000],["2142",6525000],["2141",6500000],["2122",5310000],["1387",4800000],["2131",4500000],["3112",3000000],["2329",1607500],["2324",1320000],["4111",1060000],["2119",1000000],["1341",850000],["1353",600000],["1343",450000],["4121",304000],["1342",300000],["1334",200000],["1337",100000],["1335",50000],["1349",50000]],"economic_revenue_total_czk":967340678.08,"purpose_expenditure":[["3113",159620100.81],["6171",140991889],["2212",108956990],["3412",98110000],["3639",81931815],["3612",77496000],["3722",47576000],["3745",33466500],["5311",28933000],["2219",24439400],["3419",22625500],["2221",20837000],["3392",18049111],["3111",16969900.99],["3141",16109600],["4351",13974857],["4350",12828500],["3631",12012500],["3635",11041500],["3314",10851000],["6112",10390000],["6399",10300000],["4339",8825426],["4356",6445205],["4357",6147360],["2329",6020000],["3421",5096418.29],["3613",4913000],["2341",4884800],["3322",4547000],["3319",3415000],["2321",3158000],["3330",2250000],["1037",2036226],["4374",2010563],["3632",1877000],["3725",1775000],["4349",1774674],["3349",1600000],["3326",1415570],["5512",1346550],["1014",1165000],["3429",1158000],["4379",1081000],["6114",1060000],["3399",1028000],["6223",980000],["6409",920000],["3341",900000],["6320",900000],["3231",876880],["3900",873093],["4359",859878],["4342",715000],["3522",500000],["3727",481550],["5212",470000],["2223",325000],["6310",298785],["2143",272000],["4376",253853],["5511",250000],["4375",240625],["2141",200000],["6402",192968],["2333",181500],["4311",161605],["3792",141500],["3744",105000],["4371",102515],["4344",92415],["3733",89000],["3741",40000],["1036",30000],["5213",30000],["4378",19692],["4354",13067],["4377",5883],["3599",5000],["4372",4329],["3728",4000],["4373",2885],["3716",2000],["3742",2000],["3699",100]],"purpose_expenditure_total_czk":1064083079.09},"actual":{"economic_expenditure":[["6121",295599518.11],["5331",204426161],["5011",101549122],["5336",89094154.09],["5171",44619583.44],["5169",34743341.58],["5031",26706782],["5222",22865410],["5213",19138609],["5909",14766232.56],["6122",13256228.71],["5152",12764375],["5323",10750000],["5032",9879892],["5365",8784720],["5023",6850615],["5499",6790048.4],["5151",4663762],["6130",4532000],["6323",4250000],["5362",4168819],["5154",3402727.79],["6351",3064664.32],["5139",2552860.79],["5161",1677482.34],["5021",1641285],["5137",1568359.75],["5163",1500839.3],["5613",1000000],["5167",988876.04],["5164",926003.69],["5166",834275],["6125",743666],["5194",736960.49],["5339",624553.77],["6123",614532.38],["6322",600000],["5179",532495.95],["5162",531613.54],["5225",527556],["5156",479798.16],["5229",475079.82],["5038",425097],["5175",423654.98],["5212",416050],["5492",364500],["5221",349000],["5493",338000],["5134",296116.53],["6331",250000],["6119",223850],["5029",157035.87],["5366",150000],["5199",134864],["5364",92468],["5173",67482],["5153",66114.52],["5172",58600.3],["5136",51612.59],["5122",31800],["5132",30917.6],["5904",20713.24],["5223",20000],["5192",13750],["5155",4871],["5363",432],["5142",172.49],["5189",47]],"economic_expenditure_total_czk":969210153.14,"economic_financing":[["8117",1310502569.89],["8118",-1310000000],["8115",25316886.54],["8901",95027.57],["8215",172.49]],"economic_financing_total_czk":25914656.49,"economic_revenue":[["1211",243746083.23],["1121",130512235.53],["1111",97282167.6],["1511",67448335.49],["2132",50360007.87],["4112",46281700],["2111",42421211.81],["4216",39821109.35],["3111",32389408],["4116",28090741.72],["4122",25801982],["1113",17250063.75],["1361",14765306],["1345",13307165],["2229",10289818.84],["4222",10140659],["1122",8784720],["1112",8506973.6],["2212",7873341.45],["2141",6577021.21],["2142",5854845],["1387",5466523.45],["2131",5257098.97],["1386",4726931.85],["3129",3729677.76],["2324",3516064.81],["2122",3096976.12],["3112",3000000],["2329",1901996.31],["4111",1060000],["1341",976679.49],["1353",671350],["1343",546562],["1385",408614.2],["2119",372248],["1342",323185],["4121",304000],["1335",130441.2],["1337",63994.97],["2322",53777],["4171",43045],["2133",39034],["1381",37846.99],["1334",36876.74],["1383",9874.34],["2310",9702],["1349",5100],["3113",3000]],"economic_revenue_total_czk":943295496.65,"purpose_expenditure":[["3113",157550067.68],["6171",129616651.51],["2212",101576916.62],["3412",96107357.32],["3639",57838009.48],["3612",54277279.75],["3722",44682764.78],["3745",27368916.26],["5311",27278791.02],["3419",22394078],["2219",21051002.91],["2221",20837000],["3111",16940668.91],["3392",16500000],["3141",16079650.81],["6399",12782062],["4351",12586320],["4350",12144500],["3631",12012456.71],["3314",10851000],["6112",9280924],["4339",8824336.2],["3635",8268987.95],["2329",6012849.95],["4356",6012205],["6409",5439647],["4357",5431360],["3421",4714350.04],["2341",3973459.35],["3613",3757683.24],["3319",3397500],["3322",3093716.34],["3330",2250000],["1037",2036226],["4374",2010563],["3632",1809047],["3725",1774313.02],["4349",1733912],["2321",1456478.44],["3326",1407563.55],["3349",1237399.23],["1014",1145850],["3429",1143713],["4379",1070000],["5512",937641.9],["6114",927265.44],["6320",860803],["4359",855878],["3900",851341.23],["3399",824632.01],["6223",760713.85],["4342",709834.79],["3231",624593.74],["3341",559280],["3522",500000],["6310",331568.81],["2143",271634.37],["4376",253853],["5511",250000],["4375",240625],["3727",235847.15],["2141",200000],["6402",192968],["2333",181438.29],["2223",166075.2],["4311",161605],["4371",102515],["3792",95987.79],["4344",92415],["3733",81299.9],["3744",71390],["5212",41651.6],["4378",19692],["5213",13821],["4354",13067],["4377",5883],["3599",5000],["1036",4940],["4372",4329],["4373",2885],["3699",100]],"purpose_expenditure_total_czk":969210153.14}},"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."}}}}