{"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:00289426","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00289426","name":"Město Hrotovice","short_name":"Hrotovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590673},"amounts":{"revenue_approved":123640800,"revenue_adjusted":128123855.55,"revenue_actual":133636671.43,"expense_approved":146099400,"expense_adjusted":176037624.55,"expense_actual":167300198.99,"tax_revenue":46307596.31,"nontax_revenue":7612348.57,"capital_revenue":5064233,"transfer_revenue":74652493.55,"current_expense":49216143.48,"capital_expense":118084055.51,"budget_balance":-33663527.56,"cash_current":27929075.53,"cash_previous":14826976.74},"ratios":{"revenue_execution":1.04302724,"expense_execution":0.95036615,"balance_to_revenue":-0.25190337,"cash_to_expense":0.16693988,"cash_yoy":0.88366624,"capital_expense_share":0.70582137,"transfer_revenue_share":0.55862281},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00289426/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00289426"},"seo":{"slug":"hrotovice","path":"/cz/municipalities/hrotovice/"},"population":{"value":1787,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":123640800,"expenditure_czk":146099400,"financing_czk":22458600,"balance_czk":-22458600},{"stage":"revised","revenue_czk":128123855.55,"expenditure_czk":176037624.55,"financing_czk":47913769,"balance_czk":-47913769},{"stage":"actual","revenue_czk":133636671.43,"expenditure_czk":167300198.99,"financing_czk":33663527.56,"balance_czk":-33663527.56}],"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",92294900],["5011",10826600],["5169",8298300],["5331",5947800],["5171",4294200],["5031",2979200],["5139",2247400],["5154",1802700],["5023",1548000],["5141",1480500],["5365",1400000],["6125",1183000],["5032",1113900],["5901",1000000],["5137",680700],["5021",660000],["5151",659500],["5166",649000],["5164",642000],["5222",641500],["5229",634100],["5153",556000],["5168",504000],["5362",503000],["6122",401500],["5163",391800],["5156",335000],["5175",308000],["5199",283000],["5162",222300],["5194",206000],["5132",135000],["5161",134000],["5167",131000],["5123",119700],["6111",101500],["5136",85000],["5492",75000],["5499",70200],["5329",61600],["6119",60500],["5223",55000],["5363",50000],["5323",48000],["5038",42000],["5339",40000],["5212",35000],["5041",29700],["5494",24000],["5493",20000],["6329",20000],["5173",12000],["5019",10000],["5903",10000],["6321",10000],["5221",8800],["5192",8500],["5133",3000],["5039",2500],["5131",2500],["5176",1000]],"economic_expenditure_total_czk":146099400,"economic_financing":[["8123",14542800],["8115",7915800]],"economic_financing_total_czk":22458600,"economic_revenue":[["4216",70000000],["1211",18500000],["1121",9200000],["1111",6800000],["2132",3730800],["1511",3200000],["4112",2743900],["1345",1800000],["1113",1600000],["2324",1530000],["1122",1400000],["2111",536400],["1112",500000],["1361",450000],["2131",363000],["4116",260500],["1386",200000],["4121",156400],["1387",100000],["4111",84000],["1342",70000],["1341",67000],["4222",60800],["2141",55000],["3111",55000],["2139",45000],["2310",35000],["1334",30000],["2119",30000],["1343",25000],["2212",10000],["1335",3000]],"economic_revenue_total_czk":123640800,"purpose_expenditure":[["3392",85232400],["6171",12832000],["3639",8149400],["3631",5840300],["3113",4852700],["3111",3470500],["3722",2722800],["2212",2662900],["6112",2085400],["6399",1900000],["3745",1535000],["3612",1362000],["4351",1295000],["3725",1261100],["3399",1254000],["3315",964300],["2219",877500],["3314",856800],["3613",856000],["3412",793000],["3231",641900],["3419",562500],["3429",518000],["5512",435500],["3319",387500],["3322",347000],["2221",280700],["3326",242500],["2115",239000],["1031",200000],["6320",169100],["3619",152000],["3421",139000],["3632",111000],["2341",108500],["3349",95000],["6114",84000],["4357",75000],["2321",65000],["3341",60700],["3635",60500],["2310",54300],["2292",48000],["3634",46000],["2144",42000],["4354",30000],["6310",30000],["3543",27000],["3522",20000],["5213",10000],["2143",4500],["1039",4200],["3741",2000],["4372",1800],["3633",1600],["1014",500]],"purpose_expenditure_total_czk":146099400},"revised":{"economic_expenditure":[["6121",119341640],["5011",10715410],["5169",8218694],["5331",5967241.65],["5171",4510045],["5031",2983411],["5365",2080260],["5139",2070335.34],["5154",1569660],["5141",1561740],["5023",1546481],["5901",1209676.35],["5336",1153498.55],["6125",1136000],["5032",1114042],["5153",796740],["6122",791840],["5021",788482],["5168",778858.5],["5151",688340],["5166",662580],["5362",643910],["5222",641900],["5229",638170],["5164",637750],["5163",391890],["5137",362570],["5156",330910],["5175",312182.16],["5199",283000],["5123",233740],["5162",222310],["5194",220000],["5364",162582],["5132",139660],["5161",133938],["6111",101500],["5136",85530],["5492",85000],["5499",70200],["5329",61600],["6119",60500],["5223",55000],["5167",51950],["5363",50000],["5323",47550],["5038",43390],["5339",40000],["5212",35000],["5041",33560],["5221",28540],["5494",20000],["6329",20000],["5493",19000],["6130",14000],["5131",12900],["5173",12060],["5903",10000],["6321",10000],["5192",9500],["5019",8546],["5133",3140],["5909",2910],["5039",2821],["5029",2400],["5176",1000],["5191",540]],"economic_expenditure_total_czk":176037624.55,"economic_financing":[["8123",40248770],["8115",7664999]],"economic_financing_total_czk":47913769,"economic_revenue":[["4216",69900000],["1211",18500000],["1121",9200000],["1111",6800000],["2132",3730300],["1511",3200000],["4112",2743900],["1122",2080260],["2324",1951840],["1345",1800000],["4116",1714607.55],["1113",1600000],["3111",1039240],["2111",676700],["1112",500000],["3121",500000],["1361",450000],["2131",369850],["1386",200000],["2229",162582],["2141",151790],["4121",148091],["1387",100000],["4111",85000],["3122",80000],["1342",70000],["1341",67000],["4222",60895],["2212",47000],["2139",45800],["2310",35000],["1334",30000],["2119",30000],["2321",26000],["1343",25000],["1335",3000]],"economic_revenue_total_czk":128123855.55,"purpose_expenditure":[["3392",85132400],["3111",29954440],["6171",12854783],["3639",8675946.35],["3631",5679910],["3113",5609307.2],["6399",2719640],["3722",2246910],["2212",2144150],["6112",2079283.16],["3745",1750280],["3725",1521710],["4351",1456470],["3612",1269090],["3399",1197400],["3231",1135813],["3613",1039560],["3315",953890],["3314",918350],["2219",877500],["3412",873000],["3421",639000],["3419",562500],["3429",518000],["3319",443880],["5512",437978],["2419",385740],["3322",347000],["3326",309405],["2221",280700],["2115",246580],["3619",200430],["1031",200000],["6320",169100],["6402",162582],["2341",108500],["3349",95000],["3634",91960],["6114",91116.84],["4357",75000],["3635",70500],["2321",65000],["3341",60700],["2310",54300],["3632",54140],["3633",48460],["2292",47550],["2144",42000],["3543",34760],["4354",30000],["6310",30000],["3522",20000],["5213",10000],["2143",4500],["1039",4200],["6409",2910],["3741",2000],["4372",1800],["1014",500]],"purpose_expenditure_total_czk":176037624.55},"actual":{"economic_expenditure":[["6121",116291804.62],["5011",10327491],["5169",7875106.53],["5331",5967241.65],["5171",3630847.69],["5031",2843818],["5365",2080260],["5023",1534267],["5139",1481759.45],["5154",1440089.62],["5336",1153498.55],["5032",1078801],["6125",988750.2],["5153",796094.72],["5021",781183],["5168",770196.35],["5151",677596.75],["5362",642383.61],["5229",638115.2],["5166",636982.8],["5222",635421],["5141",604565.58],["6122",597508.29],["5164",524225.82],["5163",383679.33],["5199",277835],["5175",265749],["5156",246385.87],["5162",217048.75],["5194",204466],["5137",187304.28],["5123",170496.98],["5364",162582],["5132",129687.7],["5161",118985.6],["6111",101492.4],["5492",85000],["5136",81126.83],["5499",69800],["5329",61600],["6119",60500],["5223",55000],["5363",50000],["5323",47541],["5038",43387],["5167",42386.32],["5339",40000],["5212",35000],["5041",33538.5],["5221",28498],["6329",20000],["5494",17040],["6130",14000],["5131",12891],["6321",10000],["5192",9500],["5173",7361],["5019",4633],["5909",2904],["5029",2400],["5039",1566],["5191",539],["5133",266]],"economic_expenditure_total_czk":167300198.99,"economic_financing":[["8123",46767285.51],["8115",-13103757.95]],"economic_financing_total_czk":33663527.56,"economic_revenue":[["4216",69900000],["1211",18592747.51],["1121",9955676.63],["1111",7188349.42],["2132",3729896],["3112",3445000],["1511",3267319.97],["4112",2743900],["2324",2136016.87],["1122",2088450],["1345",1786800],["4116",1714607.55],["1113",1315834.55],["3111",1039233],["2111",814080],["1112",648919.68],["1361",632090],["3121",500000],["2131",366804],["1386",362718.26],["2141",183362.7],["2229",162582],["4121",148091],["1387",142157.28],["1342",130269],["1343",118035],["4111",85000],["2212",84500],["3122",80000],["1341",68100],["4222",60895],["2310",54837],["2139",45800],["2321",26000],["2119",8470],["1334",7051.7],["1381",2884.91],["1335",192.4]],"economic_revenue_total_czk":133636671.43,"purpose_expenditure":[["3392",83410837.53],["3111",29917480.26],["6171",12196187.45],["3639",6823625.69],["3113",5587427.21],["3631",5242217.85],["6399",2718113.61],["3722",2146753.48],["6112",2028880.98],["3745",1748349.62],["3725",1463693.11],["4351",1392693.6],["3399",1166502.52],["3231",1135799.33],["3612",1081347.86],["3613",1039277.43],["2212",868155.4],["3314",863635.68],["3315",823902.35],["3412",679534.34],["3419",543418],["5512",421686.96],["3429",404801.91],["2419",385735.9],["3319",385464.18],["3326",309373.3],["2115",246576],["2219",206064.64],["3322",201124.84],["3619",198042.9],["1031",173613.5],["2221",170979.26],["6320",166846],["6402",162582],["2341",104080.34],["3634",91960],["6114",91116.84],["3349",90861.6],["3421",77922.74],["4357",75000],["3635",70500],["2321",56470.45],["2310",53627.64],["2292",47541],["3633",47436.84],["2144",42000],["3543",34760],["4354",26505.46],["6310",25644.08],["3522",20000],["3632",14687.31],["2143",4500],["1039",4164],["3341",4026],["6409",2904],["3741",2000],["4372",1766]],"purpose_expenditure_total_czk":167300198.99}},"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."}}}}