{"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:00304131","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304131","name":"Městys Nový Hrozenkov","short_name":"Nový Hrozenkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":544566},"amounts":{"revenue_approved":65735000,"revenue_adjusted":73320000,"revenue_actual":75647171.3,"expense_approved":61727000,"expense_adjusted":77245000,"expense_actual":55982540.58,"tax_revenue":60248003.42,"nontax_revenue":9268770.02,"capital_revenue":367720.6,"transfer_revenue":5762677.26,"current_expense":41250890.44,"capital_expense":14731650.14,"budget_balance":19664630.72,"cash_current":29168097.4,"cash_previous":13465517.45},"ratios":{"revenue_execution":1.03173992,"expense_execution":0.72473999,"balance_to_revenue":0.25995196,"cash_to_expense":0.52102132,"cash_yoy":1.16613268,"capital_expense_share":0.26314722,"transfer_revenue_share":0.07617836},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304131/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304131"},"seo":{"slug":"novy-hrozenkov","path":"/cz/municipalities/novy-hrozenkov/"},"population":{"value":2487,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":65735000,"expenditure_czk":61727000,"financing_czk":-4008000,"balance_czk":4008000},{"stage":"revised","revenue_czk":73320000,"expenditure_czk":77245000,"financing_czk":3925000,"balance_czk":-3925000},{"stage":"actual","revenue_czk":75647171.3,"expenditure_czk":55982540.58,"financing_czk":-19664630.72,"balance_czk":19664630.72}],"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",18093000],["5011",7910000],["5331",7346000],["5169",6067000],["5171",4144000],["5023",2396000],["5031",2384000],["5139",1789000],["5222",1190000],["5154",1029000],["5032",922000],["5365",900000],["5223",770000],["5153",710000],["6122",700000],["5137",688000],["5021",604000],["5362",500000],["6130",500000],["5141",450000],["5163",355000],["5156",320000],["5323",270000],["5151",266000],["5329",220000],["5138",180000],["5168",156000],["5136",144000],["5019",100000],["5175",86000],["5162",80000],["5492",70000],["5903",50000],["5364",45000],["5229",40000],["5321",40000],["5167",39000],["5038",33000],["5166",30000],["5134",28000],["5161",22000],["5194",20000],["5164",16000],["6349",13000],["5173",11000],["5133",1000]],"economic_expenditure_total_czk":61727000,"economic_financing":[["8124",-4008000]],"economic_financing_total_czk":-4008000,"economic_revenue":[["1211",26600000],["1121",13500000],["1111",9570000],["2111",4231000],["1511",2400000],["2132",1860000],["1113",1700000],["1345",1600000],["1122",900000],["1112",800000],["4112",799000],["1342",400000],["2324",400000],["1386",200000],["2141",200000],["2112",194000],["1387",100000],["4111",96000],["1343",50000],["2133",46000],["1361",35000],["1341",34000],["2131",20000]],"economic_revenue_total_czk":65735000,"purpose_expenditure":[["2310",6193000],["3639",5700000],["3113",5547000],["3613",5200000],["6171",4040000],["3421",3210000],["3729",3010000],["2212",3000000],["6112",3000000],["2141",2671000],["3111",2249000],["2219",1600000],["3722",1600000],["3612",1450000],["3745",1250000],["3631",1050000],["5512",1040000],["1032",1000000],["3314",1000000],["6409",960000],["4345",770000],["3419",760000],["3635",750000],["3632",700000],["3725",500000],["6399",500000],["3900",300000],["6320",300000],["2292",270000],["3399",250000],["3429",250000],["3723",250000],["2143",213000],["3315",150000],["3721",150000],["2321",100000],["2333",100000],["3319",100000],["3349",100000],["6114",96000],["1036",58000],["3326",50000],["5212",50000],["5213",50000],["6402",45000],["2115",40000],["6310",30000],["1014",15000],["3341",10000]],"purpose_expenditure_total_czk":61727000},"revised":{"economic_expenditure":[["6121",26097000],["5011",8322000],["5331",7346000],["5169",6418000],["5171",3686000],["5023",2546000],["5031",2450000],["5336",2431515.71],["6122",2273000],["5139",1978000],["5154",1190000],["5222",1190000],["5137",1105000],["5032",971000],["6130",939000],["5223",810000],["5153",775000],["5365",751950],["6119",750000],["5021",644500],["5362",631000],["5141",449182.29],["5163",415000],["5156",320000],["5151",299000],["5323",270000],["5168",236000],["5329",223000],["6123",204000],["5138",180000],["5492",145000],["5136",144000],["5229",126050],["5134",118000],["5162",117000],["5364",106302],["5019",100000],["5175",99500],["5903",50000],["6323",50000],["5167",45000],["5321",40000],["5038",36000],["5194",35000],["5166",30000],["5161",22000],["5164",16000],["5173",13000],["6349",13000],["5131",12000],["5179",12000],["5499",9000],["5339",3000],["5133",2000]],"economic_expenditure_total_czk":77245000,"economic_financing":[["8115",7933000],["8124",-4008000]],"economic_financing_total_czk":3925000,"economic_revenue":[["1211",26600000],["1121",13500000],["1111",9596981.74],["2111",4779000],["1511",2939000],["4116",2538970.63],["2132",2140000],["4216",1942458.63],["1345",1737000],["1113",1700000],["1112",800000],["4112",799000],["1122",751950],["2324",535000],["1386",504000],["1342",460000],["3111",352000],["4122",341465],["2141",296000],["2112",228000],["1387",195000],["4111",97500],["2133",95000],["2322",89000],["4222",68283],["2229",61391],["1343",50000],["1361",35000],["1341",34000],["1335",27000],["2131",20000],["1334",7000]],"economic_revenue_total_czk":73320000,"purpose_expenditure":[["3421",7755000],["3113",7650000],["3639",7189000],["2310",6309000],["3613",6055000],["6171",4432000],["2141",3371000],["3729",3323000],["6112",3174000],["3612",3163000],["2212",3000000],["3111",2635000],["2219",2100000],["3722",1700000],["3314",1405000],["5512",1330000],["3631",1250000],["3745",1081000],["1032",1000000],["6409",901000],["4345",770000],["3419",762000],["3429",750000],["3635",750000],["3632",700000],["3725",650000],["6399",622000],["3723",450000],["3315",350000],["6320",340000],["3399",325000],["3900",300000],["2292",270000],["2143",213000],["2321",150000],["3721",150000],["6114",101000],["2333",100000],["3319",100000],["3349",100000],["1036",58000],["3326",50000],["4356",50000],["5212",50000],["5213",50000],["6310",50000],["6402",48000],["2115",45000],["3330",40000],["1014",15000],["3341",10000],["3114",3000]],"purpose_expenditure_total_czk":77245000},"actual":{"economic_expenditure":[["6121",11507742.62],["5011",8219215],["5331",7346000],["5169",5315695.11],["5031",2484674],["5023",2464978],["5336",2430851.26],["6122",2034133.44],["5222",1178900],["5139",1140909.33],["5137",1140881.36],["5154",1134804.79],["5032",967057],["5223",815000],["5171",790362.18],["6130",774220.08],["5365",751950],["5362",639199.07],["5153",626459.65],["5021",513944],["5141",394956.83],["5163",356807.59],["5151",341873],["5323",251200],["5329",214587],["6123",203449],["5156",202482.15],["5168",181959.2],["5138",166924.48],["6119",149200],["5136",140447.54],["5162",128948.63],["5229",124850],["5175",122037.43],["5364",105953.75],["5134",101555.12],["6323",50000],["5492",48890],["5194",46251.01],["5019",44709],["5164",38574.24],["5167",38057.2],["5038",36042],["5321",31000],["5213",30000],["5161",25767],["5179",19919],["5166",17874.52],["5131",14668],["5133",13869],["6349",12905],["5494",10000],["5173",9453],["5039",9345],["5499",9000],["5172",6540],["5339",3000],["5189",2468]],"economic_expenditure_total_czk":55982540.58,"economic_financing":[["8115",-15702579.95],["8117",6000000],["8118",-6000000],["8124",-4008000],["8901",45949.23]],"economic_financing_total_czk":-19664630.72,"economic_revenue":[["1211",26122338.14],["1121",13974869.13],["1111",9632158.8],["2111",5569763.94],["1511",3884675.56],["4116",2538970.63],["2132",2130051.92],["4216",1942458.63],["1113",1848144.95],["1345",1746032],["1112",911116.65],["4112",799000],["1122",751950],["2324",670022.15],["1386",509118.72],["1342",474415],["3111",367720.6],["2141",360210.42],["4122",316465],["2112",249569],["1387",199562.79],["4111",97500],["2322",91511],["2133",69913.59],["4222",68283],["2229",61391],["1343",58260],["1361",45620],["2131",43662],["1341",34445],["1335",27074.4],["1334",23986.8],["2212",15750],["1381",4135.1],["2119",3825],["2310",3100],["1382",100.38]],"economic_revenue_total_czk":75647171.3,"purpose_expenditure":[["3113",7595553.54],["3421",6897092.78],["3639",6896635.11],["6171",4237712.72],["6112",3132294],["3613",3022449.72],["2141",2921204.11],["3111",2634556.55],["3612",2141400.9],["3729",2108325.7],["3722",1632217.89],["3314",1333648.47],["5512",1195598.28],["6409",891668],["4345",770000],["1032",769238.87],["3419",758548.5],["3631",751748.68],["2219",625558.12],["6399",621703.07],["2212",611093.61],["3745",608585.74],["3725",567047.54],["3632",407039.09],["3723",403067.31],["6320",316788],["3900",267400],["2292",251200],["2143",212624],["3429",183310.17],["3315",167566.3],["3635",149200],["3399",139002],["2321",102843.27],["6114",100017.1],["3349",90914],["2310",78856.47],["3721",77530.73],["3319",55000],["4356",50000],["6402",47651.75],["6310",40019.59],["3330",40000],["5212",30150],["2115",25000],["1036",14950],["3114",3000],["3326",3000],["3341",2528.9]],"purpose_expenditure_total_czk":55982540.58}},"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."}}}}