{"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:00233269","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233269","name":"Město Hostomice","short_name":"Hostomice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531201},"amounts":{"revenue_approved":57852070,"revenue_adjusted":85160924.98,"revenue_actual":82383777.33,"expense_approved":82797026.91,"expense_adjusted":170116655.92,"expense_actual":85849604.13,"tax_revenue":51890361.6,"nontax_revenue":17591878.95,"capital_revenue":0,"transfer_revenue":12901536.78,"current_expense":43199996.66,"capital_expense":42649607.47,"budget_balance":-3465826.8,"cash_current":110203469.64,"cash_previous":116074952.5},"ratios":{"revenue_execution":0.96738941,"expense_execution":0.50465137,"balance_to_revenue":-0.04206929,"cash_to_expense":1.28368058,"cash_yoy":-0.05058355,"capital_expense_share":0.49679446,"transfer_revenue_share":0.15660288},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233269/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233269"},"seo":{"slug":"hostomice","path":"/cz/municipalities/hostomice/"},"population":{"value":1945,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":57852070,"expenditure_czk":82797026.91,"financing_czk":24944956.91,"balance_czk":-24944956.91},{"stage":"revised","revenue_czk":85160924.98,"expenditure_czk":170116655.92,"financing_czk":84955730.94,"balance_czk":-84955730.94},{"stage":"actual","revenue_czk":82383777.33,"expenditure_czk":85849604.13,"financing_czk":3465826.8,"balance_czk":-3465826.8}],"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",20250000],["6121",16800060],["5169",9308600],["6122",7579214.33],["5011",6285614],["5331",5598500],["5166",4500000],["5023",2151167],["5031",1781060],["5362",1511000],["5139",1163000],["5032",753796],["5154",696500],["5222",666203.1],["5168",434000],["5137",422920],["5021",365000],["5329",327552],["5141",285600.48],["5156",265000],["6130",200000],["5153",194700],["5163",170500],["5161",160000],["5162",106000],["5136",105000],["6127",100000],["5134",90000],["5229",61500],["5179",60400],["5172",50000],["5903",50000],["5221",40000],["5151",33000],["5038",30000],["5167",30000],["5192",30000],["5339",30000],["5194",28000],["5175",22000],["5019",20000],["5369",19140],["5132",12000],["5133",5000],["5173",5000]],"economic_expenditure_total_czk":82797026.91,"economic_financing":[["8115",27567609.15],["8124",-2622652.24]],"economic_financing_total_czk":24944956.91,"economic_revenue":[["1211",17000000],["1121",8500000],["1111",7000000],["2111",6749210],["2132",3988602],["1511",3000000],["2141",2622000],["1113",1500000],["1345",1500000],["4112",1474900],["1122",1000000],["2324",750000],["4122",683185],["2131",474673],["1112",400000],["1361",400000],["1386",200000],["1381",100000],["1387",100000],["2119",100000],["4121",93000],["2212",50000],["2139",40000],["2322",40000],["1341",32500],["1343",30000],["2133",15000],["1334",5000],["2112",2000],["2321",2000]],"economic_revenue_total_czk":57852070,"purpose_expenditure":[["6171",12447822.1],["2212",8045000],["3613",7305200],["3639",6468939.92],["5512",6352647.33],["3636",4827220],["3631",4560060],["3113",3982000],["3111",3867500],["3723",3583987],["2219",3180000],["1031",2958000],["6112",2619702],["3745",2308294],["3722",1700000],["6399",1500000],["3421",775000],["3314",769598],["3141",749000],["2321",695764.56],["1036",612000],["2310",550000],["3399",490000],["3543",339100],["3322",300000],["2221",275622],["3349",260000],["3721",180000],["6320",180000],["3633",150000],["3632",138500],["6409",126070],["3635",100000],["3429",80000],["3612",64500],["2341",60000],["2223",50000],["5212",50000],["5213",50000],["4350",30000],["3319",15000],["6310",500]],"purpose_expenditure_total_czk":82797026.91},"revised":{"economic_expenditure":[["6121",63864411.41],["6122",22914231.16],["6130",18430784],["5171",17812029.59],["5169",12492978.57],["5011",6644714],["5331",5598500],["5166",3463900],["5139",3151376.84],["5023",2303167],["5031",1901210],["5365",1627710],["5362",1519386],["5336",894443.99],["5137",853968.46],["5154",812500],["5032",801896],["5222",781703.1],["5141",678600.48],["5021",557279.48],["5168",517957.84],["5329",332552],["5153",327700],["5156",294098],["5163",290600],["5162",120500],["5161",114000],["5136",100000],["5172",100000],["6127",100000],["5151",92300],["5134",90000],["5229",71500],["5179",62820],["5175",56159],["5221",50000],["5903",50000],["5038",31325],["5164",30000],["5167",30000],["5192",30000],["5339",30000],["5194",25000],["5019",20000],["5369",19140],["5132",12000],["5191",5214],["5173",5000],["5138",4000]],"economic_expenditure_total_czk":170116655.92,"economic_financing":[["8115",87578383.18],["8124",-2622652.24]],"economic_financing_total_czk":84955730.94,"economic_revenue":[["1211",21416045.96],["1121",11470495.36],["4216",8885976.01],["2111",8527840.3],["1111",8197865.76],["1511",4073590.69],["2132",3988609.87],["4116",2926912.3],["1122",2627710],["2141",2622000],["1113",1515781.25],["1345",1500000],["4112",1474900],["2324",1077805],["2321",1003000],["1112",747602.97],["4222",683185],["2131",475245],["1386",434000],["1361",422230],["1334",285000],["1387",163783.66],["1381",100000],["2119",100000],["4121",93000],["2139",81212.85],["4111",65000],["2212",49000],["2322",40000],["2133",37758],["1341",34500],["1343",30000],["2229",6875],["2112",4000]],"economic_revenue_total_czk":85160924.98,"purpose_expenditure":[["3639",63597213.39],["6171",17082822.1],["5512",14135325.4],["1031",9373000],["2212",8095000],["2219",7700000],["3613",7380200],["3631",5821060],["3113",4886443.99],["3636",4829220],["3111",3904760],["3723",3583987],["6399",3127710],["6112",2805202],["3745",2368294],["3722",1741000],["3421",1635000],["5399",1000000],["2321",867764.56],["3314",779848],["3141",753000],["1036",612000],["3399",555000],["2310",550000],["3543",359100],["6320",301325],["3322",300000],["2221",275622],["3349",272000],["3632",253500],["3721",225000],["3429",160000],["6409",153490],["3633",150000],["3635",100000],["3612",64800],["6114",61368.48],["2341",60000],["2223",50000],["5212",50000],["5213",50000],["4350",30000],["3319",16000],["6310",600]],"purpose_expenditure_total_czk":170116655.92},"actual":{"economic_expenditure":[["6121",16757474.73],["6130",13138152.58],["6122",12703980.16],["5169",11753076.23],["5011",6587185],["5331",5598000],["5139",2821243.89],["5023",2302845],["5031",1885172],["5365",1627710],["5362",1514309],["5171",1289904.16],["5336",894443.99],["5032",795775],["5137",733613.37],["5154",679333.54],["5141",678373.94],["5222",608601.28],["5021",507931.48],["5168",506443.66],["5166",347228.22],["5329",332552],["5153",306657.61],["5163",284821.34],["5156",225595],["5161",113858],["5162",113403.56],["5172",99139.5],["5136",96509.42],["5151",84916],["5229",67500],["5179",57420],["5175",55368.64],["5134",51658.37],["6127",50000],["5221",44500],["5038",31325],["5339",30000],["5164",22360.8],["5167",18315.54],["5019",18122],["5191",5214],["5173",4589],["5138",3200],["5194",1781.12]],"economic_expenditure_total_czk":85849604.13,"economic_financing":[["8115",5871482.86],["8124",-2405656.06]],"economic_financing_total_czk":3465826.8,"economic_revenue":[["1211",21416045.95],["1121",11470495.36],["2111",8510742.3],["1111",8197865.76],["4216",7662171],["1511",4073590.69],["2132",3928609.71],["4116",2926912.3],["2141",2395761.09],["1122",1627710],["1113",1515781.25],["1345",1497188],["4112",1474900],["2324",1058212],["2321",1003000],["1112",747602.97],["4222",683185],["2131",475245],["1361",422230],["1386",417891.53],["1334",283498.3],["1387",163783.66],["4121",93000],["2139",81212.85],["4111",61368.48],["2212",47000],["2119",43923],["2133",37758],["1341",33850],["1343",19525],["2229",6875],["2112",3540],["1381",3303.13]],"economic_revenue_total_czk":82383777.33,"purpose_expenditure":[["3639",25903230.65],["5512",11773990.26],["6171",9769486.89],["3631",5257054.26],["3113",4881898.92],["1031",3582209.47],["6399",3123066],["6112",2803359],["2219",2269524.95],["3745",2128435.84],["3636",1873284.79],["3722",1740871.25],["3723",1350992.35],["3421",1288562.73],["3111",1278017.98],["3314",778066.78],["2321",774864.99],["3141",752500],["1036",612000],["5399",569115],["2212",412867.08],["3613",355827.08],["3543",349600],["3399",339015.53],["6320",297464],["2310",285055.17],["2221",275622],["3349",271148.1],["3721",222790],["3429",137221.1],["6409",133700],["3632",119592.54],["6114",61368.48],["3612",31204.66],["4350",30000],["3319",16000],["6310",596.28]],"purpose_expenditure_total_czk":85849604.13}},"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."}}}}