{"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:00241237","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241237","name":"Město Hostivice","short_name":"Hostivice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539244},"amounts":{"revenue_approved":232948084,"revenue_adjusted":290825569.3,"revenue_actual":325456772.22,"expense_approved":422912925.71,"expense_adjusted":520611578.25,"expense_actual":329994292.29,"tax_revenue":245373764.71,"nontax_revenue":29744641.69,"capital_revenue":12872000,"transfer_revenue":37466365.82,"current_expense":246369999.02,"capital_expense":83624293.27,"budget_balance":-4537520.07,"cash_current":225248488.88,"cash_previous":229786008.95},"ratios":{"revenue_execution":1.11907895,"expense_execution":0.63385892,"balance_to_revenue":-0.01394201,"cash_to_expense":0.68258298,"cash_yoy":-0.01974672,"capital_expense_share":0.25341133,"transfer_revenue_share":0.11511933},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241237/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241237"},"seo":{"slug":"hostivice","path":"/cz/municipalities/hostivice/"},"population":{"value":9226,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":232948084,"expenditure_czk":422912925.71,"financing_czk":189964841.71,"balance_czk":-189964841.71},{"stage":"revised","revenue_czk":290825569.3,"expenditure_czk":520611578.25,"financing_czk":229786008.95,"balance_czk":-229786008.95},{"stage":"actual","revenue_czk":325456772.22,"expenditure_czk":329994292.29,"financing_czk":4537520.07,"balance_czk":-4537520.07}],"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",98000000],["5331",95945100],["6349",40000000],["5011",32104000],["5901",31842925.71],["5171",31736000],["5169",20436500],["6123",13200000],["5031",8719600],["5323",6000000],["6130",5000000],["6111",4500000],["5137",4375000],["5023",3704000],["5032",3226800],["5222",2830000],["5139",2393000],["5362",2350000],["6125",2000000],["5154",1710000],["5168",1600000],["5166",1400000],["5499",1000000],["6129",950000],["5163",730000],["5021",710000],["5164",675000],["5161",610000],["5167",536000],["5132",505000],["5172",500000],["5903",500000],["5194",480000],["5162",478000],["5153",445000],["5156",317000],["5329",300000],["5175",261000],["5038",220000],["5179",140000],["5019",100000],["5151",82000],["5192",82000],["5173",74000],["5029",66200],["5136",35000],["5039",33800],["5133",10000]],"economic_expenditure_total_czk":422912925.71,"economic_financing":[["8115",189964841.71]],"economic_financing_total_czk":189964841.71,"economic_revenue":[["1211",80000000],["1121",45000000],["1511",38010000],["1111",25000000],["4112",12000000],["2132",8098084],["1345",8000000],["1113",6000000],["2324",3070000],["2131",3000000],["1112",2000000],["2111",960000],["1361",900000],["1341",640000],["1342",180000],["1343",70000],["2141",20000]],"economic_revenue_total_czk":232948084,"purpose_expenditure":[["3113",62804200],["3639",57725000],["6171",48785000],["6409",39942925.71],["2212",36550000],["2321",35500000],["3111",25571400],["3631",24400000],["3319",15934500],["5311",14455200],["5512",13316000],["3412",9550000],["2221",6000000],["6112",5155200],["3699",5100000],["4351",3780000],["3745",2600000],["3724",2588000],["3612",2150000],["2310",2000000],["3613",1500000],["3722",1200000],["3635",1000000],["3744",950000],["2117",803500],["3399",800000],["3632",630000],["3721",600000],["5213",500000],["6320",500000],["2229",150000],["4359",120000],["3421",102000],["3326",100000],["6310",50000]],"purpose_expenditure_total_czk":422912925.71},"revised":{"economic_expenditure":[["5901",132216197.61],["5331",101531910],["5171",51054400],["6349",39306000],["6121",36923000],["5011",33778461],["5169",20886229.12],["6123",14000000],["6351",10714545],["5031",9158276],["6130",7150000],["5329",6500000],["6111",6295413.95],["5323",6000000],["5365",4298490],["5023",3822500],["5032",3443588],["5222",3330000],["5137",2676000],["5362",2586000],["5336",2531890.4],["5139",2442286.27],["5168",2424000],["6125",1543000],["5154",1510000],["5166",1499000],["5366",1243302],["5499",1186286],["5021",1089444],["6323",1000000],["5163",819000],["6129",763000],["5164",687000],["5903",591565],["5167",556000],["5194",540000],["5153",445000],["5162",444999],["5024",442238],["5132",422000],["5161",411500],["5156",384000],["6322",222158],["5038",220000],["5179",220000],["5172",200000],["5175",180418.9],["5173",179000],["6122",154000],["6119",127000],["5192",100000],["5151",81900],["5029",66200],["5019",60000],["5364",37833],["5136",36400],["5039",33800],["5492",27900],["5133",10000],["5199",8446],["6127",1]],"economic_expenditure_total_czk":520611578.25,"economic_financing":[["8115",229786008.95]],"economic_financing_total_czk":229786008.95,"economic_revenue":[["1211",84295000],["1121",45000000],["1511",38010000],["1111",32053000],["4216",16814594.37],["4112",10742700],["1345",8701000],["2132",8074784],["2324",6956762],["1113",6082500],["4116",4597238.67],["1122",4298490],["2131",3992800],["2141",3605600],["1112",2591800],["4122",2292158],["1386",1805000],["2111",1742346],["1361",1313100],["2322",1309510],["2229",1244269.26],["2212",823300],["4121",733490],["1387",700000],["2329",653000],["1341",640000],["4222",550000],["1342",310000],["1343",236000],["1334",204400],["4111",182500],["4113",139427],["2119",77800],["2321",30000],["1349",23000]],"economic_revenue_total_czk":290825569.3,"purpose_expenditure":[["6409",141224641.61],["3113",78589067.4],["3639",66725000],["6171",51753476.95],["2321",39500000],["3111",22258080],["3319",19389500],["5311",16302438],["3631",13400000],["5512",13354510],["2212",9050000],["3699",7350000],["2221",6000000],["4351",5507600],["6112",5334365],["6399",4298490],["3745",2600000],["3412",2550000],["3612",2150000],["2310",2000000],["3613",2000000],["3724",1588000],["3322",1000000],["3635",1000000],["3744",950000],["2117",803500],["3399",800000],["3632",630000],["3721",600000],["5213",600000],["6320",500000],["6114",243076.29],["2229",150000],["4359",120000],["3421",102000],["3326",100000],["6310",50000],["6402",37833]],"purpose_expenditure_total_czk":520611578.25},"actual":{"economic_expenditure":[["5331",101531910],["5171",41149219.9],["6349",38512000],["5011",32020459],["6121",24462073.01],["5169",15564160.84],["6351",10714545],["5031",8832237],["5329",6488000],["6111",4751314.26],["5323",4522045],["5365",4298490],["5023",3623795],["5032",3323324],["5222",3164722],["6130",3093686],["5362",2536684],["5336",2531890.4],["5168",2399939.54],["5139",2063377.71],["5137",1362795.31],["5154",1345038.12],["5166",1247929.06],["5366",1243302],["5499",1167867],["6323",1000000],["5021",769462],["5163",615855.4],["5164",601785],["6123",484585],["5167",470767.97],["5024",442209],["5161",407794.47],["5132",355873.32],["5156",340028.41],["5162",337180.13],["5153",299483.82],["5179",219750],["6322",217800],["5194",202847.6],["5173",164662.41],["5172",155012.23],["6122",153065],["5038",147510],["6119",126324],["5175",125775.86],["6125",108900],["5151",58077],["5019",56533.3],["5364",37833],["5136",35068.28],["5029",34735.49],["5492",27900],["5192",19112],["5039",19110.45],["5199",8446],["6127",1]],"economic_expenditure_total_czk":329994292.29,"economic_financing":[["8117",40000000],["8118",-40000000],["8115",4537520.07]],"economic_financing_total_czk":4537520.07,"economic_revenue":[["1211",92797405.61],["1121",49722528.85],["1511",38868059.23],["1111",35666146.46],["4216",16814594.37],["3111",12872000],["4112",10742700],["1345",8737403.47],["2132",8159852.19],["2324",6965187.02],["1113",6568900.98],["4116",5842704.6],["2131",4466109.49],["1122",4298490],["2141",3939918.51],["1112",3240371.52],["4122",2425356],["2111",1920042],["1386",1811376.12],["1361",1497160],["2322",1309699],["2229",1244269.26],["2212",855652.52],["4121",733497.56],["1387",709649.3],["2329",653001],["1341",640136],["4222",550000],["1342",336750],["1343",237059],["4111",218086.29],["1334",204466.7],["2119",200910.7],["4113",139427],["2321",30000],["1349",23678.49],["1381",14182.98]],"economic_revenue_total_czk":325456772.22,"purpose_expenditure":[["3113",70190989.86],["3639",66210963.62],["6171",46750409.85],["2321",36688817.86],["3111",20210119.22],["3319",19389500],["5311",13309541.08],["3631",11797375.58],["6409",7059747],["2212",5003953.89],["6112",4995450.32],["4351",4608019.06],["2221",4522045],["6399",4298490],["3699",3257641],["3745",1600563.86],["3412",1488012.69],["3724",1304272.6],["5512",1223640.7],["3322",1000000],["3613",959379.18],["2117",800500],["3612",629834.56],["3721",572523.32],["6320",380488],["3632",322691.1],["3399",309430.57],["2310",249623],["6114",243076.29],["3744",183545.36],["3421",87204.22],["3326",85375.5],["4359",65276],["3635",59290],["2229",53796.6],["6402",37833],["6310",36522.4],["5213",8350]],"purpose_expenditure_total_czk":329994292.29}},"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."}}}}