{"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:00262820","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262820","name":"Město Hodkovice nad Mohelkou","short_name":"Hodkovice nad Mohelkou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564061},"amounts":{"revenue_approved":85150000,"revenue_adjusted":94562202.75,"revenue_actual":99165421.56,"expense_approved":95150000,"expense_adjusted":149562202.75,"expense_actual":148085989.52,"tax_revenue":72598753.19,"nontax_revenue":12015228.62,"capital_revenue":0,"transfer_revenue":14551439.75,"current_expense":90545952.47,"capital_expense":57540037.05,"budget_balance":-48920567.96,"cash_current":8220575.09,"cash_previous":19090910.05},"ratios":{"revenue_execution":1.04867927,"expense_execution":0.99012977,"balance_to_revenue":-0.49332285,"cash_to_expense":0.05551217,"cash_yoy":-0.56939847,"capital_expense_share":0.38855828,"transfer_revenue_share":0.14673905},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262820/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262820"},"seo":{"slug":"hodkovice-nad-mohelkou","path":"/cz/municipalities/hodkovice-nad-mohelkou/"},"population":{"value":3013,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":85150000,"expenditure_czk":95150000,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"revised","revenue_czk":94562202.75,"expenditure_czk":149562202.75,"financing_czk":55000000,"balance_czk":-55000000},{"stage":"actual","revenue_czk":99165421.56,"expenditure_czk":148085989.52,"financing_czk":48920567.96,"balance_czk":-48920567.96}],"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":[["5331",17317000],["5011",14391000],["5169",14150100],["6121",8940000],["5901",7489764],["5171",5511000],["5031",4293000],["5023",2300000],["5365",2000000],["5021",1823000],["5154",1803000],["5152",1780000],["5032",1635500],["5141",1400000],["5168",1314000],["5139",1289500],["5179",950500],["5137",860000],["5163",760000],["5323",630000],["5362",618000],["5151",607500],["5229",524000],["5153",432000],["5162",358000],["5167",315000],["5903",250000],["5166",220000],["6119",150000],["5194",142000],["5156",127000],["5136",115000],["5161",86000],["5038",81000],["5172",80000],["5134",65000],["5175",56000],["5164",54000],["6130",49000],["5364",40136],["5173",25500],["5041",20000],["5122",15000],["5132",15000],["5199",14000],["5019",10000],["5138",10000],["5329",10000],["5155",9000],["5133",5000],["5192",5000],["5811",3000],["5909",1500]],"economic_expenditure_total_czk":95150000,"economic_financing":[["8115",11500000],["8124",-1500000]],"economic_financing_total_czk":10000000,"economic_revenue":[["1211",30000000],["1121",13000000],["1111",9800000],["1511",7000000],["2111",5226000],["4216",5120000],["4112",2748900],["2132",2242150],["1113",2100000],["1345",2100000],["1122",2000000],["2324",1150000],["1112",550000],["2329",402000],["1386",380000],["2131",260000],["4116",221100],["1361",150000],["1387",130000],["2141",106850],["3111",100000],["1341",90000],["4111",84000],["2119",80000],["2133",49000],["1334",20000],["1343",20000],["1346",10000],["2112",5000],["2212",5000]],"economic_revenue_total_czk":85150000,"purpose_expenditure":[["6171",15565000],["3639",11705984],["4351",10955000],["3636",7489764],["2212",6670000],["3113",3890000],["3723",3200000],["3111",3136100],["6112",3120000],["3429",2900000],["3613",2859000],["6399",2600000],["3722",2250000],["2321",2000000],["6310",1460000],["3412",1372000],["3631",1200000],["3612",1087000],["1031",1030000],["5512",963000],["3745",723000],["6320",705000],["3399",703000],["3726",600000],["1032",572500],["3392",533000],["3326",481000],["3313",470000],["3519",465000],["1070",400000],["3314",353000],["3419",352000],["3421",352000],["3632",340000],["4199",340000],["2292",330000],["5311",323000],["2294",300000],["5213",250000],["3635",150000],["3349",147000],["2223",138000],["6114",100000],["2143",88000],["3341",82000],["2219",75000],["1036",70000],["3229",60000],["6402",40136],["3239",30000],["2310",28000],["1014",25000],["6223",24016],["3525",20000],["3721",15000],["3322",10000],["1099",2500]],"purpose_expenditure_total_czk":95150000},"revised":{"economic_expenditure":[["6201",39053000],["5331",18217000],["6121",17893000],["5171",16877300],["5011",13912882],["5169",13027600],["5031",4344413],["5141",2481000],["5023",2470000],["5152",2120100],["5021",1961300],["5139",1706355],["5032",1688283],["5154",1676000],["5336",1457776.4],["5362",1455000],["5365",1201000],["5179",1128700],["5168",1064000],["5151",768200],["5163",765000],["5323",630000],["5229",560200],["6122",469000],["5162",346400],["5153",303300],["5167",291200],["6351",240000],["5166",220000],["5901",142694.35],["5137",140500],["5136",130000],["5194",115400],["5156",90000],["5161",71000],["5038",70400],["5364",69099],["5175",59000],["5164",56000],["6130",49000],["6142",37000],["5134",36400],["5173",31500],["5138",20000],["5329",20000],["5903",19000],["5199",18300],["5132",12600],["5155",9000],["5122",8800],["5019",7000],["5492",6000],["5192",5000],["5223",5000],["5133",3000],["5041",2500]],"economic_expenditure_total_czk":149562202.75,"economic_financing":[["8123",39000000],["8115",17500000],["8124",-1500000]],"economic_financing_total_czk":55000000,"economic_revenue":[["1211",30000000],["1121",13500000],["1111",9800000],["1511",7000000],["2111",5226000],["4122",4914910],["4216",4274884.65],["4112",2748900],["2132",2242150],["4116",2192745.33],["1113",2100000],["1345",2100000],["1122",2000000],["2324",1940000],["2212",1037000],["1112",550000],["1386",430000],["4213",428800],["2329",407000],["2131",360000],["4222",334999.77],["2119",180000],["1361",150000],["1387",130000],["2141",106850],["3111",100000],["1341",90000],["4111",85000],["2133",49000],["2229",28963],["1334",20000],["1343",20000],["1346",10000],["2112",5000]],"economic_revenue_total_czk":94562202.75,"purpose_expenditure":[["3639",49927057],["3613",15587300],["6171",14865000],["4351",11266400],["2212",6816000],["3113",5439322],["3314",4009000],["2321",3881000],["3111",3514554.4],["6112",3504000],["3723",3121400],["6399",2638000],["3429",2634000],["6310",2541000],["3421",2076000],["3722",1889000],["5512",1561160],["3412",1542900],["2219",1357000],["3612",1287000],["1031",1040000],["3313",751000],["6320",705000],["3745",701600],["5311",694000],["3631",640000],["3399",634500],["1032",621500],["3519",600400],["2221",462000],["3392",417000],["3419",413700],["2292",330000],["2294",300000],["1070",244000],["3744",231000],["3632",173000],["2223",157600],["3349",147000],["3636",142694.35],["6114",101000],["3341",92000],["3322",79000],["1036",74500],["6402",69099],["3229",60000],["2143",38000],["3239",30000],["2310",28000],["3721",26000],["1014",25000],["6223",24016],["3525",20000],["5213",19000],["3326",11000],["1099",2500]],"purpose_expenditure_total_czk":149562202.75},"actual":{"economic_expenditure":[["6201",39052879.5],["5331",18217000],["6121",17742237.75],["5171",16798235.8],["5011",13810716],["5169",12926059.66],["5031",4311123],["5141",2479452.73],["5023",2459586],["5152",2110311.58],["5021",1936693],["5139",1639914.97],["5032",1599818],["5154",1572111.4],["5336",1457776.4],["5362",1444892],["5365",1200010],["5179",1127585.74],["5168",985185.85],["5151",741331.58],["5163",708160.39],["5323",627800],["5229",553669],["6122",468619.8],["5153",292747.64],["5162",291535.14],["6351",240000],["5167",230801.9],["5166",194321.63],["5136",116623],["5137",111690.37],["5194",88196.8],["5156",80287.73],["5364",69099],["5161",68301],["5038",64204],["5164",55476.1],["5175",47649.86],["6142",36300],["5173",26464],["5329",20000],["5199",18260],["5132",12574],["5134",12347],["5155",8954],["5138",6929],["5019",6596],["5492",6000],["5223",5000],["5192",2500],["5041",1395.2],["5133",566]],"economic_expenditure_total_czk":148085989.52,"economic_financing":[["8123",39000000],["8115",10820567.96],["8124",-1500000],["8901",600000]],"economic_financing_total_czk":48920567.96,"economic_revenue":[["1211",29867048.55],["1121",15986092.23],["1111",11445160.62],["1511",7303729.36],["2111",5793371.97],["4122",4914910],["4216",4274884.65],["4112",2748900],["2132",2315741.92],["4116",2192745.33],["1345",2149127],["1113",2113437.87],["2324",2086220.09],["1122",1200010],["2212",1048998.8],["1112",1042102.6],["1386",582455.36],["2131",426693],["4222",334999.77],["1334",300316.02],["1361",254850],["1387",228273.67],["2119",186222.92],["1341",90027],["4111",85000],["2141",52936.78],["2133",49704],["2229",28963],["1343",21540],["2329",20041.14],["1346",9900],["2112",5125],["1381",4676.65],["2123",1210],["1382",6.26]],"economic_revenue_total_czk":99165421.56,"purpose_expenditure":[["3639",49739185.37],["3613",15575233.94],["6171",14580707.44],["4351",11255617.03],["2212",6813434.55],["3113",5439322],["3314",3948300.7],["2321",3864446.56],["3111",3514383.4],["6112",3452241.22],["3723",3120889.55],["6399",2636864],["3429",2619456],["6310",2529254.12],["3421",2075884],["3722",1883144.43],["3412",1467172.22],["5512",1380062.6],["2219",1353312.62],["3612",1277450],["1031",1034799.83],["3313",693925.33],["5311",673748.8],["6320",658835],["3745",654108.7],["3399",633196.54],["3631",629007.44],["1032",621413.98],["3519",594871.35],["2221",461419.68],["3392",389628.07],["3419",380213.39],["2292",328900],["2294",298900],["1070",239660.3],["3744",230652],["3632",159004.93],["2223",147439],["3349",139222.74],["3341",91651],["3322",74908],["1036",74400],["6402",69099],["6114",66765.85],["3229",60000],["3239",29900],["3721",25439.14],["6223",24016],["1014",22542.3],["3525",20000],["2310",16001.2],["3326",7280],["2143",6351.2],["1099",2327]],"purpose_expenditure_total_czk":148085989.52}},"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."}}}}