{"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:00263648","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263648","name":"Město Hoštka","short_name":"Hoštka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":564877},"amounts":{"revenue_approved":54037000,"revenue_adjusted":56051087.2,"revenue_actual":58200567.92,"expense_approved":62106000,"expense_adjusted":63118387.2,"expense_actual":46024787.37,"tax_revenue":42566628.75,"nontax_revenue":9536651.9,"capital_revenue":709692.17,"transfer_revenue":5387595.1,"current_expense":38112924.76,"capital_expense":7911862.61,"budget_balance":12175780.55,"cash_current":39293211.17,"cash_previous":27062409.16},"ratios":{"revenue_execution":1.0383486,"expense_execution":0.72918193,"balance_to_revenue":0.20920381,"cash_to_expense":0.8537402,"cash_yoy":0.45194801,"capital_expense_share":0.17190438,"transfer_revenue_share":0.09256946},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263648/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263648"},"seo":{"slug":"hostka","path":"/cz/municipalities/hostka/"},"population":{"value":1762,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":54037000,"expenditure_czk":62106000,"financing_czk":8069000,"balance_czk":-8069000},{"stage":"revised","revenue_czk":56051087.2,"expenditure_czk":63118387.2,"financing_czk":7067300,"balance_czk":-7067300},{"stage":"actual","revenue_czk":58200567.92,"expenditure_czk":46024787.37,"financing_czk":-12175780.55,"balance_czk":12175780.55}],"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",15800000],["5169",8545000],["5171",8294000],["5331",5305000],["5011",5060000],["6130",2000000],["5023",1950000],["6122",1700000],["5031",1520000],["5154",1454000],["6909",1400000],["5909",990000],["5151",963000],["5153",920000],["5222",785720],["5499",660000],["5032",615000],["5139",456000],["5166",420000],["5021",347280],["5163",312000],["5223",300000],["5155",270000],["5156",259000],["5362",212000],["5194",180000],["5137",150000],["5168",150000],["5132",125000],["5162",104000],["5221",100000],["5175",95000],["5365",85000],["5339",70000],["5492",70000],["5167",60000],["5213",60000],["5329",50000],["5179",30000],["5493",30000],["5903",30000],["5038",20000],["5138",20000],["5152",20000],["5122",16000],["5136",16000],["5019",15000],["5364",15000],["5161",12000],["5164",12000],["5321",7000],["5039",5000],["5041",5000],["5173",5000],["5176",5000],["5133",4000],["5131",2000]],"economic_expenditure_total_czk":62106000,"economic_financing":[["8115",8069000]],"economic_financing_total_czk":8069000,"economic_revenue":[["1211",18850000],["1121",9594000],["1111",6947000],["2132",3916500],["4216",2705000],["1511",2406000],["2111",2333000],["1113",1213000],["1345",1100000],["2324",755000],["2131",750000],["4116",700000],["1112",575000],["4112",522100],["2141",350500],["4222",350000],["1386",275000],["4121",176000],["1122",100000],["3111",100000],["1381",80000],["1361",60000],["1341",50000],["1387",45000],["4111",32900],["2119",20000],["1343",15000],["2112",15000],["2133",1000]],"economic_revenue_total_czk":54037000,"purpose_expenditure":[["2321",10100000],["6171",8452280],["3612",7606000],["3113",5305000],["3639",5257000],["6112",2429000],["6409",2390000],["4351",2305000],["3725",2000000],["3722",1954000],["2219",1800000],["2212",1400000],["3419",1275000],["3631",1200000],["3412",1070000],["3613",1020000],["3322",894000],["3745",760000],["3632",603000],["5512",602000],["2115",400000],["3900",345720],["3421",341000],["3619",340000],["3330",300000],["6399",285000],["3341",250000],["3399",218000],["3319",215000],["1039",200000],["3429",161000],["6320",130000],["2341",125000],["4329",70000],["3349",60000],["3525",50000],["3724",50000],["6114",32000],["5213",30000],["3392",27000],["6310",20000],["6402",15000],["3599",10000],["3314",9000]],"purpose_expenditure_total_czk":62106000},"revised":{"economic_expenditure":[["5171",10033000],["5169",9788000],["6121",7755000],["5011",5390000],["5331",3835000],["6909",3715000],["6130",2000000],["5023",1950000],["6122",1810000],["5909",1751500],["5154",1549000],["5031",1540000],["5336",1270797.1],["5151",1228000],["5153",920000],["5222",842720],["5139",837500],["5499",740000],["5155",670000],["5032",615000],["5166",559000],["6125",500000],["5021",372280],["5137",340000],["5163",312000],["5223",300000],["5194",285000],["5156",259000],["5362",232000],["5365",165000],["5168",150000],["5175",130000],["5132",125000],["5366",124590.1],["5162",110000],["5221",100000],["6119",100000],["5339",85000],["5492",75000],["5167",62000],["5213",60000],["5364",55000],["5329",50000],["5179",30000],["5493",30000],["5903",30000],["5164",22000],["5176",22000],["5038",20000],["5138",20000],["5152",20000],["6123",20000],["5122",16000],["5136",16000],["5019",15000],["5173",15000],["5161",12000],["5363",10000],["5321",7000],["5192",6000],["5039",5000],["5041",5000],["5133",4000],["5131",2000]],"economic_expenditure_total_czk":63118387.2,"economic_financing":[["8115",7067300]],"economic_financing_total_czk":7067300,"economic_revenue":[["1211",18850000],["1121",9594000],["1111",6947000],["2132",3916500],["4116",3812147.1],["1511",2406000],["2111",2333000],["1113",1213000],["1345",1100000],["2324",755000],["2131",750000],["1112",575000],["4112",548800],["3111",450000],["3113",360000],["2141",350500],["4222",350000],["4122",313650],["1386",275000],["1122",180000],["4121",176000],["2119",170000],["2229",124590.1],["1387",113000],["2322",89000],["1381",80000],["1343",60000],["1361",60000],["1341",50000],["4111",32900],["2112",15000],["2133",1000]],"economic_revenue_total_czk":56051087.2,"purpose_expenditure":[["6171",9708280],["3612",9681000],["3113",5810797.1],["3639",5652000],["6409",5556090.1],["4351",2512000],["6112",2451000],["2212",2443000],["2219",2221000],["3722",2174000],["3725",2070000],["3419",1525000],["3412",1280000],["3631",1235000],["3613",1115000],["3322",944000],["3745",910000],["5512",790000],["3632",603000],["2115",499000],["6399",365000],["3399",362000],["3421",359000],["3900",345720],["3619",340000],["3330",300000],["3319",277000],["3341",250000],["1039",200000],["2341",179000],["3429",169000],["3724",150000],["6320",130000],["2321",117000],["4329",85000],["3349",60000],["3392",57000],["3525",50000],["6114",33500],["5213",30000],["6310",20000],["2342",15000],["6402",15000],["2310",10000],["3599",10000],["3314",9000]],"purpose_expenditure_total_czk":63118387.2},"actual":{"economic_expenditure":[["5169",8257031.64],["5171",6461222.77],["5011",5199921],["6121",5055796.64],["5331",3831859],["5023",1705946],["6130",1580021],["5031",1498854],["5336",1270797.1],["5154",1218975.87],["5151",1167197],["5222",732720],["5139",726262.45],["6122",671446.85],["5032",629011],["5166",553575],["5499",544223.4],["5155",515547.4],["5153",498415.74],["6125",492655.57],["5223",306000],["5163",296695.3],["5021",284827],["5194",282687],["5137",261560.64],["5362",258394],["5156",244603.97],["5909",170198.14],["5365",164010],["5168",153184.96],["5162",100643.88],["5175",95764.4],["6119",93792.55],["5366",87590.1],["5339",80278],["5132",68346.86],["5213",60000],["5167",53860.9],["5364",52222],["5492",45000],["5179",36687.95],["5038",21834],["5176",19748.9],["6123",18150],["5329",17680],["5164",16714],["5019",16671.52],["5138",15663],["5122",15336],["5136",15203],["5173",10687],["5363",10000],["5161",8302],["5321",7800],["5192",6000],["5039",5641.3],["5041",5160.37],["5493",5000],["5131",1369.2]],"economic_expenditure_total_czk":46024787.37,"economic_financing":[["8115",-12230802.01],["8901",55021.46]],"economic_financing_total_czk":-12175780.55,"economic_revenue":[["1211",18522533.81],["1121",9910989.68],["1111",6812066.54],["2132",4671716.3],["4116",4122645.1],["1511",3473804.3],["2111",2374623.2],["1113",1310545.24],["1345",1079073],["2324",937055.11],["1112",646132.12],["2131",635114],["4112",548800],["1386",361082.85],["3113",357288.17],["3111",352404],["4222",350000],["4122",313650],["2141",287893.72],["2322",219227],["2119",176263.12],["1122",164010],["1387",141527.86],["2229",129532.1],["1343",59024.5],["2329",48563.28],["1341",46603],["1361",36270],["4111",32500],["2310",31178.07],["4121",20000],["2112",14878],["2139",7008],["1381",2920.08],["2212",2500],["2133",1100],["1382",45.77]],"economic_revenue_total_czk":58200567.92,"purpose_expenditure":[["6171",9050733.15],["3612",6555063.02],["3113",5784141.67],["3639",3906355.8],["2212",2752432.02],["4351",2333252.49],["3722",2141704.24],["6112",2127396.9],["3725",1933924.16],["3419",1034734.61],["3322",891326.88],["3613",736339.77],["3631",700549.8],["3412",671158.77],["3745",658628.28],["5512",626566.28],["2219",577819.04],["2115",498762],["6399",400127],["3399",347373.4],["3330",306000],["6409",231414.62],["3900",203720],["3341",193073.02],["3421",181567.61],["2341",160243],["3619",150506],["6320",139426],["3429",131043.66],["3724",109328.62],["3319",99551.37],["4329",80278],["2321",61692],["3525",50000],["3392",41576.35],["3349",37547],["6114",32378],["6310",16953.3],["2342",14399],["6402",14302],["3632",14151],["3599",10000],["3314",8930],["2310",8317.54]],"purpose_expenditure_total_czk":46024787.37}},"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."}}}}