{"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:00277908","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277908","name":"Město Hostinné","short_name":"Hostinné","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579297},"amounts":{"revenue_approved":174109687,"revenue_adjusted":185621455.99,"revenue_actual":182880498.98,"expense_approved":197665590.32,"expense_adjusted":209169751.31,"expense_actual":177483176.21,"tax_revenue":96708053.64,"nontax_revenue":5322108.3,"capital_revenue":8473859.51,"transfer_revenue":72376477.53,"current_expense":104281454.79,"capital_expense":73201721.42,"budget_balance":5397322.77,"cash_current":30365085.43,"cash_previous":31432213.61},"ratios":{"revenue_execution":0.98523362,"expense_execution":0.84851263,"balance_to_revenue":0.02951284,"cash_to_expense":0.17108712,"cash_yoy":-0.03395014,"capital_expense_share":0.41244316,"transfer_revenue_share":0.39575831},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277908/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277908"},"seo":{"slug":"hostinne","path":"/cz/municipalities/hostinne/"},"population":{"value":4113,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":174109687,"expenditure_czk":197665590.32,"financing_czk":23555903.32,"balance_czk":-23555903.32},{"stage":"revised","revenue_czk":185621455.99,"expenditure_czk":209169751.31,"financing_czk":23548295.32,"balance_czk":-23548295.32},{"stage":"actual","revenue_czk":182880498.98,"expenditure_czk":177483176.21,"financing_czk":-5397322.77,"balance_czk":5397322.77}],"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",89259456],["5331",30040300],["5011",22471050],["5171",10353000],["5169",8583415],["5031",6354616],["5365",3727080],["5023",2417453],["5032",2354058],["5222",1695000],["5139",1689000],["5021",1661931],["5213",1500000],["5903",1500000],["6901",1500000],["5499",1478933.72],["5154",1416400],["5223",870000],["5137",769000],["5163",690000],["5141",680000],["5153",676000],["6351",510000],["5168",500000],["5166",400000],["5329",312850],["5493",300000],["6349",300000],["5321",295810],["5492",273000],["5132",247000],["5164",234600],["6122",210000],["5151",203000],["6123",202000],["5167",187990],["5161",186000],["5175",181000],["5136",167000],["5162",157000],["5156",156300],["6322",150000],["5172",140000],["5038",115000],["5179",105073],["6130",100000],["5364",71274.6],["5362",66000],["5221",50000],["5173",47500],["5194",30000],["5339",30000],["5133",28500],["5229",10000],["5019",5000],["5041",4000],["5192",3000]],"economic_expenditure_total_czk":197665590.32,"economic_financing":[["8115",30740793.32],["8124",-7184890]],"economic_financing_total_czk":23555903.32,"economic_revenue":[["4222",55000000],["1211",42400000],["1121",21590000],["1111",16320000],["3112",9000000],["1511",4300000],["1122",3727080],["4112",3310700],["4131",3300000],["1345",2860000],["1113",2730000],["3111",2700000],["2324",1682400],["1112",1290000],["2131",805000],["1386",550000],["2141",400000],["1387",300000],["1343",285000],["2111",272500],["1361",246900],["2212",211000],["1381",200000],["1341",120000],["2329",79607],["2310",70000],["1342",60000],["2119",50000],["4121",50000],["1349",40000],["2139",40000],["2112",30000],["2321",25000],["2132",24000],["1334",20000],["2322",20000],["1335",500]],"economic_revenue_total_czk":174109687,"purpose_expenditure":[["4350",49330000],["6171",29782153.72],["3639",20845150],["3113",9355100],["3613",6674200],["2219",6523765],["3631",6280000],["3722",6217010],["6409",6094873],["3322",5768138],["2212",5701000],["3699",4780000],["3111",4399000],["5311",3996988],["3612",3891456],["6399",3727080],["6112",3244106],["5512",2278736],["3313",2072000],["2321",1606050],["3419",1600000],["3412",1593000],["5213",1528000],["3519",1500000],["3231",1280000],["3745",1225000],["6310",780000],["3632",604000],["4351",600000],["6320",590000],["3749",483000],["3635",400000],["3429",350000],["3900",326000],["3329",300000],["4359",287000],["4379",273910],["3421",265000],["3349",220000],["1036",170000],["2310",110000],["3326",110000],["3330",100000],["3399",77000],["6402",71274.6],["3319",67600],["2143",55000],["3744",52000],["3721",40000],["2341",38000],["1039",3000]],"purpose_expenditure_total_czk":197665590.32},"revised":{"economic_expenditure":[["6121",89806556],["5331",30040300],["5011",22386339],["5171",10317300],["5169",9673565],["5031",6354616],["5365",3730650],["5336",2443612.49],["5023",2417453],["5139",2398863],["5032",2354058],["5137",1894676],["5222",1770500],["5223",1770000],["5021",1752832],["6122",1738000],["6901",1628048.5],["5154",1602300],["5213",1500000],["5499",1478933.72],["6130",1392000],["6125",1350000],["5166",758130],["5163",690000],["5141",680000],["5153",663700],["5903",639224],["5492",607500],["5168",557700],["6351",510000],["5329",312769],["5493",300000],["6349",300000],["5321",295810],["5175",270177],["5164",235100],["5167",232790],["5151",204500],["6123",202000],["5364",190356.6],["5161",189810],["5136",182000],["5132",176200],["5156",160500],["5162",159900],["6322",150000],["5038",115000],["5179",105154],["5172",92000],["5194",79700],["5362",70500],["5173",53700],["5133",30500],["5339",30000],["5123",28610],["5811",21000],["5221",20000],["5366",19272],["5229",17000],["5192",9546],["5019",5000],["5041",4000]],"economic_expenditure_total_czk":209169751.31,"economic_financing":[["8115",30733185.32],["8124",-7184890]],"economic_financing_total_czk":23548295.32,"economic_revenue":[["4222",56870786.5],["1211",42400000],["1121",21590000],["1111",16320000],["3112",8493478],["4131",6223846],["4116",4869995.49],["1511",4300000],["1122",3730650],["4112",3310700],["3111",3206522],["1345",2840000],["1113",2730000],["2324",1820010],["1112",1290000],["2141",1200000],["2131",805000],["1386",710000],["1387",338000],["4213",336000],["1343",281430],["2111",272290],["1361",254150],["2212",216500],["2229",154354],["4111",150000],["1341",120000],["2119",110000],["1342",80000],["2329",79607],["2322",76000],["2310",70000],["4121",70000],["2122",60591],["1349",60000],["2139",42046],["2321",35000],["2112",30000],["4122",28000],["2132",24000],["1334",20000],["1381",1000],["1382",1000],["1335",500]],"economic_revenue_total_czk":185621455.99,"purpose_expenditure":[["4350",49333000],["6171",32062153.72],["3639",21263150],["3612",17124456],["3113",14710932.9],["3613",11844500],["3631",6280000],["3722",6225010],["3322",5817014],["2212",4976000],["2219",4535365],["5311",4075988],["6399",3730650],["6112",3244106],["6409",2821397.5],["5512",2329736],["3231",2043413.59],["3419",1660000],["3519",1500000],["3699",1480000],["3749",1373000],["3111",1153066],["3330",1060000],["6310",780000],["3412",765000],["5213",667224],["3632",655000],["4351",600000],["6320",590000],["3429",540000],["3745",455000],["3635",400000],["3900",345200],["3329",300000],["4379",273910],["3421",265000],["4359",259000],["3349",220000],["6402",209628.6],["1036",170000],["2321",156050],["6114",150000],["2310",110000],["3326",110000],["3313",104000],["3399",77000],["3319",67600],["2341",64200],["2143",54919],["3744",52000],["3721",40000],["2419",33000],["3523",5000],["3539",5000],["1039",3081]],"purpose_expenditure_total_czk":209169751.31},"actual":{"economic_expenditure":[["6121",69445161.72],["5331",30040300],["5011",21490703],["5169",8244633.66],["5171",7880812.21],["5031",5993909.87],["5365",3730650],["5336",2443612.49],["5023",2387763],["5032",2231057.8],["5139",2034864.75],["5137",1762420.08],["5222",1750000],["5223",1721550.16],["5021",1659013],["6122",1586046.4],["5154",1536161.48],["5213",1500000],["6130",1255896.3],["5499",1246554],["5163",673355.69],["5141",611676.8],["5166",587800],["5153",578598.2],["5492",576450],["5168",553389.41],["6351",510000],["5321",294665],["5493",267637],["5329",261690],["5175",231098.47],["5167",218534.44],["5164",215752.19],["6123",201005],["5151",191188],["5364",190356.6],["5136",166498.46],["5132",161523.95],["5162",153921.1],["5156",114910.77],["5038",110025.1],["5179",102561.18],["6322",102000],["6349",101612],["5161",91531],["5194",64213],["5362",55373],["5173",35511],["5123",28605.71],["5811",20546],["5366",19272],["5229",17000],["5172",11979],["5192",9000],["5339",5000],["5133",4645],["5041",3141.22]],"economic_expenditure_total_czk":177483176.21,"economic_financing":[["8124",-7184881.92],["8115",1787559.15]],"economic_financing_total_czk":-5397322.77,"economic_revenue":[["4222",56870786.5],["1211",41381999.05],["1121",22131531.3],["1111",15819824.87],["3112",6993478],["4131",6735995.54],["4116",4869995.49],["1511",4316930.07],["1122",3730650],["4112",3310700],["1345",2993046.59],["1113",2927447.47],["2324",1788385.39],["3111",1480381.51],["2141",1476579.3],["1112",1443027.08],["1386",806216.55],["2131",668764.17],["2111",360304.7],["4213",336000],["1387",316049.36],["1361",278278.04],["1343",273676],["2322",219736],["2212",206487.32],["2229",154354],["4111",150000],["1341",110520.95],["2119",96264.06],["1342",89235],["2329",79607],["2310",78457],["4121",75000],["1349",61289.31],["2122",60591],["2321",60000],["2139",44161],["4122",28000],["2132",21917.36],["1334",21102.21],["1381",6595.61],["2112",6500],["1335",380],["1382",254.18]],"economic_revenue_total_czk":182880498.98,"purpose_expenditure":[["4350",34834228.32],["6171",28737784.66],["3639",20932033.65],["3612",16723928.82],["3113",14593079.11],["3613",10916583.06],["3722",5909085.21],["3631",5808518.92],["3322",5525938.17],["5311",3936884.47],["6399",3730650],["2212",3215363.03],["6112",3148250.97],["2219",2334764],["5512",2154951.62],["3231",1849732.59],["3419",1660000],["3519",1500000],["3749",1229183.25],["3330",1060000],["3111",1048220.76],["6310",707295.39],["4351",600000],["6320",577737.1],["3412",540204.6],["6409",530981.25],["3429",452029],["3699",418317],["3900",323215],["3745",304872.59],["4379",273910],["3329",267637],["3632",236289.85],["3349",218118.24],["6402",209628.6],["2321",156050],["4359",143693.02],["6114",141463],["3635",132495],["3421",74795],["3313",54722.44],["3319",54717],["2143",54140],["3399",50247],["1036",27806],["2419",26786.06],["3721",22683.77],["2341",18179.04],["3523",5000],["3744",4271.65],["2310",3630],["1039",3081]],"purpose_expenditure_total_czk":177483176.21}},"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."}}}}