{"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:00301329","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00301329","name":"Městys Hustopeče nad Bečvou","short_name":"Hustopeče nad Bečvou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":513768},"amounts":{"revenue_approved":61767000,"revenue_adjusted":66547575.88,"revenue_actual":91450021.8,"expense_approved":95860000,"expense_adjusted":109553218.71,"expense_actual":96916348.15,"tax_revenue":44714569.85,"nontax_revenue":14883793.06,"capital_revenue":24982040,"transfer_revenue":6869618.89,"current_expense":52355475.68,"capital_expense":44560872.47,"budget_balance":-5466326.35,"cash_current":39539901.53,"cash_previous":47122340.94},"ratios":{"revenue_execution":1.37420515,"expense_execution":0.88465085,"balance_to_revenue":-0.05977392,"cash_to_expense":0.40797969,"cash_yoy":-0.16090965,"capital_expense_share":0.45978695,"transfer_revenue_share":0.07511883},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00301329/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00301329"},"seo":{"slug":"hustopece-nad-becvou","path":"/cz/municipalities/hustopece-nad-becvou/"},"population":{"value":1721,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":61767000,"expenditure_czk":95860000,"financing_czk":34093000,"balance_czk":-34093000},{"stage":"revised","revenue_czk":66547575.88,"expenditure_czk":109553218.71,"financing_czk":43005642.83,"balance_czk":-43005642.83},{"stage":"actual","revenue_czk":91450021.8,"expenditure_czk":96916348.15,"financing_czk":5466326.35,"balance_czk":-5466326.35}],"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",25267453.74],["5171",13898000],["6130",10200000],["5011",8142000],["5169",7175100],["5331",5320000],["5151",5035000],["5365",2500000],["5031",2216000],["6122",1773000],["5154",1497000],["5023",1400000],["6123",1400000],["5139",1294200],["5153",1076000],["5021",1013700],["5032",857000],["5137",661924],["5163",610000],["5222",589000],["5499",560000],["5168",512000],["5156",390500],["5323",340000],["5362",268100],["6125",250000],["5141",240000],["5329",159900],["5162",158100],["5136",153000],["5175",109500],["6119",100000],["5167",88900],["5179",71000],["5164",64500],["5123",57000],["5194",51000],["5161",47500],["5492",37000],["5134",34000],["5138",33000],["5173",33000],["5038",32000],["5132",22000],["5172",20000],["5321",18000],["5223",15000],["5131",14000],["5176",12000],["5366",11546.26],["5041",10000],["5122",10000],["5133",8000],["5909",3076],["5039",1000]],"economic_expenditure_total_czk":95860000,"economic_financing":[["8117",30000000],["8115",6000000],["8113",3500000],["8114",-3500000],["8124",-1907000]],"economic_financing_total_czk":34093000,"economic_revenue":[["1211",18400000],["2111",10229000],["1121",9400000],["1111",6800000],["1511",2800000],["1122",2500000],["2132",2375000],["4216",2093000],["1345",1600000],["1113",1100000],["4112",1080000],["2141",700000],["1112",550000],["3111",500000],["2324",340000],["1386",250000],["2131",231000],["2321",210000],["1387",150000],["1361",110000],["4111",96000],["1356",50000],["4121",48000],["1341",40000],["1334",30000],["1343",30000],["2119",20000],["2212",20000],["2112",15000]],"economic_revenue_total_czk":61767000,"purpose_expenditure":[["3113",19865453.74],["3744",10400000],["6171",8800000],["3322",8000000],["2310",7600000],["4351",5302000],["2219",5000000],["2321",3100000],["6399",2750000],["3613",2500000],["3639",2300000],["2212",2000000],["3392",2000000],["6112",1900000],["3722",1800000],["1031",1500000],["3745",1500000],["3631",1200000],["3319",1000000],["5512",1000000],["3111",980000],["3314",860000],["6320",550000],["3412",500000],["3632",500000],["1019",350000],["2295",340000],["3612",300000],["6310",300000],["3419",270000],["3349",160000],["3721",160000],["3341",150000],["5311",120000],["3326",110000],["3399",100000],["3429",100000],["3635",100000],["5213",100000],["6114",96000],["4359",60000],["2143",40000],["3421",35000],["2221",20000],["4371",15000],["6402",11546.26],["2223",10000],["3741",4000],["3633",1000]],"purpose_expenditure_total_czk":95860000},"revised":{"economic_expenditure":[["6121",30605453.74],["5171",11010500],["6130",9419000],["5169",8847856.71],["5011",8393000],["6122",7188000],["5151",5835000],["5331",5320000],["5365",2981200],["5137",2348468],["5031",2298600],["5139",1531300],["5154",1527393],["5023",1400000],["6123",1400000],["5021",1207700],["5153",1141923],["5222",1011000],["5032",888000],["5499",729000],["5163",610000],["5168",501000],["6119",436000],["5156",381840],["5323",354462],["5362",269100],["5141",240000],["5162",193300],["5136",176000],["5175",169700],["5329",159900],["5167",92200],["6125",80000],["6142",79000],["5179",68000],["5164",67500],["5123",57000],["5492",52000],["5166",51000],["5194",50000],["5161",49000],["5172",47200],["5038",35000],["5134",35000],["5138",33000],["5173",32300],["5321",27000],["5132",22000],["5131",18000],["5223",15000],["5364",11546.26],["5041",10000],["5122",10000],["5221",10000],["5133",8000],["5019",6500],["5039",3200],["5909",3076],["5176",3000],["5363",2000],["5192",1000]],"economic_expenditure_total_czk":109553218.71,"economic_financing":[["8117",30000000],["8115",14912642.83],["8113",3500000],["8114",-3500000],["8124",-1907000]],"economic_financing_total_czk":43005642.83,"economic_revenue":[["1211",18400000],["2111",10489000],["1121",9400000],["1111",6800000],["1122",2980000],["1511",2800000],["2132",2545000],["4216",2457946.54],["4122",1845100],["1345",1600000],["4222",1116956.71],["1113",1100000],["4112",927600],["2141",750000],["1112",550000],["3111",500000],["2324",489000],["1386",270000],["2321",240000],["2131",231000],["4111",182379.17],["1361",170000],["1387",150000],["3113",132000],["4116",103093.46],["1334",60000],["1356",55000],["4121",48000],["2212",47500],["1341",40000],["1343",30000],["2119",20000],["2112",18000]],"economic_revenue_total_czk":66547575.88,"purpose_expenditure":[["3113",31665453.74],["3744",9697000],["6171",8800000],["2310",7600000],["2219",6550000],["4351",5302000],["2321",3700000],["6399",3230000],["3392",3073000],["3322",3044000],["3639",2480000],["3722",2402756.71],["3631",2110000],["3612",2100000],["3613",2000000],["6112",1900000],["3745",1700000],["1031",1500000],["3319",1400000],["5512",1170000],["3314",1045000],["2212",1000000],["3111",980000],["6320",550000],["3412",500000],["3632",500000],["3635",436000],["2115",410000],["2295",354462],["1019",350000],["6310",300000],["3419",290000],["3429",200000],["3349",160000],["3721",160000],["3341",150000],["5311",120000],["3326",110000],["3399",100000],["5213",100000],["6114",96000],["4359",60000],["3421",45000],["2143",40000],["2221",20000],["4371",15000],["6402",11546.26],["1014",11000],["2223",10000],["3741",4000],["3633",1000]],"purpose_expenditure_total_czk":109553218.71},"actual":{"economic_expenditure":[["6121",29910381.56],["5011",8079236],["5171",7720734.85],["6122",7112523.12],["5169",7065477.99],["6130",6006767.5],["5151",5810968.23],["5331",5320000],["5365",2979840],["5031",2266622],["5137",2148625.07],["6123",1376500],["5154",1353878.33],["5023",1286734],["5139",1225098.73],["5021",1132885],["5153",1026939.33],["5222",920047],["5032",856027],["5499",719885.32],["5163",591949.28],["5362",-499336],["5168",474521.03],["5323",354461.2],["5156",311849.92],["5136",167879.1],["5162",166819.01],["5175",150333.68],["5141",128212.6],["6142",78532],["6125",76168.29],["5329",70660],["5167",70230],["5179",66696.51],["5166",49514.9],["5194",39002.4],["5038",34001],["5164",33500.82],["5492",31400],["5172",27191.12],["5321",26265],["5161",25462],["5173",21623],["5138",19460],["5134",17592],["5223",15000],["5131",14053],["5364",11546.26],["5221",10000],["5019",6454],["5039",2185],["5363",2000],["5192",1000],["5176",950]],"economic_expenditure_total_czk":96916348.15,"economic_financing":[["8117",30000000],["8115",-22417560.59],["8124",-1906668],["8901",-209445.06]],"economic_financing_total_czk":5466326.35,"economic_revenue":[["3111",24850040],["1211",18054521.47],["2111",9857823.44],["1121",9656884.32],["1111",6689064.59],["1511",3009166.85],["1122",2978640],["2132",2844843.39],["4216",2381539.83],["4122",1845100],["1345",1584581],["1113",1277265.14],["4222",1116956.71],["4112",927600],["2324",823406.89],["2141",782757.08],["1112",629631.15],["4116",364554.46],["1386",351794.43],["2321",336489.9],["1361",183490],["4111",182367.89],["2131",169990.36],["1387",137903.76],["3113",132000],["1334",58522.26],["1356",53120.39],["4121",51500],["2212",47500],["1341",32199],["2112",17231],["1343",14820],["2119",3751],["1381",2870.21],["1382",95.28]],"economic_revenue_total_czk":91450021.8,"purpose_expenditure":[["3113",31223181.01],["6171",8418677.6],["2310",7157447.17],["3744",6007835.58],["2219",5730891.57],["4351",4653336.11],["2321",3326493.27],["3392",2949651.24],["3322",2650233.83],["6399",2466226],["3639",2403024.02],["3722",2318790.6],["3612",1914813.95],["3631",1833077.9],["6112",1770010.09],["3745",1575485.62],["3613",1571998.11],["3319",1301348.79],["5512",1166732.15],["3314",1034385.67],["3111",975435],["1031",909615.98],["6320",547485],["2115",405350],["2212",400664.71],["3412",393608],["2295",354461.2],["3419",290000],["6310",172676.88],["1019",162156.62],["3349",133743.1],["3721",118090],["5311",110379],["6114",92178.98],["3399",80292],["3429",60000],["5213",58031.6],["4359",49202],["3421",30700],["2143",23111],["4371",15000],["3326",12369.05],["6402",11546.26],["1014",10236.6],["3632",8532.97],["2223",8179.6],["3341",5517.12],["3741",4000],["3633",145.2]],"purpose_expenditure_total_czk":96916348.15}},"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."}}}}