{"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:00662291","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00662291","name":"Obec Hostín u Vojkovic","short_name":"Hostín u Vojkovic","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":531928},"amounts":{"revenue_approved":19643621.45,"revenue_adjusted":15477990.86,"revenue_actual":14988372.93,"expense_approved":19643621.45,"expense_adjusted":19434717.85,"expense_actual":18931556.98,"tax_revenue":9025093.7,"nontax_revenue":961749.41,"capital_revenue":90160.44,"transfer_revenue":4911369.38,"current_expense":7305346.19,"capital_expense":11626210.79,"budget_balance":-3943184.05,"cash_current":6949287.49,"cash_previous":10957079.54},"ratios":{"revenue_execution":0.96836683,"expense_execution":0.9741102,"balance_to_revenue":-0.26308286,"cash_to_expense":0.36707427,"cash_yoy":-0.36577192,"capital_expense_share":0.61411805,"transfer_revenue_share":0.32767862},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00662291/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00662291"},"seo":{"slug":"hostin-u-vojkovic","path":"/cz/municipalities/hostin-u-vojkovic/"},"population":{"value":333,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19643621.45,"expenditure_czk":19643621.45,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":15477990.86,"expenditure_czk":19434717.85,"financing_czk":3956726.99,"balance_czk":-3956726.99},{"stage":"actual","revenue_czk":14988372.93,"expenditure_czk":18931556.98,"financing_czk":3943184.05,"balance_czk":-3943184.05}],"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",10281975.7],["5331",1680000],["5169",1305586],["5023",1002628],["5171",992280.95],["5166",879500],["5011",786636],["5031",381614],["5021",323696],["5139",260000],["5154",196000],["5362",189839],["5137",185000],["5141",168000],["5032",164352],["5222",152000],["6123",100000],["6130",100000],["5153",81680],["5499",57885],["5163",55000],["5168",50000],["5156",40000],["5175",28000],["5162",27500],["5323",26021],["5901",23437.4],["5321",18500],["5136",15000],["5167",15000],["5133",13000],["5132",10500],["5903",10000],["5194",7000],["5151",3800],["5229",3525],["5038",3200],["5161",3000],["5329",2465.4]],"economic_expenditure_total_czk":19643621.45,"economic_financing":[["8115",365000],["8124",-365000]],"economic_financing_total_czk":0,"economic_revenue":[["4216",7398517.45],["1211",4161906],["1121",2119642],["4221",1934500],["1111",1355275],["1511",508500],["2132",384000],["1113",321089],["1345",298500],["4116",191766],["1122",189839],["2324",176440],["1112",106400],["4112",93500],["1356",91150],["1381",67500],["1386",50500],["2321",50000],["2111",47000],["1387",25000],["1334",17000],["2131",12717],["3111",10000],["2329",8500],["1361",7800],["1341",6600],["2119",5000],["2112",4000],["2141",980]],"economic_revenue_total_czk":19643621.45,"purpose_expenditure":[["3113",12311475.7],["6171",2350700.4],["6112",1350787],["2219",1107280.95],["3745",651266],["3631",375000],["3722",316000],["3632",265300],["3723",235000],["2321",168000],["3419",150000],["3421",110000],["3319",75000],["3721",32000],["3341",26320],["2221",26021],["3314",22480],["5213",20000],["1070",15000],["5512",15000],["6310",10000],["6409",5990.4],["5212",5000]],"purpose_expenditure_total_czk":19643621.45},"revised":{"economic_expenditure":[["6121",11172078.43],["5169",1452458.77],["5331",1351500],["5023",1018964],["5011",836636],["5336",655712.8],["5031",392039],["6351",354000],["5137",329961],["5021",309346],["5139",200215.75],["6122",173706.94],["5032",168420],["5141",146710.7],["5171",142918.15],["5362",140839],["5154",108676.91],["5168",90856.66],["5222",74000],["5499",57885],["5163",50950],["5153",39680],["5162",28370.14],["5323",24153],["5156",22012.4],["5175",21397.8],["5321",15700],["5194",12000],["5903",10000],["5167",6790],["5132",6737],["5172",4308],["5229",3525],["5038",3416],["5136",3101],["5151",2559],["5329",2465.4],["5173",400],["5161",228]],"economic_expenditure_total_czk":19434717.85,"economic_financing":[["8115",4321334.99],["8124",-364608]],"economic_financing_total_czk":3956726.99,"economic_revenue":[["1211",4161906],["1121",2119642],["4221",1934500],["4216",1895317.37],["1111",1418254.78],["4116",962909.01],["1511",658500],["2324",448783.31],["2132",384000],["1113",321089],["1345",298500],["1122",140839],["1112",134189.09],["4112",93500],["1356",91150],["3121",90160.44],["1386",85500],["2321",55000],["1387",34000],["2322",32500],["2111",31650],["4111",25143],["2131",12717],["3111",10000],["2329",8500],["1361",7800],["1341",6800],["1334",6000],["2119",5000],["2112",1936],["2141",1180],["1381",800],["1382",224.86]],"economic_revenue_total_czk":15477990.86,"purpose_expenditure":[["3113",13304741.37],["6171",2607477.07],["6112",1367123],["3745",473102.21],["3722",324000],["3723",306000],["3635",217800],["3632",161785.1],["2321",146710.7],["3631",126142.91],["3319",99164.74],["3421",61496.4],["3419",60100],["3721",32000],["3341",30929.15],["6114",25143],["2221",24153],["5512",15000],["6310",11000],["2219",10018.8],["5213",10000],["1070",9000],["6409",5990.4],["3314",5840]],"purpose_expenditure_total_czk":19434717.85},"actual":{"economic_expenditure":[["6121",11098503.85],["5331",1351500],["5169",1151519.07],["5023",1008964],["5011",836017],["5336",655712.8],["5031",384850],["6351",354000],["5021",309345],["5137",279961],["5139",184286.22],["6122",173706.94],["5032",166854],["5141",146710.7],["5362",140490],["5171",122984.68],["5154",108558.15],["5168",86019.37],["5222",73670],["5499",56865],["5163",50325.4],["5153",39566.3],["5162",28370.14],["5323",24153],["5156",22012.4],["5175",20523],["5321",15700],["5194",10465.52],["5167",6790],["5172",4308],["5229",3521.04],["5038",3416],["5132",3135],["5136",3101],["5151",2559],["5329",2465.4],["5173",400],["5161",228]],"economic_expenditure_total_czk":18931556.98,"economic_financing":[["8115",4007792.05],["8124",-364608],["8901",300000]],"economic_financing_total_czk":3943184.05,"economic_revenue":[["1211",3868090.01],["1121",2054080.04],["4221",1934500],["4216",1895317.37],["1111",1418254.78],["4116",962909.01],["1511",636867.77],["2324",448783.31],["2132",384000],["1345",286505],["1113",272976.58],["1122",140490],["1112",134189.09],["4112",93500],["1356",91128.8],["3121",90160.44],["1386",74704.97],["2321",55000],["2322",32040],["1387",29351.18],["2111",26150],["4111",25143],["2131",12717],["1341",6800],["1334",5759.16],["1361",4960],["2112",1936],["2141",1123.1],["1381",711.46],["1382",224.86]],"economic_revenue_total_czk":14988372.93,"purpose_expenditure":[["3113",13231166.79],["6171",2585083.98],["6112",1348028],["3745",414022.08],["3722",300904.21],["3723",284516.11],["2321",146710.7],["3632",127652.14],["3631",123269.91],["3319",95925.7],["3419",60100],["3421",52050.4],["3341",30929.15],["3721",25788.74],["6114",25143],["2221",24153],["5512",15000],["6310",10782.4],["2219",10018.8],["1070",8485.43],["6409",5986.44],["3314",5840]],"purpose_expenditure_total_czk":18931556.98}},"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."}}}}