{"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:00235474","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235474","name":"Město Kostelec nad Černými lesy","short_name":"Kostelec nad Černými lesy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":533416},"amounts":{"revenue_approved":137149000,"revenue_adjusted":143002513,"revenue_actual":141511213.46,"expense_approved":180149000,"expense_adjusted":206957513,"expense_actual":159546400.47,"tax_revenue":113312018.46,"nontax_revenue":12129488.13,"capital_revenue":119020,"transfer_revenue":15950686.87,"current_expense":116161340.76,"capital_expense":43385059.71,"budget_balance":-18035187.01,"cash_current":146887662.66,"cash_previous":165250540.22},"ratios":{"revenue_execution":0.98957152,"expense_execution":0.77091379,"balance_to_revenue":-0.12744705,"cash_to_expense":0.92065795,"cash_yoy":-0.11112144,"capital_expense_share":0.27192754,"transfer_revenue_share":0.11271677},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235474/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235474"},"seo":{"slug":"kostelec-nad-cernymi-lesy","path":"/cz/municipalities/kostelec-nad-cernymi-lesy/"},"population":{"value":4268,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":137149000,"expenditure_czk":180149000,"financing_czk":43000000,"balance_czk":-43000000},{"stage":"revised","revenue_czk":143002513,"expenditure_czk":206957513,"financing_czk":63955000,"balance_czk":-63955000},{"stage":"actual","revenue_czk":141511213.46,"expenditure_czk":159546400.47,"financing_czk":18035187.01,"balance_czk":-18035187.01}],"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":[["6901",50000000],["5331",26659000],["5011",25400000],["5169",15211000],["6121",15000000],["5171",10913000],["5031",6955000],["5023",3200000],["5032",2625000],["6351",2000000],["5154",1940000],["5362",1882000],["5137",1689000],["5139",1405000],["5323",1384000],["5164",1287000],["5365",1215000],["5222",1200000],["5021",1180000],["6349",1125000],["5168",1044000],["6123",800000],["5499",610000],["5172",500000],["5141",480000],["5042",450000],["5163",375000],["5166",350000],["5156",310000],["5167",255000],["5161",250000],["5162",215000],["5179",210000],["5136",160000],["5151",152000],["5132",150000],["5153",150000],["5138",130000],["5175",120000],["5194",120000],["5229",101000],["5038",100000],["5134",100000],["5195",100000],["5492",100000],["5493",100000],["5901",100000],["5173",95000],["5321",51000],["5909",50000],["5041",32000],["5660",30000],["5903",30000],["5155",25000],["5029",12000],["5494",12000],["5192",10000]],"economic_expenditure_total_czk":180149000,"economic_financing":[["8115",46000000],["8124",-3000000]],"economic_financing_total_czk":43000000,"economic_revenue":[["1211",48010000],["1121",24440000],["1111",18470000],["2133",7360000],["1511",6200000],["4216",5250000],["4131",5000000],["4112",4338000],["1345",4200000],["1113",3000000],["1112",1400000],["1387",1300000],["2324",1220000],["1122",1200000],["4221",1040000],["1361",1000000],["4121",800000],["2111",716000],["2212",625000],["1386",330000],["1343",250000],["2322",205000],["1342",200000],["2132",200000],["1341",150000],["2119",120000],["2321",50000],["3122",30000],["1334",20000],["1349",10000],["2141",10000],["2112",5000]],"economic_revenue_total_czk":137149000,"purpose_expenditure":[["3699",50000000],["6171",36631000],["5512",14176000],["3639",12540000],["3113",12146000],["5311",9538000],["2321",5246000],["6112",4240000],["3111",4193000],["3722",4010000],["3725",3770000],["2310",3227000],["6399",2782000],["3632",2616000],["3319",2198000],["2212",2100000],["3631",2075000],["3726",2000000],["2292",1434000],["3429",1200000],["3314",640000],["3723",500000],["3412",430000],["3315",414000],["2219",400000],["3745",360000],["3635",300000],["3721",250000],["3114",212000],["3399",150000],["5213",130000],["3341",100000],["2333",60000],["3322",50000],["3733",26000],["6310",5000]],"purpose_expenditure_total_czk":180149000},"revised":{"economic_expenditure":[["6121",65830568],["5331",27614000],["5011",25593316],["5171",20354926],["5169",15768950],["6901",6932432],["5031",6892000],["5023",3119500],["5336",3026864],["5032",2618100],["5154",2079000],["6322",2000000],["5364",1797408],["5139",1717821],["5362",1677000],["5137",1631012],["6123",1500000],["5021",1472653],["5499",1471000],["5222",1400000],["5323",1314585],["5164",1183500],["5168",1151789],["6349",1125000],["5365",858940],["6125",505000],["6351",500000],["5141",485000],["5042",457200],["5163",433400],["6111",430000],["5166",416000],["5167",332000],["5156",316052],["5161",250000],["5162",228500],["5179",228500],["5136",188000],["5151",181000],["5132",156000],["5153",152000],["5909",123000],["5194",120000],["5038",105000],["5229",101000],["5134",100000],["5492",100000],["5493",100000],["5901",100000],["5175",99837],["6122",95000],["5173",70000],["5904",66660],["5195",60000],["5138",55000],["5172",54000],["5321",49000],["5329",39000],["5041",32000],["5660",30000],["5903",30000],["5029",12000],["5494",12000],["5192",10000],["5363",5000]],"economic_expenditure_total_czk":206957513,"economic_financing":[["8115",66955000],["8124",-3000000]],"economic_financing_total_czk":63955000,"economic_revenue":[["1211",48010000],["1121",24440000],["1111",18470000],["2133",7360000],["1511",6200000],["4131",5000000],["4216",4500000],["4112",4351800],["1345",4200000],["4116",3107282],["1113",3000000],["2229",1846241],["4121",1411250],["1112",1400000],["1387",1300000],["2324",1220000],["4221",1026200],["1361",1000000],["1122",842940],["4222",750000],["2111",716000],["2212",625000],["1386",330000],["4122",313750],["1343",250000],["2322",218400],["1342",200000],["2132",155100],["1341",150000],["4111",150000],["2119",120000],["4129",114050],["2321",70000],["3129",68000],["3111",30000],["1334",20000],["2310",11500],["1349",10000],["2141",10000],["2112",5000]],"economic_revenue_total_czk":143002513,"purpose_expenditure":[["6171",38651716],["3113",23282254],["3115",19018788],["3612",18297000],["5512",16333052],["3639",13210000],["5311",10148000],["3699",6932432],["2219",5390100],["2321",5328000],["3111",5304996],["3631",4484880],["6112",4240000],["3722",4158000],["3725",3734050],["3632",3616000],["2310",3227000],["6399",2424940],["3319",2093000],["3419",2000000],["3726",2000000],["2212",1918200],["6402",1797408],["3412",1418112],["3429",1400000],["2292",1364585],["3900",825000],["3635",757000],["3314",679000],["3315",644000],["3723",500000],["3745",360000],["3233",285000],["3721",250000],["3114",212000],["3399",150000],["6114",150000],["5213",130000],["3341",100000],["2333",60000],["3322",50000],["3733",28000],["6310",5000]],"purpose_expenditure_total_czk":206957513},"actual":{"economic_expenditure":[["6121",37310396.75],["5331",27614000],["5011",25475775],["5171",13482365.58],["5169",13417494.46],["5031",6882118],["5023",3119406],["5336",3026863.4],["5032",2544077],["5154",2044363.33],["6322",2000000],["5364",1797408],["5139",1493665.72],["6123",1489016.9],["5499",1455350],["5362",1449381],["5137",1411817.37],["5222",1400000],["5021",1329503],["5323",1314585],["5168",1129641.53],["6349",1124718],["5365",843340],["5164",782535.23],["6125",501472.4],["5141",484339.86],["6351",441142],["6111",424281.66],["5166",415683.3],["5042",390542.6],["5163",354281.27],["5167",323321.8],["5156",293430.8],["5162",207733.42],["5179",201701.78],["5136",182335.89],["5132",150320.53],["5153",146198.13],["5161",110325],["5038",104572],["6122",94032],["5134",92955.01],["5229",87632],["5175",87047],["5151",83002],["5909",72380],["5195",58640],["5904",58610.8],["5172",53240],["5194",48950],["5321",48560],["5041",27767.5],["5173",24908],["5138",24827.45],["5494",6000],["5363",5000],["5029",3345]],"economic_expenditure_total_czk":159546400.47,"economic_financing":[["8115",21035187.01],["8124",-3000000]],"economic_financing_total_czk":18035187.01,"economic_revenue":[["1211",47682594.26],["1121",25531325.67],["1111",18216195.9],["1511",7456658.36],["2133",7359966.57],["4216",4500000],["1345",4428589],["4112",4351800],["1113",3374526.96],["4116",3107281.4],["2229",1846241],["1112",1664168.3],["4121",1458357.47],["2324",1446706.55],["1387",1371342.5],["4221",1205448],["1361",1115990],["1386",930195.04],["1122",842940],["4222",750000],["2111",655917.83],["4122",313750],["2212",272100],["2322",270984],["1343",195002],["1385",194337.66],["2132",157000],["4111",150000],["1341",142805],["1342",127935],["4129",114050],["3129",68000],["2119",52635],["2321",46000],["3111",31020],["1334",30009],["3122",20000],["2310",11500],["2141",9427.18],["1381",7403.81],["2112",1010]],"economic_revenue_total_czk":141511213.46,"purpose_expenditure":[["6171",37395918.27],["3113",21530376.48],["5512",16147241.76],["3639",13208891],["3115",11553652.6],["5311",9672354.63],["3111",5200502.8],["6112",4208170.35],["3722",4111813.11],["3631",3717402.41],["3632",3445136.21],["3725",2747369.21],["2321",2701508.5],["6399",2275450],["3319",2070584.89],["2219",2007517.19],["3419",2000000],["2212",1895762.26],["6402",1797408],["3726",1787077.74],["3429",1400000],["2292",1314585],["2310",1290370.03],["3412",1201574.17],["3612",1173700],["3900",813696.93],["3314",637313.55],["3315",567009.94],["3723",425296.45],["3233",285000],["3745",265825],["3114",210517.96],["6114",150000],["3721",105220.97],["3341",78078.88],["3399",77404],["3635",42350],["3733",27918],["3322",6362.18],["6310",40]],"purpose_expenditure_total_czk":159546400.47}},"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."}}}}