{"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:00236951","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236951","name":"Město Kostelec nad Labem","short_name":"Kostelec nad Labem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534935},"amounts":{"revenue_approved":181224400,"revenue_adjusted":154008672,"revenue_actual":162025165.35,"expense_approved":258224400,"expense_adjusted":279129794,"expense_actual":255897823.21,"tax_revenue":112108165.55,"nontax_revenue":21981425.53,"capital_revenue":202800,"transfer_revenue":27732774.27,"current_expense":80727190.44,"capital_expense":175170632.77,"budget_balance":-93872657.86,"cash_current":66360734.66,"cash_previous":119364759.63},"ratios":{"revenue_execution":1.05205222,"expense_execution":0.91677001,"balance_to_revenue":-0.57937085,"cash_to_expense":0.25932512,"cash_yoy":-0.44405087,"capital_expense_share":0.6845335,"transfer_revenue_share":0.17116338},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236951/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236951"},"seo":{"slug":"kostelec-nad-labem","path":"/cz/municipalities/kostelec-nad-labem/"},"population":{"value":4456,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":181224400,"expenditure_czk":258224400,"financing_czk":77000000,"balance_czk":-77000000},{"stage":"revised","revenue_czk":154008672,"expenditure_czk":279129794,"financing_czk":125121122,"balance_czk":-125121122},{"stage":"actual","revenue_czk":162025165.35,"expenditure_czk":255897823.21,"financing_czk":93872657.86,"balance_czk":-93872657.86}],"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",169490000],["5011",19074000],["5169",16056700],["5331",9345500],["5171",6309400],["5031",5001000],["5365",3525000],["5137",2927600],["5154",2625000],["5023",2254000],["5192",2240000],["5909",1928000],["5032",1906000],["5139",1798950],["5153",1440000],["5222",1320000],["5323",1304000],["6122",1100000],["5362",1092000],["5163",874000],["5021",820000],["5156",795000],["5339",532500],["5141",400000],["5134",387000],["5166",379000],["5168",342000],["5499",332000],["5194",323000],["5167",320000],["5162",263000],["5175",260000],["5223",200000],["6130",200000],["5164",189000],["5151",168000],["5229",126000],["5132",122000],["6119",100000],["5161",85750],["5136",75000],["5038",60000],["5138",50000],["5172",25000],["5321",20000],["5041",18000],["5410",10000],["5173",5000],["5131",4000],["5179",2000]],"economic_expenditure_total_czk":258224400,"economic_financing":[["8115",80000000],["8124",-3000000]],"economic_financing_total_czk":77000000,"economic_revenue":[["4213",52278000],["1211",44910000],["1121",22810000],["1111",16910000],["2132",13684100],["1345",5300000],["1511",4700000],["1122",3525000],["1113",2780000],["4112",2669300],["1387",2500000],["2324",2422000],["2229",2349000],["1112",1280000],["2111",672000],["2141",500000],["1386",450000],["1361",300000],["2329",185000],["2131",180000],["2212",170000],["4111",128000],["1341",100000],["4121",100000],["2133",85000],["2321",85000],["1343",60000],["3111",50000],["2119",20000],["1334",12000],["2112",10000]],"economic_revenue_total_czk":181224400,"purpose_expenditure":[["3113",99438000],["2329",61185000],["6171",29069000],["2310",13405000],["3725",6150000],["5311",6105000],["6399",4525000],["3639",4471400],["3722",4040000],["3631",3460000],["6112",2988400],["3111",2397500],["2212",2180000],["3141",2000000],["3729",1634500],["4351",1560000],["2219",1430000],["3421",1320000],["2292",1304000],["3399",1250000],["3612",1000000],["3745",925000],["6320",800000],["3392",708000],["3511",649000],["2229",557000],["5512",550000],["3349",500000],["3632",483000],["3314",418600],["6409",300000],["3319",264000],["3322",200000],["3744",170000],["6114",128000],["3721",120000],["2333",113000],["3635",100000],["5272",95000],["3429",60000],["6310",49000],["3326",36000],["3341",25000],["1031",20000],["1014",18000],["4199",10000],["3311",9000],["3599",4000]],"purpose_expenditure_total_czk":258224400},"revised":{"economic_expenditure":[["6121",181607770],["5011",18977000],["5169",15990483],["5171",10469400],["5331",9345500],["5031",4987000],["5365",3525000],["6123",3278000],["5154",3062000],["5192",2440000],["5023",2254000],["5032",1920000],["5139",1884280],["5909",1821163],["5222",1420000],["6122",1399000],["5323",1304000],["5153",1299000],["5362",1107000],["5366",959748],["5163",914000],["5156",804000],["5021",763888],["5137",699600],["5166",612000],["5336",602832],["5141",561000],["5339",532500],["5499",525000],["5168",386000],["5167",366000],["5134",336000],["5223",330000],["5194",316000],["5162",274000],["5175",270880],["5164",230000],["6119",218000],["6130",200000],["5151",171000],["5132",132000],["5229",126000],["6111",124000],["5161",106750],["5492",91000],["5136",76000],["5038",73000],["5172",67000],["5138",50000],["5321",42000],["5494",40000],["5041",18000],["5410",10000],["5173",5000],["5131",4000],["5179",2000]],"economic_expenditure_total_czk":279129794,"economic_financing":[["8115",100000000],["8123",28121122],["8124",-3000000]],"economic_financing_total_czk":125121122,"economic_revenue":[["1211",44910000],["4213",24423959],["1121",22810000],["1111",16910000],["2132",13667300],["1345",5300000],["1511",4700000],["1122",3525000],["1113",2780000],["2229",2569600],["1387",2500000],["2324",2422000],["4112",2304100],["1112",1280000],["2111",672000],["4116",617232],["2141",500000],["1386",450000],["1361",300000],["2329",185000],["2131",180000],["2212",170000],["4111",154881],["4122",132600],["2321",108000],["1341",100000],["4121",100000],["2133",85000],["1343",60000],["3111",50000],["2119",20000],["1334",12000],["2112",10000]],"economic_revenue_total_czk":154008672,"purpose_expenditure":[["3113",98045118],["2329",68685000],["6171",30569000],["2310",19605000],["5311",6505000],["3725",6150000],["3631",4960000],["3639",4671400],["6399",4525000],["3722",4040000],["2219",3680000],["2212",3080000],["6112",2988400],["3111",2867732],["3141",2200000],["3729",1634500],["4351",1560000],["3399",1450000],["3421",1420000],["2292",1304000],["3745",1025000],["3612",1000000],["6409",821163],["6320",800000],["3392",708000],["3511",649000],["5512",590000],["2229",557000],["3349",500000],["3632",483000],["3314",418600],["3322",330000],["3319",264000],["3744",170000],["6114",154881],["3721",120000],["2333",113000],["3635",100000],["5272",95000],["1031",80000],["3429",60000],["6310",49000],["3326",36000],["3341",25000],["1014",18000],["4199",10000],["3311",9000],["3599",4000]],"purpose_expenditure_total_czk":279129794},"actual":{"economic_expenditure":[["6121",170241332.85],["5011",17812375],["5169",12783748.55],["5331",9345500],["5171",6021562.39],["5365",4655700],["5031",4630616],["6123",3274956.43],["5362",2810097],["5154",2390772.18],["5023",2273448],["5192",2108853.26],["5032",1811334],["5222",1415000],["6122",1326810.49],["5139",1320008.09],["5153",1213535],["5323",1147707],["5366",959748],["5163",914738.94],["5156",675019.81],["5336",602832.9],["5166",592380.7],["5339",507250],["5021",502792],["5141",470942.53],["5168",449898.19],["5499",391199.7],["5134",330043.27],["5194",310856.4],["5167",304906.45],["5175",278639.48],["5162",249325.89],["5137",227256.13],["5164",176060.59],["5223",160000],["5151",152286],["6119",147370],["6111",123400],["5229",122256],["5161",100822],["5492",91000],["5038",72686],["5136",67212.49],["5132",65041.88],["6130",56763],["5195",56384],["5321",41160],["5172",41140],["5494",40000],["5041",14794.02],["5138",13406.6],["5131",3432],["5363",1422]],"economic_expenditure_total_czk":255897823.21,"economic_financing":[["8115",29961465.46],["8123",28121122.05],["8117",25000000],["8901",13790070.35],["8124",-3000000]],"economic_financing_total_czk":93872657.86,"economic_revenue":[["1211",45175785.9],["4213",24423959.82],["1121",24225310.26],["1111",16723571.76],["2132",13874244],["1345",5391975.09],["1511",4868793.45],["1122",4655700],["1387",4287201.25],["2229",3595144.27],["1113",3198755.1],["2324",2489242.36],["4112",2304100],["1112",1578400.62],["1386",882415.79],["2111",863408],["4116",617232.9],["1385",449475.09],["1361",341010],["2141",294288.9],["2329",238735],["2131",205708],["3111",157800],["4111",154881.55],["2321",152943],["2212",139600],["4122",132600],["1341",129479],["1343",110448],["4121",100000],["2133",83572],["3113",45000],["1334",35916.3],["2119",35634],["1335",34033.72],["1349",13115.07],["2112",8906],["1381",6779.15]],"economic_revenue_total_czk":162025165.35,"purpose_expenditure":[["3113",91102866.11],["2329",66008391.84],["6171",29440624.83],["2310",17364911.07],["6399",7376305],["5311",5794207.41],["3725",5155303.03],["3631",3846016.04],["3639",3535354.23],["3722",3086837.2],["3111",2745732.9],["6112",2734914],["2219",2406521.18],["3141",2104108.26],["2212",1891160.94],["3421",1415000],["3399",1409331.79],["3729",1244003.95],["4351",1223544],["2292",1147707],["3745",832164.83],["6320",786851],["5512",545634.37],["3349",477128.96],["3314",394562.17],["2229",292886.06],["3392",277072.5],["3632",275560],["3319",169395],["3322",160000],["6114",154881.55],["3511",135227.14],["3721",107642.83],["3429",60000],["6310",48393.6],["3744",41717.12],["2333",36820.3],["3635",30000],["3326",25000],["1031",6600],["3612",3745],["1014",2500],["3599",1200]],"purpose_expenditure_total_czk":255897823.21}},"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."}}}}