{"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:00239267","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239267","name":"Obec Kostelní Lhota","short_name":"Kostelní Lhota","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537314},"amounts":{"revenue_approved":28608642,"revenue_adjusted":32817550.25,"revenue_actual":38488152.83,"expense_approved":33277170,"expense_adjusted":44699908.4,"expense_actual":41194118.95,"tax_revenue":21590795.04,"nontax_revenue":1482284.54,"capital_revenue":4771451,"transfer_revenue":10643622.25,"current_expense":19329968.83,"capital_expense":21864150.12,"budget_balance":-2705966.12,"cash_current":19356846.58,"cash_previous":13286012.7},"ratios":{"revenue_execution":1.17279177,"expense_execution":0.92157055,"balance_to_revenue":-0.07030647,"cash_to_expense":0.46989345,"cash_yoy":0.45693422,"capital_expense_share":0.53075902,"transfer_revenue_share":0.27654282},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239267/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239267"},"seo":{"slug":"kostelni-lhota","path":"/cz/municipalities/kostelni-lhota/"},"population":{"value":983,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":28608642,"expenditure_czk":33277170,"financing_czk":4668528,"balance_czk":-4668528},{"stage":"revised","revenue_czk":32817550.25,"expenditure_czk":44699908.4,"financing_czk":11882358.15,"balance_czk":-11882358.15},{"stage":"actual","revenue_czk":38488152.83,"expenditure_czk":41194118.95,"financing_czk":2705966.12,"balance_czk":-2705966.12}],"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",13400000],["5169",5789000],["6123",2000000],["5011",1987000],["5171",1677000],["5331",1385000],["5023",1040000],["5141",900000],["5154",750000],["5031",715900],["5139",545000],["6130",500000],["6122",420000],["5032",283900],["5365",250000],["5222",205000],["5323",192150],["5137",180000],["5163",170000],["5168",154000],["5221",137250],["5175",101400],["5156",95000],["5021",63400],["5162",53000],["5329",46770],["5136",37000],["5903",30000],["5151",26000],["5179",25000],["5166",20000],["5173",15000],["5038",11400],["5167",10000],["5194",10000],["5216",10000],["5321",10000],["5132",9000],["5176",5000],["5229",5000],["6111",5000],["5134",3000],["5161",3000],["5131",1000],["5133",1000]],"economic_expenditure_total_czk":33277170,"economic_financing":[["8115",4668528]],"economic_financing_total_czk":4668528,"economic_revenue":[["1211",9000000],["1121",4500000],["1111",3200000],["4122",3133642],["4216",2600000],["1511",1020000],["1345",800000],["4222",800000],["3122",619200],["1113",600000],["2324",502000],["2141",315000],["2131",270001],["1112",270000],["1122",250000],["4112",246800],["2111",137999],["1386",100000],["1387",50000],["2321",50000],["1381",40000],["2310",40000],["1341",25000],["2132",20000],["1361",8000],["1334",5000],["1335",5000],["1343",1000]],"economic_revenue_total_czk":28608642,"purpose_expenditure":[["3117",12800000],["3639",2707000],["5512",2600000],["6171",2415770],["2341",2307000],["6112",1350000],["3722",1156000],["3725",1040000],["2212",1002000],["3111",785000],["3412",525000],["3745",460000],["3631",390000],["2219",365000],["3314",326000],["3429",305000],["2115",300000],["3319",287000],["3632",252000],["6399",250000],["3322",220000],["2310",215000],["3341",200000],["2292",192150],["3399",175000],["3419",150000],["4356",137250],["2223",100000],["3421",50000],["3635",50000],["2143",30000],["3113",30000],["3721",30000],["5213",30000],["1014",10000],["3522",10000],["6310",10000],["1032",5000],["2221",5000],["4359",5000]],"purpose_expenditure_total_czk":33277170},"revised":{"economic_expenditure":[["6121",23276300],["5169",5996000],["5011",2187000],["6123",2000000],["5331",1285000],["5171",1149090],["5023",1040000],["5137",932190],["5141",900000],["5154",850000],["5031",745900],["5336",694138.4],["5139",646640],["6130",500000],["6122",410400],["5032",303900],["5365",301980],["5222",217000],["5323",192150],["5163",170000],["5168",154000],["5221",137250],["5175",106400],["5156",105000],["5021",63400],["5162",53000],["5329",46770],["5136",37000],["5903",30000],["5151",26000],["5179",25000],["5166",20000],["5173",15000],["5038",11400],["5167",10000],["5194",10000],["5216",10000],["5321",10000],["5132",9000],["5176",5000],["5229",5000],["6111",5000],["5134",3000],["5161",3000],["5131",1000],["5133",1000]],"economic_expenditure_total_czk":44699908.4,"economic_financing":[["8123",10000000],["8115",1882358.15]],"economic_financing_total_czk":11882358.15,"economic_revenue":[["1211",9262320],["1121",4500000],["1111",3200000],["4122",3133642],["4216",2805500],["4222",2133642.05],["4116",2050826.4],["1511",1020000],["1345",852150],["3122",619200],["1113",600000],["2324",502000],["2141",315000],["1122",301980],["2131",270001],["1112",270000],["4112",246800],["2321",150000],["2111",146219],["1386",100000],["2132",72500],["2119",52190],["1387",50000],["1381",40000],["2310",40000],["4111",32500],["1341",25000],["1334",9079.8],["1361",8000],["1335",5000],["2212",3000],["1343",1000]],"economic_revenue_total_czk":32817550.25,"purpose_expenditure":[["3117",13187188],["3639",12707000],["6171",2972770],["5512",2480000],["2341",2307000],["3725",2084230],["6112",1350000],["3111",1238270.4],["3722",1006000],["3745",561000],["2212",472000],["3319",417000],["3631",390000],["2219",365000],["3429",337000],["3314",326000],["2115",310000],["6399",301980],["2310",215000],["3341",200000],["2292",192150],["3399",175000],["3412",165000],["3419",150000],["4356",137250],["3322",120000],["2223",100000],["3632",97770],["3421",50000],["3635",50000],["2321",36300],["3113",36000],["2143",30000],["3721",30000],["5213",30000],["6114",28000],["1014",10000],["3522",10000],["6310",10000],["1032",5000],["2221",5000],["4359",5000]],"purpose_expenditure_total_czk":44699908.4},"actual":{"economic_expenditure":[["6121",15112262.68],["5169",6495888.26],["6130",3587205],["5011",2189586],["6122",1983405.42],["5137",1864312.74],["5331",1285000],["6129",1181277.02],["5023",1042726],["5139",829242.3],["5141",797732.2],["5031",748685],["5171",707284.17],["5336",694138.4],["5154",649434.93],["5365",301980],["5032",290176],["5222",228750],["5323",192150],["5163",188683.8],["5221",137250],["5168",127083.98],["5021",121127],["5156",102349.66],["5175",77949],["5329",46770],["5134",38073],["5162",34565.84],["5151",24592],["5136",21963],["5167",19115],["5179",18028.55],["5166",18000],["5216",10000],["5173",9478],["5038",8787],["5321",5000],["5176",3105],["5161",843],["5132",119]],"economic_expenditure_total_czk":41194118.95,"economic_financing":[["8117",2112500000],["8118",-2112500000],["8123",10000000],["8115",-6070833.88],["8124",-1223200]],"economic_financing_total_czk":2705966.12,"economic_revenue":[["1211",9328311.79],["1121",5007807.76],["3111",4152251],["1111",3398737.84],["4216",3296559.43],["4116",3114266.97],["4222",2633642.05],["1511",1398179.66],["4122",1300000],["1345",863250],["1113",660758.69],["3122",619200],["2324",534127],["1112",326186.12],["1122",301980],["4112",276700],["2131",254982],["2141",240435.49],["1386",182381.21],["2321",142500],["2111",115030],["2132",111500],["1387",71490.85],["2119",56190],["2310",24520.05],["1341",23600],["4111",22453.8],["1334",19977.3],["1361",6670],["2212",3000],["1381",1363.82],["1343",100]],"economic_revenue_total_czk":38488152.83,"purpose_expenditure":[["3117",13187179.76],["3639",12457881.31],["6171",2972608.86],["2341",2270616.5],["3725",1929849.12],["6112",1349993],["3111",1238270.38],["3722",945280.65],["3745",560770.3],["2212",454450.38],["3319",409828.52],["3429",336933.4],["3314",325818],["2115",309550],["6399",301980],["5512",284909.39],["3631",238315.77],["2219",207956],["2292",192150],["3399",174605.47],["3341",155048.19],["3419",150000],["3412",148171.68],["4356",137250],["3322",110743.17],["2310",79977.47],["3632",75180.8],["3635",38000],["2321",36300],["3113",36000],["6114",22453.8],["3721",19494.23],["3421",14756],["3522",10000],["6310",6796.8],["1032",5000]],"purpose_expenditure_total_czk":41194118.95}},"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."}}}}