{"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:00249769","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249769","name":"Obec Kostelec nad Vltavou","short_name":"Kostelec nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":549509},"amounts":{"revenue_approved":12610000,"revenue_adjusted":19968387.24,"revenue_actual":19712884.91,"expense_approved":12493640,"expense_adjusted":23979643.34,"expense_actual":23112349.73,"tax_revenue":16121489.39,"nontax_revenue":2533924.28,"capital_revenue":114700,"transfer_revenue":942771.24,"current_expense":15004330.9,"capital_expense":8108018.83,"budget_balance":-3399464.82,"cash_current":13618124.19,"cash_previous":17154504.01},"ratios":{"revenue_execution":0.98720466,"expense_execution":0.96383209,"balance_to_revenue":-0.17244887,"cash_to_expense":0.58921418,"cash_yoy":-0.20614877,"capital_expense_share":0.35080894,"transfer_revenue_share":0.04782513},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249769/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249769"},"seo":{"slug":"kostelec-nad-vltavou","path":"/cz/municipalities/kostelec-nad-vltavou/"},"population":{"value":388,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12610000,"expenditure_czk":12493640,"financing_czk":-116360,"balance_czk":116360},{"stage":"revised","revenue_czk":19968387.24,"expenditure_czk":23979643.34,"financing_czk":4011256.1,"balance_czk":-4011256.1},{"stage":"actual","revenue_czk":19712884.91,"expenditure_czk":23112349.73,"financing_czk":3399464.82,"balance_czk":-3399464.82}],"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":[["5169",2050000],["5171",1730000],["5011",1620000],["5901",1506640],["5023",1195000],["6123",1000000],["5154",711000],["5031",595000],["5139",515000],["5032",207000],["5331",200000],["5156",165000],["5155",150000],["5492",150000],["5021",149000],["5163",148000],["5162",80000],["5153",50000],["5329",50000],["5168",40000],["5229",32000],["5222",30000],["5194",25000],["5167",23000],["5903",20000],["5141",16000],["5175",13000],["5136",12000],["5038",8000],["5161",3000]],"economic_expenditure_total_czk":12493640,"economic_financing":[["8124",-116360]],"economic_financing_total_czk":-116360,"economic_revenue":[["1211",4500000],["1121",2200000],["1111",1600000],["1511",1400000],["2111",1100000],["1345",550000],["2132",400000],["1113",350000],["2131",110000],["1112",100000],["4112",100000],["1381",50000],["2324",50000],["1386",40000],["1387",22000],["1342",20000],["1341",10000],["1361",6000],["1343",1000],["2141",1000]],"economic_revenue_total_czk":12610000,"purpose_expenditure":[["3639",2669000],["3392",1650000],["6409",1506640],["6112",1455000],["5512",1070000],["6171",889000],["3722",750000],["2321",537000],["2310",450000],["2411",326000],["1032",208000],["3111",200000],["3326",180000],["3612",170000],["2212",150000],["3631",120000],["3314",32000],["3399",25000],["3632",24000],["3723",20000],["4359",20000],["5213",20000],["3419",12000],["6310",10000]],"purpose_expenditure_total_czk":12493640},"revised":{"economic_expenditure":[["6121",5712000],["5169",4255148],["5365",3003750],["5011",1711000],["6122",1614370],["5023",1233000],["5154",814000],["5139",792385.1],["6123",750000],["5031",608000],["5166",469000],["5171",307000],["5336",275381.24],["5032",264000],["5156",210000],["5163",201000],["5331",200000],["5155",190000],["5021",188146],["5137",173703],["5492",150000],["5162",81000],["5364",77358],["5362",69280],["5329",67886],["5222",61500],["6130",59850],["5153",59000],["5168",50000],["5175",44760],["5167",43000],["5363",37500],["5909",33700],["5194",33000],["5229",27000],["5219",20000],["5903",20000],["5172",19000],["5141",16000],["5164",12858],["5136",12000],["5038",8000],["5161",4000],["5173",1068]],"economic_expenditure_total_czk":23979643.34,"economic_financing":[["8115",4127616.1],["8124",-116360]],"economic_financing_total_czk":4011256.1,"economic_revenue":[["1211",5315000],["1122",2997750],["1121",2845000],["1111",1970000],["2111",1829500],["1511",1655000],["4116",750371.24],["1345",552000],["2132",482605],["1113",450000],["1112",187000],["2324",178858],["2131",119000],["1386",105000],["3113",105000],["4111",97500],["4112",94900],["1342",41920],["1387",41000],["2119",36421],["2321",35400],["1339",22900],["2329",10362],["1341",10000],["1381",10000],["3111",9800],["1361",9000],["1334",4000],["2141",2000],["1343",1000],["1382",100]],"economic_revenue_total_czk":19968387.24,"purpose_expenditure":[["3612",5710000],["3639",4690464],["6399",3065030],["3392",2510990],["6112",1534000],["5512",1098413],["6171",906119],["3722",750000],["2321",509000],["1032",477440],["3111",475381.24],["3326",431000],["2411",392000],["3631",376858],["3632",257000],["2310",218000],["2212",162838.1],["3314",82500],["6402",77358],["6114",72752],["3723",50000],["6409",37500],["3399",33000],["4359",20000],["5213",20000],["3419",12000],["6310",10000]],"purpose_expenditure_total_czk":23979643.34},"actual":{"economic_expenditure":[["6121",5708937.83],["5169",4061003.76],["5365",3001550],["6122",1614130],["5011",1556490],["5023",1232697],["5154",758270.76],["5139",740705.23],["6123",725101],["5031",543712],["5166",469000],["5336",275381.24],["5032",246218],["5171",219393.56],["5331",200000],["5163",197739.2],["5156",192619.23],["5155",180788],["5021",164307],["5137",162720],["5492",136363],["5364",77358],["5162",72888.34],["5329",63486],["6130",59850],["5153",58243.56],["5222",51500],["5168",39975.12],["5363",37500],["5175",37485],["5167",36810.7],["5909",33700],["5194",32507],["5362",25837],["5219",20000],["5172",18997],["5229",15900],["5164",12221],["5141",10943.2],["5136",9564],["5038",6092],["5161",3297],["5173",1068]],"economic_expenditure_total_czk":23112349.73,"economic_financing":[["8115",11536379.82],["8118",-8000000],["8124",-116360],["8901",-20555]],"economic_financing_total_czk":3399464.82,"economic_revenue":[["1211",5314182.68],["1122",2997750],["1121",2843965.78],["1111",1969229.91],["2111",1673279.82],["1511",1652798.89],["4116",750371.24],["1345",551921],["2132",480595],["1113",376021.29],["1112",185399.85],["2324",178048.37],["2131",118807],["3113",105000],["1386",103616.88],["4111",97500],["4112",94900],["1342",41200],["1387",40610.95],["2119",36421],["2321",35400],["1339",22500],["2329",10362],["3111",9700],["1341",9116],["1361",8230],["1334",3704.7],["2141",1011.09],["1381",834.74],["1343",400],["1382",6.72]],"economic_revenue_total_czk":19712884.91,"purpose_expenditure":[["3612",5706567.24],["3639",4396323.23],["6399",3022477],["3392",2478910.1],["6112",1522341],["5512",1030948.44],["6171",863022.89],["3722",716768.9],["2321",497603.6],["3111",475381.24],["1032",468435.78],["3326",398448.19],["2411",385209.79],["3631",331278.43],["3632",234601.71],["2310",189148.12],["6402",77358],["3314",74298],["6114",72752],["3723",49157.77],["6409",37500],["3399",32507],["4359",18000],["2212",12838.1],["3419",12000],["6310",8473.2]],"purpose_expenditure_total_czk":23112349.73}},"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."}}}}