{"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:00263826","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263826","name":"Obec Kostomlaty pod Řípem","short_name":"Kostomlaty pod Řípem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565059},"amounts":{"revenue_approved":11062225,"revenue_adjusted":18886001.87,"revenue_actual":13594898.71,"expense_approved":20008000,"expense_adjusted":32778730.82,"expense_actual":23402012.77,"tax_revenue":9599190.93,"nontax_revenue":493093.48,"capital_revenue":2750300,"transfer_revenue":752314.3,"current_expense":5962245.23,"capital_expense":17439767.54,"budget_balance":-9807114.06,"cash_current":8080512.11,"cash_previous":10752074.6},"ratios":{"revenue_execution":0.71983995,"expense_execution":0.71393895,"balance_to_revenue":-0.72138191,"cash_to_expense":0.34529133,"cash_yoy":-0.24846949,"capital_expense_share":0.74522511,"transfer_revenue_share":0.05533798},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263826/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263826"},"seo":{"slug":"kostomlaty-pod-ripem","path":"/cz/municipalities/kostomlaty-pod-ripem/"},"population":{"value":420,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11062225,"expenditure_czk":20008000,"financing_czk":8945775,"balance_czk":-8945775},{"stage":"revised","revenue_czk":18886001.87,"expenditure_czk":32778730.82,"financing_czk":13892728.95,"balance_czk":-13892728.95},{"stage":"actual","revenue_czk":13594898.71,"expenditure_czk":23402012.77,"financing_czk":9807114.06,"balance_czk":-9807114.06}],"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",14340000],["5169",1115000],["5023",900000],["5011",500000],["5171",470000],["5031",320000],["6130",300000],["5154",255000],["5331",250000],["5139",246000],["5032",245000],["5222",170000],["5021",136000],["5212",120000],["5153",105000],["5365",80000],["5151",56000],["5163",53000],["5156",50000],["5194",50000],["5162",40000],["5168",40000],["5903",30000],["5164",23000],["5175",22000],["5182",20000],["5136",14000],["5137",13000],["5167",11000],["5138",10000],["5173",6000],["5132",5000],["5321",5000],["5192",4000],["5038",3000],["5161",1000]],"economic_expenditure_total_czk":20008000,"economic_financing":[["8115",8945775]],"economic_financing_total_czk":8945775,"economic_revenue":[["1211",4090880],["1121",2285000],["1111",1265000],["4222",960000],["1511",850000],["1113",300000],["1345",294000],["2324",209470],["1122",161120],["1112",105000],["2141",100000],["2111",68405],["1381",60000],["1356",57000],["1386",52000],["2131",42000],["2132",40250],["4116",39000],["2321",30000],["1387",22000],["2211",15000],["1341",5900],["2112",5000],["1361",2000],["2119",2000],["1349",1000],["1335",100],["1382",100]],"economic_revenue_total_czk":11062225,"purpose_expenditure":[["2321",7000000],["2310",4000000],["3392",1313000],["3639",1278000],["2219",1200000],["6112",1175000],["3612",700000],["3111",490000],["6171",411000],["3722",360000],["3631",350000],["3723",280000],["3635",200000],["5512",184000],["3341",180000],["3399",165000],["3745",120000],["2212",100000],["3419",80000],["6399",80000],["3632",64000],["6320",50000],["1039",40000],["5213",30000],["2341",27000],["3314",27000],["3141",25000],["3412",25000],["3721",25000],["3319",11000],["2229",10000],["3613",5000],["6310",3000]],"purpose_expenditure_total_czk":20008000},"revised":{"economic_expenditure":[["6121",26080915.52],["5169",1319475],["5023",1169000],["5011",730318],["5031",320800],["6130",300000],["5336",279066.3],["5154",268651],["5139",254696],["5331",250000],["5222",185000],["6122",174376],["5137",167632],["5171",160070],["5032",157552],["5153",121850],["5021",113600],["5212",108000],["5151",83147],["5492",64500],["5168",63805],["5163",48091],["5194",47935],["5162",45210],["5156",45173],["5175",42194],["5364",30500],["5909",28000],["5164",23000],["5365",22245],["5339",20000],["5136",12900],["5903",10000],["5138",5000],["5182",5000],["5173",4500],["5178",4192],["5132",2900],["5038",2700],["5362",2477],["5167",2000],["5161",1260],["5192",1000]],"economic_expenditure_total_czk":32778730.82,"economic_financing":[["8123",14000000],["8115",-101063.54],["8124",-6207.51]],"economic_financing_total_czk":13892728.95,"economic_revenue":[["4222",4998990],["1211",4126980],["3111",2750300],["1121",2211000],["1111",1499700],["1511",961800],["4116",559715.3],["1345",294000],["1113",293000],["2141",230000],["2324",213007],["1112",145000],["4112",100100],["1386",80600],["2111",71405],["4121",60000],["1356",57000],["2131",41675],["4111",32500],["1387",31600],["2321",30000],["2132",25189.57],["1122",19950],["2211",15000],["2342",10740],["2119",10300],["1341",5900],["2112",5000],["1361",3350],["1349",1000],["1381",1000],["1335",100],["1382",100]],"economic_revenue_total_czk":18886001.87,"purpose_expenditure":[["2321",19629513.12],["2310",2607202.4],["2212",1672813],["3639",1568224],["6112",1418300],["3392",1359541],["3612",740456],["3111",725528.3],["6171",605784],["3722",431200],["3723",250000],["3399",241379],["2219",213192],["5512",184940],["3341",175000],["3631",148000],["3745",139200],["3419",105000],["3632",91077],["3635",69000],["3412",45000],["6320",45000],["1039",40000],["3113",32000],["6114",31500],["6402",30500],["3721",29000],["2229",28000],["2341",27740],["3314",27300],["3613",20000],["6399",19950],["5213",10000],["3421",7300],["3319",6000],["6310",3091],["3141",1000]],"purpose_expenditure_total_czk":32778730.82},"actual":{"economic_expenditure":[["6121",17261391.54],["5169",1290167.56],["5023",1168916],["5011",729371],["5031",319908],["5336",279066.3],["5331",250000],["5154",242980.97],["5139",209334.9],["6122",174376],["5137",158129.48],["5032",157422],["5222",155000],["5171",132536.04],["5212",108000],["5021",106086],["5153",103560.34],["5151",78002],["5492",64500],["5168",63716.12],["5194",47934.68],["5163",47545.2],["5162",45208.62],["5156",41086.21],["5175",39341.2],["5364",29192],["5164",22578],["5365",22200],["5339",20000],["5136",9873],["5173",4355],["5178",4192],["6130",4000],["5132",2805.61],["5038",2696],["5362",2477],["5167",1850],["5161",1214],["5192",1000]],"economic_expenditure_total_czk":23402012.77,"economic_financing":[["8123",7173272.62],["8115",2671562.49],["8124",-37721.05]],"economic_financing_total_czk":9807114.06,"economic_revenue":[["1211",4126916.95],["3111",2750300],["1121",2210641.41],["1111",1499661.12],["1511",961733.27],["4116",559714.3],["1113",292105.65],["2141",215952.48],["1345",166574],["2324",153825],["1112",144076.68],["4112",100100],["1386",80536.41],["4121",60000],["1356",56473.4],["2111",51602],["2131",41642],["4111",32500],["1387",31564.76],["1122",19950],["2342",10740],["2119",10300],["2132",6032],["1341",4900],["1361",3350],["2112",3000],["1381",634.88],["1335",72.4]],"economic_revenue_total_czk":13594898.71,"purpose_expenditure":[["2321",12377590.15],["2310",1947052.46],["6112",1417854],["3392",1351548.04],["3639",1270464.72],["2212",999488.44],["3612",702579.97],["3111",692859.51],["6171",571047.01],["3722",426136.77],["3399",240569.21],["3723",238646.2],["3341",174376],["5512",168107.41],["3631",127011.04],["3745",120713.01],["3419",105000],["3632",79330.9],["3635",60500],["6320",44455],["3412",43001],["6402",29192],["3721",28283.75],["6114",27876.7],["3314",23858],["1039",20000],["3113",20000],["6399",19950],["3613",16563.78],["2341",15040],["2219",14176],["2229",12691.5],["3421",7260],["3319",5700],["6310",3090.2]],"purpose_expenditure_total_czk":23402012.77}},"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."}}}}