{"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:00266396","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266396","name":"Obec Kostomlaty pod Milešovkou","short_name":"Kostomlaty pod Milešovkou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567612},"amounts":{"revenue_approved":33547000,"revenue_adjusted":41927240.79,"revenue_actual":35996222.03,"expense_approved":44897000,"expense_adjusted":53277240.79,"expense_actual":43693217.01,"tax_revenue":21876474.48,"nontax_revenue":3838983.76,"capital_revenue":0,"transfer_revenue":10280763.79,"current_expense":22305788.01,"capital_expense":21387429,"budget_balance":-7696994.98,"cash_current":29829262.34,"cash_previous":37161805.95},"ratios":{"revenue_execution":0.85854021,"expense_execution":0.82011036,"balance_to_revenue":-0.21382786,"cash_to_expense":0.68269778,"cash_yoy":-0.19731397,"capital_expense_share":0.48949083,"transfer_revenue_share":0.28560674},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266396/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266396"},"seo":{"slug":"kostomlaty-pod-milesovkou","path":"/cz/municipalities/kostomlaty-pod-milesovkou/"},"population":{"value":899,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":33547000,"expenditure_czk":44897000,"financing_czk":11350000,"balance_czk":-11350000},{"stage":"revised","revenue_czk":41927240.79,"expenditure_czk":53277240.79,"financing_czk":11350000,"balance_czk":-11350000},{"stage":"actual","revenue_czk":35996222.03,"expenditure_czk":43693217.01,"financing_czk":7696994.98,"balance_czk":-7696994.98}],"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",23902000],["5169",4027000],["5336",3700000],["5011",2272000],["5171",2265000],["5023",1320000],["5154",957000],["5153",900000],["5139",855000],["5031",767000],["6119",700000],["5362",560000],["5137",485000],["5021",364000],["5032",307000],["6122",280000],["5163",237000],["5156",132000],["5222",90000],["5194",85000],["5136",75000],["5162",74000],["5041",72000],["5155",70000],["5166",60000],["5901",50000],["5903",50000],["5167",47000],["5229",35000],["5132",30000],["5168",30000],["5175",27000],["5172",20000],["5161",18000],["5038",13000],["5329",10000],["5164",8000],["5134",3000]],"economic_expenditure_total_czk":44897000,"economic_financing":[["8115",11350000]],"economic_financing_total_czk":11350000,"economic_revenue":[["1211",9891000],["4216",6500000],["1121",5037000],["1111",3553000],["2111",2243000],["1511",1100000],["4122",1000000],["1113",746000],["1345",700000],["2141",650000],["2132",620000],["1112",302000],["2324",300000],["4112",260000],["4116",200000],["1381",110000],["4121",80000],["2229",56000],["2131",52000],["4111",50000],["1334",40000],["1341",16000],["2321",14000],["1361",13000],["2343",5000],["3111",5000],["1343",1000],["1344",1000],["2119",1000],["3112",1000]],"economic_revenue_total_czk":33547000,"purpose_expenditure":[["3412",10662000],["3322",5832000],["3636",4784000],["3113",4390000],["6171",3122000],["2212",2180000],["2321",1696000],["6112",1633000],["3639",1616000],["2310",1521000],["3723",1400000],["3722",1010000],["3313",768000],["3612",735000],["3613",670000],["5512",543000],["3399",403000],["3631",385000],["6399",350000],["3745",280000],["3314",213000],["3599",151000],["2333",130000],["6320",120000],["6310",80000],["3632",53000],["5212",50000],["5213",50000],["3725",30000],["3721",28000],["3429",10000],["3421",2000]],"purpose_expenditure_total_czk":44897000},"revised":{"economic_expenditure":[["6121",24572000],["5169",5052000],["5331",4390000],["5171",4250970],["6123",2553100],["5011",2356829],["5023",1480000],["5139",1099068],["5154",937000],["5336",882336.79],["5031",825413],["6122",680000],["5153",677000],["5137",628696],["5362",460000],["5021",388500],["5032",321430],["6119",300000],["5163",255000],["5156",157833],["5164",108000],["5194",87000],["5222",86000],["5162",79000],["5136",75000],["5167",70600],["5155",70000],["5166",60000],["5901",50000],["5903",50000],["5229",35000],["5175",33002],["5132",30000],["5168",30000],["5024",23000],["5363",20000],["5161",18679],["5172",18000],["5026",17000],["5364",16784],["5038",13000],["5329",10000],["5041",7000],["5134",3000]],"economic_expenditure_total_czk":53277240.79,"economic_financing":[["8115",11350000]],"economic_financing_total_czk":11350000,"economic_revenue":[["1211",10390946],["1121",5893993],["4213",5805007],["1111",4253000],["2111",3896500],["4122",2090970],["1511",1620070],["1113",1234000],["4116",1026786.79],["4222",1000000],["1345",800000],["2324",781868],["2132",723100],["2141",650000],["1112",402000],["1386",310000],["4112",245500],["2321",186000],["1387",180000],["2131",166493],["4121",80000],["2229",56000],["4111",32500],["1341",26000],["1334",25507],["1381",18000],["1361",13000],["2112",6000],["2343",5000],["3111",5000],["1343",1000],["1344",1000],["2119",1000],["3112",1000]],"economic_revenue_total_czk":41927240.79,"purpose_expenditure":[["3412",10662000],["3322",7552970],["3113",6682336.79],["3636",4721000],["3639",4224468],["6171",3022000],["2212",2847696],["2321",1916000],["6112",1835304],["3723",1750000],["2310",1621000],["3613",1120000],["3722",1110000],["5512",877182],["3612",480000],["3399",463000],["3313",458000],["3631",385000],["6399",350000],["3745",310000],["3314",213000],["3599",151000],["6320",138000],["6310",80000],["5212",50000],["5213",50000],["2333",45000],["3421",42000],["6114",32500],["3725",30000],["3721",28000],["6402",16784],["3429",10000],["3632",3000]],"purpose_expenditure_total_czk":53277240.79},"actual":{"economic_expenditure":[["6121",18534894],["5169",4575780.69],["5331",4390000],["5171",3326839.58],["6123",2553100],["5011",2142218.14],["5023",1405258.04],["5139",911048.8],["5336",882336.79],["5154",843298.35],["5031",759299],["5137",592052.25],["5153",540003],["5021",415033.82],["5032",326606],["6122",299435],["5362",209402],["5163",148685.8],["5194",110924.2],["5156",88671.55],["5164",82885],["5222",78000],["5162",66297.1],["5167",63123],["5136",53088.45],["5166",52076],["5019",45926],["5155",41567],["5175",39557.74],["5168",24488.1],["5363",20000],["5364",16783.61],["5229",13500],["5329",9330],["5038",8792],["5179",7236],["5321",6924],["5161",6818],["5133",1718],["5132",220]],"economic_expenditure_total_czk":43693217.01,"economic_financing":[["8115",7500352.37],["8901",196642.61]],"economic_financing_total_czk":7696994.98,"economic_revenue":[["1211",9885705.66],["4213",5805007],["1121",5295305.04],["1111",3654073.27],["2111",2492427.4],["4122",2090970],["1511",1164416.32],["4116",1026786.79],["4222",1000000],["1113",699711.05],["2132",606626],["1345",533193],["2324",456670.31],["1112",345119.01],["4112",245500],["1386",192915.16],["2141",150695.46],["4121",80000],["1387",75609.43],["2321",73000],["2131",56437],["4111",32500],["1341",16955],["1361",11950],["2112",1975],["1381",1521.54],["2229",1152.59]],"economic_revenue_total_czk":35996222.03,"purpose_expenditure":[["3412",10567742.87],["3113",6670349.83],["3636",4408954.71],["3639",3984789.84],["6171",2559762.88],["2212",2285291.9],["3322",1767285.44],["6112",1751248.76],["3723",1667357.43],["2321",1623328.77],["2310",1532180.42],["3722",978694.41],["3613",855702.02],["5512",842619.3],["3399",462159.14],["3631",349233.17],["3313",313313.71],["3745",277319.84],["3314",200760.93],["3612",174883.28],["6320",137816],["6399",132474],["3421",36737.5],["6114",30749.99],["3599",30083.46],["6402",16783.61],["3725",12100],["3721",10285],["6310",7119.8],["3429",5000],["2333",1089]],"purpose_expenditure_total_czk":43693217.01}},"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."}}}}