{"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:00272566","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00272566","name":"MĚSTO ČERVENÝ KOSTELEC","short_name":"ČERVENÝ KOSTELEC","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":573965},"amounts":{"revenue_approved":261708000,"revenue_adjusted":291495975.25,"revenue_actual":293827892.45,"expense_approved":387857000,"expense_adjusted":419787760.95,"expense_actual":359146679.42,"tax_revenue":194649476.1,"nontax_revenue":62524209.24,"capital_revenue":8919998.5,"transfer_revenue":27734208.61,"current_expense":217249739.47,"capital_expense":141896939.95,"budget_balance":-65318786.97,"cash_current":8015247.02,"cash_previous":15907368.68},"ratios":{"revenue_execution":1.00799983,"expense_execution":0.85554347,"balance_to_revenue":-0.22230288,"cash_to_expense":0.02231747,"cash_yoy":-0.49612993,"capital_expense_share":0.39509467,"transfer_revenue_share":0.0943893},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00272566/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00272566"},"seo":{"slug":"cerveny-kostelec","path":"/cz/municipalities/cerveny-kostelec/"},"population":{"value":8194,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":261708000,"expenditure_czk":387857000,"financing_czk":126149000,"balance_czk":-126149000},{"stage":"revised","revenue_czk":291495975.25,"expenditure_czk":419787760.95,"financing_czk":128291785.7,"balance_czk":-128291785.7},{"stage":"actual","revenue_czk":293827892.45,"expenditure_czk":359146679.42,"financing_czk":65318786.97,"balance_czk":-65318786.97}],"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",146350000],["5171",54892400],["5011",46524000],["5331",29617000],["5169",16992000],["5031",11902000],["6351",10115000],["5229",5820000],["5365",5600000],["5154",5000000],["5032",4466000],["6122",4450000],["6123",3800000],["5023",3680000],["5153",3516000],["5223",3377000],["5152",3250000],["5139",3158000],["5499",3075000],["5168",2750000],["5362",2649000],["5151",2574000],["5021",2236000],["5164",1621000],["5156",1516000],["5909",1498000],["5137",1234500],["5163",970000],["5901",600000],["5162",569500],["5167",472600],["6130",400000],["5134",355000],["6349",350000],["5179",326000],["5329",310000],["5166",300000],["5903",300000],["5161",263000],["5175",205000],["5038",183000],["5194",120000],["5323",117000],["5172",100000],["5321",81000],["5141",75000],["5173",51000],["5136",23000],["5221",13000],["5181",10000]],"economic_expenditure_total_czk":387857000,"economic_financing":[["8123",113792000],["8115",12357000]],"economic_financing_total_czk":126149000,"economic_revenue":[["1211",84720000],["1121",43030000],["1111",33310000],["2132",32115820],["2111",13536200],["1511",9920000],["3111",6200000],["4112",5530100],["1345",5530000],["1122",5500000],["1113",5240000],["2139",4200000],["2324",3420000],["4116",2450000],["1112",2420000],["1386",1500000],["1387",1340000],["2141",420000],["1361",350000],["2329",270000],["1341",260000],["2119",170000],["2212",95800],["2131",80920],["1334",75000],["4121",11900],["2133",7260],["1343",5000]],"economic_revenue_total_czk":261708000,"purpose_expenditure":[["3613",40762000],["6171",36750000],["2321",35500000],["3639",33900000],["2310",26850000],["3745",24351000],["3612",24215000],["2219",24000000],["2212",19200000],["3314",15750000],["5311",12536000],["3113",10897000],["3392",9695000],["3722",9600000],["3429",9472000],["6399",8100000],["3631",7569000],["3419",5250000],["3511",5045000],["6112",4530000],["4341",3377000],["5512",3080000],["3632",2571000],["3111",2570000],["4339",2483000],["3412",2023000],["1031",1680000],["6409",1466000],["3349",1363000],["6320",800000],["3231",720000],["4359",600000],["5213",300000],["3399",250000],["3319",235000],["6310",170000],["2292",117000],["3743",57000],["4349",13000],["3326",10000]],"purpose_expenditure_total_czk":387857000},"revised":{"economic_expenditure":[["6121",129830482.66],["5171",57754397],["5011",47264320],["5331",29991851.93],["6351",24680022.34],["5169",17666159.07],["5031",12022958],["6451",12000000],["6356",10514616.86],["5365",5600000],["6122",5549872],["5229",5445000],["5032",4509892],["5362",4443150],["5154",3900000],["6123",3800000],["5023",3680000],["5153",3516000],["5223",3442000],["5336",3253859.09],["5152",3250000],["5139",3237058],["5499",3141000],["5168",2750000],["5151",2574000],["5021",2534338.1],["5164",1691092.88],["5156",1516000],["5909",1498000],["5137",1258500],["5141",1064850],["5163",970000],["5901",600000],["5162",570732.02],["5167",477400],["6130",400000],["5134",355000],["6349",350000],["5179",326000],["5329",310000],["5166",300000],["5903",300000],["5194",270000],["5161",263000],["5175",205000],["5038",183000],["5323",117000],["5172",100000],["5321",81000],["5221",79000],["5173",51000],["5213",50000],["5136",39663],["5181",10000],["5019",408],["5039",138]],"economic_expenditure_total_czk":419787760.95,"economic_financing":[["8123",113792000],["8115",13592332.47],["8113",12000000],["8114",-5654659.29],["8905",-5437887.48]],"economic_financing_total_czk":128291785.7,"economic_revenue":[["1211",84720000],["1121",43030000],["1111",33310000],["2132",32115820],["4216",13622093.5],["2111",13536200],["1511",9920000],["4116",7419899.95],["3111",6200000],["2451",5654659.29],["4112",5530100],["1345",5530000],["1122",5500000],["1113",5240000],["2139",4200000],["2324",3485379],["1112",2420000],["3112",2126000],["1386",1500000],["1387",1340000],["2122",1149701],["4122",671836.5],["2329",659726.01],["3122",450000],["2141",420000],["4111",410000],["1361",350000],["1341",260000],["2322",170680],["2119",170000],["2212",130800],["2131",80920],["1334",75000],["2321",73000],["4121",11900],["2133",7260],["1343",5000]],"economic_revenue_total_czk":291495975.25,"purpose_expenditure":[["3314",52829639.2],["3613",39969265],["2321",37884977.66],["6171",37307396],["3745",27608568],["2212",24707000],["3612",24215000],["2219",21960000],["2310",19383000],["3639",18600000],["5311",12596171],["3113",12216138.92],["3392",10297895],["6399",9894150],["3722",9655349],["3429",9555000],["3631",6086811],["3511",5045000],["3419",4760000],["3412",4593840],["6112",4530000],["3111",3786107.51],["4341",3442000],["5512",3120800],["3632",2571000],["4339",2483000],["1031",1939590],["6409",1486000],["3349",1355643.07],["3231",1310569.59],["6310",1159850],["4359",837000],["6320",800000],["6114",410000],["3319",363000],["3399",300000],["5213",300000],["4378",165000],["2292",117000],["4349",79000],["3743",57000],["3326",10000]],"purpose_expenditure_total_czk":419787760.95},"actual":{"economic_expenditure":[["6121",83628188.99],["5171",52035162.4],["5011",43143398],["5331",29991851.93],["6351",24565022.34],["5169",17568556.31],["6451",12000000],["5031",11042800],["6356",10514616.86],["6122",6386501.55],["5365",5356000],["5229",5281634],["5362",4705718.24],["5032",4174683],["6123",4093659.9],["5152",3488231],["5023",3462992],["5223",3442000],["5336",3253859.09],["5154",3231846.55],["5139",2947146.47],["5021",2896468],["5168",2617857.73],["5151",2611090.82],["5499",2215053],["5153",2038038.85],["5909",1775721.09],["5164",1691311.1],["5156",1122727.83],["5137",1076858.87],["5141",1057522.54],["5163",962631.44],["5189",740532],["5162",569345.96],["6130",392919],["5179",324385],["5329",317262],["5161",276776.6],["5167",248491.99],["5364",229451.48],["5194",218789.54],["6119",212334.31],["5166",200046.19],["5038",180636],["5134",158644.63],["5175",132432.2],["6349",103697],["5321",82990],["5221",79000],["5323",76809],["5811",72200],["5172",53736.1],["5213",50000],["5173",20000],["5136",12444.02],["5019",7247],["5122",4416.5],["5039",2443],["5192",500]],"economic_expenditure_total_czk":359146679.42,"economic_financing":[["8123",56525381.75],["8113",12000000],["8115",7892121.66],["8114",-5654659.29],["8905",-5437887.48],["8902",-6169.67]],"economic_financing_total_czk":65318786.97,"economic_revenue":[["1211",82586945.05],["1121",44196466.12],["2132",31902879.43],["1111",31828646.64],["2111",13651811.96],["4216",13622093.5],["1511",13568336.59],["4116",7488178.61],["3111",6343998.5],["1113",5843638.57],["2451",5654659.29],["1345",5534398],["4112",5530100],["1122",5213610],["2139",3911661.11],["2324",3558188.58],["1112",2881215.37],["3112",2126000],["1386",1610241.4],["2122",1149701],["4122",671836.5],["2119",637141.33],["1387",631113.34],["2329",579112.5],["2141",569046.14],["1361",455420],["3122",450000],["4111",410000],["2212",286738],["1341",260581],["2310",205609.78],["2322",170680],["2131",165382.12],["2321",73000],["1335",19727.2],["1381",12980.48],["4121",12000],["2133",7260],["1343",4100],["1334",1935.6],["2229",1338],["1382",120.74]],"economic_revenue_total_czk":293827892.45,"purpose_expenditure":[["3314",52829639.2],["3613",35866212.43],["6171",32497550.7],["3745",27127077.33],["3612",24145576.24],["2212",22773159.09],["2219",19175725.13],["2321",16887420.75],["5311",12584802.93],["3113",12216138.92],["3392",10182895],["6399",9824219.24],["2310",9670489.76],["3722",9366912.92],["3429",9331925.6],["3639",7724874],["3631",5767807.79],["3412",4761737.88],["3419",4761211],["6112",4256837],["3111",3786107.51],["4341",3442000],["5512",2571448.15],["1031",2498547.69],["4339",2462515.74],["3632",2020251.69],["3511",1937961.12],["3349",1313188.2],["3231",1310569.59],["6310",1245144.98],["6409",1117970.12],["4359",836651],["6320",775009],["6114",390718.2],["3319",363000],["3744",260150],["6402",229451.48],["3399",204785.54],["4378",165000],["3635",164000],["4349",79000],["2292",76809],["3633",59073.66],["3743",56603.8],["2221",28510.04]],"purpose_expenditure_total_czk":359146679.42}},"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."}}}}