{"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:00274968","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274968","name":"Město Kostelec nad Orlicí","short_name":"Kostelec nad Orlicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576361},"amounts":{"revenue_approved":279903000,"revenue_adjusted":313962674.86,"revenue_actual":263764003.09,"expense_approved":349750000,"expense_adjusted":383809674.86,"expense_actual":304960328.93,"tax_revenue":158069626.01,"nontax_revenue":45614985.3,"capital_revenue":3662626,"transfer_revenue":56416765.78,"current_expense":224787279.67,"capital_expense":80173049.26,"budget_balance":-41196325.84,"cash_current":44664008.2,"cash_previous":87666157.44},"ratios":{"revenue_execution":0.84011261,"expense_execution":0.79456134,"balance_to_revenue":-0.15618631,"cash_to_expense":0.14645842,"cash_yoy":-0.49052166,"capital_expense_share":0.26289665,"transfer_revenue_share":0.21389107},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274968/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274968"},"seo":{"slug":"kostelec-nad-orlici","path":"/cz/municipalities/kostelec-nad-orlici/"},"population":{"value":6231,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":279903000,"expenditure_czk":349750000,"financing_czk":69847000,"balance_czk":-69847000},{"stage":"revised","revenue_czk":313962674.86,"expenditure_czk":383809674.86,"financing_czk":69847000,"balance_czk":-69847000},{"stage":"actual","revenue_czk":263764003.09,"expenditure_czk":304960328.93,"financing_czk":41196325.84,"balance_czk":-41196325.84}],"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",107895000],["5011",67598600],["5171",41202000],["5169",21522300],["5031",18062800],["6122",11741000],["5032",9086300],["5331",7623000],["5365",7001000],["5154",4287500],["5901",4200000],["5362",4169300],["5137",4025000],["5499",3840000],["5222",3515400],["5021",3280000],["5023",3215000],["5042",2994300],["5139",2807400],["5153",2110400],["5167",1544000],["5161",1517500],["5151",1453200],["5152",1418000],["5166",1329500],["5136",1259000],["5164",1132500],["5163",1119000],["5213",1056200],["5156",906000],["5221",889000],["5168",756000],["5162",709400],["5492",580000],["6123",500000],["6130",500000],["5903",300000],["5175",299500],["5134",290000],["5199",257000],["5038",220000],["5909",205000],["5132",195000],["5364",180000],["5173",150000],["5192",137300],["5179",131400],["5329",125000],["5041",114000],["5194",93000],["5172",55000],["5157",30000],["5176",27000],["5019",22000],["5133",15500],["5029",15000],["5039",12000],["5131",10500],["5363",10000],["5323",8200],["5321",2000]],"economic_expenditure_total_czk":349750000,"economic_financing":[["8115",55147000],["8113",16000000],["8124",-1300000]],"economic_financing_total_czk":69847000,"economic_revenue":[["1211",62718900],["4213",35000000],["1121",31942500],["1111",24218400],["4112",22876700],["2132",16770000],["1511",10600000],["2212",9538000],["4116",7217800],["2111",7021000],["1122",7000000],["4122",6879800],["1361",6210000],["1345",4115000],["1113",4039600],["4216",4000000],["2131",3100000],["4222",2500000],["2141",2000500],["1112",1915700],["2324",1581200],["1385",1337900],["1386",1000000],["1387",1000000],["2119",1000000],["3111",700000],["1381",650000],["1353",600000],["2142",325000],["2310",290000],["4121",273000],["4111",244000],["1341",230000],["1359",216000],["2322",200000],["1334",150000],["2321",102000],["2133",100000],["1342",80000],["1356",80000],["1343",75000],["1335",5000]],"economic_revenue_total_czk":279903000,"purpose_expenditure":[["6171",87921900],["3612",48898500],["3639",45376400],["2212",32000000],["2219",14700000],["3392",13315400],["4351",11758400],["3429",9460300],["3412",9311200],["3722",9129800],["5311",8891800],["3113",7100000],["6399",7000000],["4339",4585700],["3314",4359800],["6112",4094000],["5512",2839000],["2339",2500000],["4399",2415700],["2310",1950000],["3399",1902500],["3111",1701000],["3631",1660000],["3141",1605000],["1014",1580000],["4349",1463200],["4356",1212600],["3745",1150000],["2292",1056200],["6320",885000],["2143",870000],["3349",849000],["3421",822000],["4341",715200],["3613",658100],["3635",550000],["3900",500000],["5213",400000],["3231",370000],["2223",286000],["2144",253000],["6114",244000],["6310",209000],["6409",200000],["6402",180000],["3636",171200],["3726",150000],["6223",150000],["3632",120000],["2321",81000],["3319",60000],["3541",45000],["3326",40000],["5511",3100]],"purpose_expenditure_total_czk":349750000},"revised":{"economic_expenditure":[["6121",100339695.5],["5011",68946845],["5171",48846596.89],["5169",23654614.89],["5031",18533227.6],["6122",13634779.05],["5362",12115726.13],["5032",9123653],["5331",7677121.4],["5154",7504467],["5499",6278689.9],["5222",6268400],["5365",5081950],["6123",4429966.5],["5152",3650608.32],["5021",3486805.4],["5023",3334070],["5137",3094260.94],["5139",3036585],["5042",2887658],["5153",2777578],["5336",2577049.48],["5651",2000000],["5167",1666649],["5221",1595000],["6356",1555532.15],["5151",1542295.05],["5161",1515284],["6129",1420689.41],["5166",1416930],["5164",1406202],["5136",1398179],["5163",1226920],["5213",1075880],["5156",918864.15],["5168",840788],["6130",790810],["5162",714595],["5492",580000],["5901",524000],["5175",352400.7],["5134",340000],["5909",321000],["5038",320000],["5223",310000],["5903",300000],["5194",292165],["5199",286892],["5132",240845.1],["5364",204800],["5024",168207],["5173",163011],["5192",143300],["5041",125721.95],["5329",125000],["5179",122400],["5321",61420],["6142",60200],["5212",56000],["5172",55000],["5904",44000],["5123",35365],["5339",35000],["5122",31800],["5176",25990],["5019",22000],["5157",20000],["5133",18849],["5029",15000],["5131",12229],["5039",12000],["5363",11913.35],["5323",8200]],"economic_expenditure_total_czk":383809674.86,"economic_financing":[["8123",62880628.31],["8113",16000000],["8115",-6733628.31],["8124",-2300000]],"economic_financing_total_czk":69847000,"economic_revenue":[["1211",62718900],["4213",45688996.7],["1121",31942500],["1111",24218400],["4112",22876700],["2132",19698523],["4116",12356552.01],["1511",10600000],["2212",9678900],["4122",7502152],["2111",7411493],["1122",7000000],["1361",6210000],["4216",5555532.15],["2324",5280766],["4222",4380000],["1345",4115000],["1113",4039600],["2131",3100000],["3113",2558260],["1387",2122003],["2329",2009837],["2141",2000500],["1112",1915700],["1386",1900000],["2322",1305273],["3111",1015112],["2119",1000000],["1353",600000],["4121",597471],["2321",458900],["2142",325000],["2310",290000],["4111",247500],["1341",230000],["1359",216000],["1334",185000],["1356",139200],["1342",116910],["2133",102400],["3122",100000],["1343",75000],["3121",34000],["2229",27835],["2124",11759],["1335",5000]],"economic_revenue_total_czk":313962674.86,"purpose_expenditure":[["6171",86521209.1],["3612",53583492.28],["3639",52443501.17],["2212",25810000],["2219",19280000],["6399",17106936.13],["3392",13325400],["4351",12267613],["3113",11170617.58],["3722",9996613],["5311",9557110],["3429",8156785],["3412",6846342.4],["4339",4857400],["3314",4673300],["6112",4254000],["3631",4198860],["5512",3891789],["4399",2872550],["3111",2677885.45],["2339",2500000],["3399",2386360],["3141",2334755.33],["2310",1950000],["3421",1699200],["1014",1580000],["4356",1537007],["4349",1463200],["3419",1426000],["3326",1171651.42],["4341",1163732],["3745",1150000],["2292",1056200],["6320",926020],["3349",919000],["2143",870000],["3613",704205],["3635",550000],["3900",500000],["4378",465000],["5213",400000],["3231",370000],["6409",360000],["2223",286000],["6310",279000],["2144",253000],["6223",250000],["6114",247500],["4312",235000],["6402",204800],["3636",171200],["3632",120000],["4374",100000],["6221",100000],["3726",90000],["2321",84065],["4350",80000],["3319",68000],["3541",45000],["4359",45000],["3543",42975],["3723",36300],["4344",30000],["4358",20000],["4355",15000],["4371",10000],["4373",10000],["4379",10000],["5511",3100]],"purpose_expenditure_total_czk":383809674.86},"actual":{"economic_expenditure":[["5011",62397516],["6121",58445873.93],["5171",41665333.82],["5169",17971394.2],["5031",16370161],["6122",13512427.05],["5362",10467602.79],["5331",7667120.95],["5154",6812802.27],["5499",6592209],["5222",6305400],["5032",6060044],["5365",5080950],["6123",3841469],["5023",3389952],["5152",3005178.7],["5021",2704339],["5042",2580165.77],["5336",2554870.48],["5137",2518828.48],["5153",2244865.47],["5139",2097883.14],["6356",1555532.15],["5221",1546000],["6129",1404966.13],["5164",1349445.92],["5151",1316651.52],["5136",1311464.25],["5163",1182741.46],["5161",1172148.65],["5213",1065872],["5167",1026909.36],["5166",993795],["6130",788810],["5156",778813.71],["5168",677999.85],["5162",583467.31],["6119",563771],["5223",310000],["5134",306471.34],["5199",283022],["5038",264225.09],["5492",248968],["5175",247264.49],["5364",243618.79],["5909",197800],["5024",168201],["5132",162233.27],["5194",161176],["5329",123560],["5173",118661],["5041",104053.3],["5212",66000],["6142",60200],["5321",59420],["5179",56909.86],["5123",35365],["5339",35000],["5122",31724.88],["5172",29118.69],["5192",13309.51],["5133",8470],["5363",6602.35],["5131",6008],["5176",3690],["5019",3348],["5039",1133]],"economic_expenditure_total_czk":304960328.93,"economic_financing":[["8115",42877572.53],["8124",-1275000],["8901",-406246.69]],"economic_financing_total_czk":41196325.84,"economic_revenue":[["1211",62751641.28],["1121",33615440.85],["1111",24067509.8],["4112",22876700],["2132",17430796.76],["1511",12491249.9],["4116",11543800.01],["2212",7374096.22],["2111",7367617.29],["2324",6546908.94],["4122",6370417.2],["4216",5555532.15],["4213",5219051.42],["1122",5080950],["1361",5074325],["1113",4441672.58],["1345",4039567.58],["4222",3446823],["2131",2935000],["3113",2462514],["1112",2190828.95],["2141",1830438.2],["1387",1401327],["2322",1243691],["1386",1224643.46],["3111",1015112],["4121",593171],["1353",581600],["4171",563771],["4111",247500],["2142",234379],["1341",226001],["2321",215500],["1334",207297.7],["2119",188230.02],["3121",185000],["1359",172000],["1342",160375],["1356",139200],["1385",105071.94],["2310",102335.5],["2133",90220],["1343",88409],["2229",30335],["2329",21837],["1381",9642.97],["2343",2900],["1335",872],["2143",600.37],["2112",100]],"economic_revenue_total_czk":263764003.09,"purpose_expenditure":[["6171",74707824.92],["3639",49219530.07],["3612",29281638.63],["2212",20021363.72],["6399",15468425.79],["2219",14628717.68],["4351",10177061.14],["5311",9541069.07],["3722",9186507.84],["3113",8921531.41],["3412",6664291.2],["3429",5746960],["4339",4811300],["3392",4587071],["6112",4241767],["3314",4197604.33],["3631",3767077.87],["5512",3531450.23],["3111",2655709],["3399",2083276.49],["3141",2046509.07],["3421",1699200],["3419",1423000],["4356",1336628.81],["4341",1163732],["1014",1148581.1],["4399",1060822.45],["2292",1056192],["2310",968976.72],["3326",938007.82],["6320",924899],["3349",912152.5],["2143",870000],["3745",656500.49],["3613",656259.3],["4349",633445.6],["4378",465000],["3231",350000],["3635",332750],["6409",236620],["2144",236386],["4312",235000],["6310",234685.46],["6402",204798.79],["2223",201102],["3900",176968],["6114",167736.73],["3636",150379.86],["2339",115332],["4374",100000],["6221",95106],["6223",90301.98],["2321",82065],["4350",80000],["3632",71494.55],["3726",68486],["5213",54067.31],["4359",45000],["3543",42975],["3319",37600],["3723",36300],["4344",30000],["4358",20000],["3541",18000],["4355",15000],["4371",10000],["4373",10000],["4379",10000],["5511",2090]],"purpose_expenditure_total_czk":304960328.93}},"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."}}}}