{"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:00275841","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275841","name":"Obec Košťálov","short_name":"Košťálov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577235},"amounts":{"revenue_approved":79396000,"revenue_adjusted":85493750,"revenue_actual":78850047.18,"expense_approved":100899000,"expense_adjusted":106633600,"expense_actual":94203073.03,"tax_revenue":53597172.19,"nontax_revenue":17617113.83,"capital_revenue":182371.27,"transfer_revenue":7453389.89,"current_expense":39776733.3,"capital_expense":54426339.73,"budget_balance":-15353025.85,"cash_current":156996983.33,"cash_previous":172350009.18},"ratios":{"revenue_execution":0.92229019,"expense_execution":0.88342767,"balance_to_revenue":-0.19471169,"cash_to_expense":1.66658027,"cash_yoy":-0.0890805,"capital_expense_share":0.57775546,"transfer_revenue_share":0.09452613},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275841/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275841"},"seo":{"slug":"kostalov","path":"/cz/municipalities/kostalov/"},"population":{"value":1660,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":79396000,"expenditure_czk":100899000,"financing_czk":21503000,"balance_czk":-21503000},{"stage":"revised","revenue_czk":85493750,"expenditure_czk":106633600,"financing_czk":21139850,"balance_czk":-21139850},{"stage":"actual","revenue_czk":78850047.18,"expenditure_czk":94203073.03,"financing_czk":15353025.85,"balance_czk":-15353025.85}],"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",55000000],["5169",13503000],["5171",6340000],["5011",4370000],["5331",2902000],["5154",2360000],["5023",1800000],["5139",1770000],["5153",1400000],["5362",1300000],["5031",1250000],["6349",1200000],["5151",1076000],["5222",1000000],["6356",1000000],["5909",900000],["5021",750000],["5032",605000],["5336",364000],["5137",360000],["5323",329000],["5163",220000],["5156",217000],["5162",115000],["5321",115000],["5155",110000],["5329",100000],["6130",100000],["5364",57000],["5365",50000],["5903",50000],["5136",45000],["5138",40000],["5175",40000],["5660",26000],["5038",20000],["5167",10000],["5164",5000]],"economic_expenditure_total_czk":100899000,"economic_financing":[["8115",21503000]],"economic_financing_total_czk":21503000,"economic_revenue":[["1211",16053000],["1333",15000000],["2111",9737000],["1121",8176000],["1111",6000000],["2141",5000000],["2132",4810000],["4216",4500000],["1511",2500000],["2441",1100000],["1113",1034000],["4113",1000000],["3202",900000],["1356",500000],["1112",490000],["4112",384000],["2324",350000],["4116",350000],["2321",315000],["2131",300000],["3111",200000],["1386",180000],["1387",160000],["1381",65000],["4111",60000],["2226",59000],["4122",50000],["1341",45000],["2112",30000],["2460",18000],["1361",15000],["2119",15000]],"economic_revenue_total_czk":79396000,"purpose_expenditure":[["5512",40625000],["3612",7365000],["2219",7060000],["3639",5116000],["2212",5100000],["3631",4550000],["3412",3125000],["3421",2952000],["3745",2560000],["1031",2500000],["6171",2396000],["3111",2373000],["6112",2250000],["3722",2100000],["3113",1893000],["6399",1300000],["3319",1200000],["2321",1000000],["3429",1000000],["4351",1000000],["3725",700000],["3329",520000],["2310",500000],["2292",329000],["3632",305000],["2223",200000],["6320",200000],["3314",125000],["3349",125000],["4359",115000],["3727",100000],["6402",57000],["3714",50000],["5213",50000],["2142",30000],["6310",20000],["3341",8000]],"purpose_expenditure_total_czk":100899000},"revised":{"economic_expenditure":[["6121",56640000],["5169",13613780],["5171",6890000],["5011",4370000],["5331",3652000],["5154",2377000],["5023",1800000],["5139",1790000],["5365",1650000],["5153",1400000],["5362",1300000],["5031",1250000],["6349",1200000],["5222",1100200],["5151",1076000],["6356",1000000],["5909",900000],["5021",825000],["6122",640000],["5032",605000],["5137",590000],["5336",364000],["5323",329000],["5163",221000],["5156",217000],["5321",115220],["5162",115000],["5155",110000],["5329",100000],["6130",100000],["5364",57000],["5903",50000],["5136",45400],["5138",40000],["5175",40000],["5660",26000],["5038",20000],["5167",10000],["5164",5000]],"economic_expenditure_total_czk":106633600,"economic_financing":[["8115",21139850]],"economic_financing_total_czk":21139850,"economic_revenue":[["1211",16053000],["1333",15000000],["2111",10222000],["1121",8176000],["1111",6000000],["2141",5000000],["2132",4910000],["4216",4500000],["1511",2500000],["1122",2454900],["1356",2000000],["4213",1112000],["2441",1100000],["1113",1034000],["3202",900000],["2324",769450],["4116",755000],["1112",490000],["4112",383700],["2321",330000],["4221",301000],["2131",300000],["4222",270000],["3111",200000],["1386",180000],["1387",160000],["4122",68400],["1381",65000],["4111",65000],["2226",59000],["1341",45300],["2112",34000],["2119",23000],["2460",18000],["1361",15000]],"economic_revenue_total_czk":85493750,"purpose_expenditure":[["5512",42575000],["3612",7565000],["3639",5575780],["2219",5230000],["2212",5100000],["3631",4850000],["3412",4642000],["3421",2952000],["6399",2900000],["3111",2773000],["3745",2560000],["1031",2500000],["6171",2396000],["3722",2320000],["6112",2250000],["3113",2243000],["3319",1200000],["3429",1100200],["2321",1000000],["4351",1000000],["3725",736000],["3632",555000],["3329",520000],["2310",500000],["2292",329000],["2223",245000],["6320",201000],["3314",155400],["3349",125000],["4359",115220],["3727",100000],["3714",90000],["6114",65000],["6402",57000],["5213",50000],["2142",30000],["6310",20000],["3341",8000]],"purpose_expenditure_total_czk":106633600},"actual":{"economic_expenditure":[["6121",52696968.43],["5169",8142859.82],["5171",5197063.74],["5011",4368823],["5331",3650912.6],["5365",2497917],["5154",2427504.16],["5023",1753399],["5139",1553743.65],["5153",1343033],["5031",1306221],["5151",1207419],["5222",1100157],["6356",1000000],["5021",833845],["5137",798999.01],["6122",701771.3],["5032",549321],["5909",486623],["5362",399196],["5336",363590.99],["5323",328200],["5329",300672],["5163",219337.71],["5138",197679],["5156",178554.05],["5162",159157.59],["5321",143220],["5155",62115],["5364",56553.98],["5136",53804],["6130",27600],["5175",25924],["5660",25452],["5038",17908],["5167",9620],["5164",9490],["5134",4067],["5039",2904],["5133",922],["5161",352],["5173",173]],"economic_expenditure_total_czk":94203073.03,"economic_financing":[["8118",-100000000],["8117",75000000],["8115",40353025.85]],"economic_financing_total_czk":15353025.85,"economic_revenue":[["1211",16056563.73],["1333",14111649.19],["1121",8601155.98],["2111",6284368.4],["1111",5964978.14],["2132",4828234],["4216",4500000],["2141",3983827.79],["1122",2454900],["1511",2344415],["1356",1874147.62],["1113",1136503.59],["4213",1111368.7],["2441",1100000],["2324",822862.87],["4116",754095.59],["1112",560568.98],["4112",383700],["2321",329137],["1386",313349.56],["4221",300825.6],["4222",270000],["3202",129594.17],["1387",122811.78],["2119",83711.47],["4122",68400],["4111",65000],["2226",58032.5],["2329",52973.8],["3111",52777.1],["1341",36150],["2131",34446],["1361",17510],["2112",17420],["2460",16500],["2322",5600],["1381",2468.62]],"economic_revenue_total_czk":78850047.18,"purpose_expenditure":[["5512",42519335.2],["3612",5728111.77],["3639",5553920.82],["2219",5229371.55],["3631",4718823],["3412",4641275.87],["6399",2849856],["3111",2771503.59],["3722",2314443.42],["3113",2243000],["6171",2206383.1],["6112",2160784],["2212",2110558.67],["3421",1553208],["3429",1100157],["3745",963976.01],["3319",883874.01],["3725",735123.31],["1031",696030.4],["4351",608607],["3632",548000.96],["3329",401728],["2292",328200],["2223",241391.27],["2310",230191.58],["6320",200195],["3314",155269.47],["4359",115220],["3349",86703],["3714",85910],["3727",56677.55],["6402",56553.98],["6114",39341.66],["2321",26511],["2142",23694.4],["6310",19142.44]],"purpose_expenditure_total_czk":94203073.03}},"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."}}}}