{"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:00286133","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00286133","name":"Obec Kostelec","short_name":"Kostelec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587401},"amounts":{"revenue_approved":28274119,"revenue_adjusted":34362962.5,"revenue_actual":33013086.4,"expense_approved":48873900,"expense_adjusted":55881822.11,"expense_actual":45950035.98,"tax_revenue":27073382.83,"nontax_revenue":4263633.07,"capital_revenue":4242,"transfer_revenue":1671828.5,"current_expense":20985541.75,"capital_expense":24964494.23,"budget_balance":-12936949.58,"cash_current":36494815.55,"cash_previous":49431765.13},"ratios":{"revenue_execution":0.96071712,"expense_execution":0.82227161,"balance_to_revenue":-0.39187337,"cash_to_expense":0.79422823,"cash_yoy":-0.26171328,"capital_expense_share":0.54329651,"transfer_revenue_share":0.05064139},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00286133/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00286133"},"seo":{"slug":"kostelec-00286133","path":"/cz/municipalities/kostelec-00286133/"},"population":{"value":1002,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":28274119,"expenditure_czk":48873900,"financing_czk":20599781,"balance_czk":-20599781},{"stage":"revised","revenue_czk":34362962.5,"expenditure_czk":55881822.11,"financing_czk":21518859.61,"balance_czk":-21518859.61},{"stage":"actual","revenue_czk":33013086.4,"expenditure_czk":45950035.98,"financing_czk":12936949.58,"balance_czk":-12936949.58}],"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",31300000],["5169",3334230],["5011",2719364],["5365",2000000],["5023",1457968],["5331",1200000],["5171",1193500],["5222",961415],["5031",894088],["5153",798000],["5154",622000],["5151",423000],["5032",394140],["5139",300000],["5163",200300],["5137",190000],["5362",152000],["5021",110000],["5164",98010],["5156",96800],["5168",63315],["5194",60000],["5166",42000],["5162",35000],["5173",33000],["5660",30000],["5329",24770],["5019",20000],["5134",20000],["5175",18500],["5321",18000],["5038",14000],["5179",12000],["5221",9000],["5136",8500],["5161",8000],["5167",8000],["5172",4000],["5132",1000]],"economic_expenditure_total_czk":48873900,"economic_financing":[["8115",20599781]],"economic_financing_total_czk":20599781,"economic_revenue":[["1211",8000000],["1511",5000000],["1121",4500000],["1111",3000000],["2111",2037500],["1122",2000000],["2132",1053841],["1113",650000],["2141",600000],["1345",460000],["4112",372700],["1112",230000],["2131",125078],["1386",85000],["1381",40000],["1387",40000],["1341",30000],["1343",20000],["1361",15000],["2112",5000],["2119",5000],["2324",5000]],"economic_revenue_total_czk":28274119,"purpose_expenditure":[["2212",21150000],["3412",6055000],["6171",5742892],["3632",2505800],["6399",2000000],["6112",1837868],["3113",1755000],["3612",1425000],["1031",1350150],["3745",1256500],["4357",800415],["3631",522000],["3722",480000],["3723",454500],["3399",454000],["3419",445000],["5512",189500],["6310",150300],["2321",104500],["3726",90000],["3721",25000],["3314",23815],["6409",18580],["1014",10000],["5213",10000],["3319",8000],["2249",6000],["3744",3000],["3341",1080]],"purpose_expenditure_total_czk":48873900},"revised":{"economic_expenditure":[["6121",29484110],["6130",4607415],["5169",4586370],["5171",2777609.61],["5011",2719364],["5365",2000000],["5023",1457968],["5331",1372586],["5222",961415],["5153",895106],["5031",894088],["5336",633678.5],["5154",622000],["5137",484112],["5151",477357],["5032",394140],["5139",300000],["5163",200300],["5164",179262],["5362",152000],["5021",110000],["5156",96800],["5168",63315],["5194",60000],["5134",50056],["5166",42000],["5162",35000],["5321",35000],["5173",33000],["5660",30000],["5329",24770],["5019",20000],["5175",18500],["5038",14000],["5179",12000],["5221",9000],["5136",8500],["5161",8000],["5167",8000],["5172",4000],["5132",1000]],"economic_expenditure_total_czk":55881822.11,"economic_financing":[["8115",21518859.61]],"economic_financing_total_czk":21518859.61,"economic_revenue":[["1211",9572163],["1511",5290404],["1121",5156350],["1111",4098378],["2111",2313940],["1122",2000000],["4116",1251228.5],["2132",1208028],["2141",705848],["1113",678828],["1345",460000],["4112",372700],["2324",354607],["1112",335551],["1386",187696],["2131",125078],["1387",73590],["1381",40000],["4111",32500],["1341",30000],["1343",20000],["1361",17500],["4122",15400],["2310",8321],["2112",5000],["2119",5000],["3111",4242],["1334",610]],"economic_revenue_total_czk":34362962.5,"purpose_expenditure":[["2212",21150000],["6171",6218566.61],["3412",6055000],["3639",4607415],["3113",3012663.5],["3745",2869905],["6399",2000000],["3612",1843237],["6112",1837868],["1031",1350150],["3399",829364],["3631",802552],["4357",800415],["3722",480000],["3723",454500],["3419",445000],["5512",415088],["3726",256697],["2321",191826],["6310",150300],["3721",25000],["3314",23815],["6409",18580],["1014",10000],["5213",10000],["3319",8000],["2249",6000],["3632",5800],["3744",3000],["3341",1080]],"purpose_expenditure_total_czk":55881822.11},"actual":{"economic_expenditure":[["6121",20354079.23],["6130",4610415],["5169",3810958.6],["5171",3390220.62],["5011",2627497],["5023",1502330],["5331",1372586],["5365",1148250],["5222",961415],["5153",942801.98],["5031",858380],["5154",752999.43],["5137",699580.8],["5336",649078.5],["5151",431019],["5032",370776],["5139",287811.99],["5164",195348.5],["5194",172282.88],["5021",153148],["5163",149659.4],["5168",101763.91],["5156",69228],["5134",48632.86],["5166",38145],["5223",35000],["5321",34960],["5162",33654.93],["5175",32496],["5173",30425],["5329",24309],["5038",14472],["5362",-13632],["5179",12000],["5492",10500],["5161",9367.6],["5221",9110],["5136",7071],["5167",3972.5],["5041",2775.64],["5019",2106.01],["5909",1220],["5192",1000],["5132",820.6]],"economic_expenditure_total_czk":45950035.98,"economic_financing":[["8115",12936949.58]],"economic_financing_total_czk":12936949.58,"economic_revenue":[["1211",9572163.25],["1511",5290403.68],["1121",5156350.12],["1111",4098377.49],["2111",1793955.85],["4116",1251228.5],["2132",1199080.6],["1122",1147860],["2141",753952.13],["1113",678827.91],["1345",464894],["4112",372700],["2324",369931.99],["1112",335551.02],["1386",187695.63],["2131",129526.5],["1387",73589.93],["4111",32500],["1341",27925],["1343",20000],["1361",17850],["4122",15400],["2310",9321],["3111",4242],["2321",4000],["2119",3420],["1381",1284.9],["1334",609.9],["2112",320],["2133",125]],"economic_revenue_total_czk":33013086.4,"purpose_expenditure":[["2212",18954170.76],["6171",6147391.15],["3639",4610415],["3113",2814138.92],["3745",2742587.81],["3612",1853324.78],["6112",1846870],["6399",1147860],["3399",1007366.64],["1031",843588.1],["4357",800415],["3723",577127.65],["3722",537169.2],["3631",503508.19],["3419",494952.55],["5512",406836.57],["3726",256697.44],["2321",187326.82],["3341",70736.77],["3314",61034.45],["3319",33979],["6310",-30577.6],["6114",29723.01],["6409",18580],["3721",17372.77],["3412",12897],["3632",3633],["2249",911]],"purpose_expenditure_total_czk":45950035.98}},"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."}}}}