{"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:00287253","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287253","name":"Obec Kostelany","short_name":"Kostelany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":588521},"amounts":{"revenue_approved":15526861,"revenue_adjusted":18527155.59,"revenue_actual":18432969.34,"expense_approved":15526861,"expense_adjusted":19898565.8,"expense_actual":17215555.95,"tax_revenue":15886834.94,"nontax_revenue":1336962.6,"capital_revenue":20160,"transfer_revenue":1189011.8,"current_expense":12181946.52,"capital_expense":5033609.43,"budget_balance":1217413.39,"cash_current":7549691.34,"cash_previous":6953514.17},"ratios":{"revenue_execution":0.99491631,"expense_execution":0.86516567,"balance_to_revenue":0.06604543,"cash_to_expense":0.43853892,"cash_yoy":0.08573754,"capital_expense_share":0.29238727,"transfer_revenue_share":0.06450463},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287253/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287253"},"seo":{"slug":"kostelany","path":"/cz/municipalities/kostelany/"},"population":{"value":637,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15526861,"expenditure_czk":15526861,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":18527155.59,"expenditure_czk":19898565.8,"financing_czk":1380430.21,"balance_czk":-1371410.21},{"stage":"actual","revenue_czk":18432969.34,"expenditure_czk":17215555.95,"financing_czk":-1208393.39,"balance_czk":1217413.39}],"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",3870073],["5011",1790000],["5169",1478288],["5023",1297752],["5901",1040093],["5171",1015600],["5031",669300],["5153",487000],["5154",482000],["5139",431124],["5021",360701],["5331",360000],["5137",290000],["5032",277900],["5156",255000],["5151",164000],["5163",125800],["5166",114000],["5175",100615],["5194",100000],["5222",82750],["5164",66780],["5323",64000],["5364",62815],["5362",55000],["5499",53000],["5162",52000],["5903",50000],["6130",50000],["5179",42510],["5223",36000],["5168",34440],["5019",33690],["5123",24000],["5134",23000],["5132",22500],["5339",18080],["5136",17000],["5167",12000],["5176",8000],["5122",5000],["5161",3000],["5133",2000],["5365",50]],"economic_expenditure_total_czk":15526861,"economic_revenue":[["1211",6039100],["1121",3005000],["1111",2408000],["1511",800000],["2132",617996],["1356",520000],["1345",437650],["1113",420000],["2111",302380],["1112",199000],["4112",150800],["2324",123384],["4122",100000],["4111",94500],["1342",59000],["1386",53000],["2131",51221],["2119",44480],["1381",26500],["1387",25000],["1335",15000],["1341",12350],["2112",9200],["1334",5000],["1361",4300],["3111",3000],["2141",1000]],"economic_revenue_total_czk":15526861,"purpose_expenditure":[["6171",2135000],["2219",2097073],["6112",1715300],["3745",1500000],["3117",978000],["2212",950000],["3639",900000],["2321",805000],["3612",800000],["3631",700000],["3722",620000],["3723",500000],["5512",300000],["2310",288000],["3399",280000],["3412",250000],["3326",120000],["6114",94500],["2292",64000],["6402",62815],["3721",52000],["5213",50000],["6399",50000],["1039",30000],["3419",30000],["4350",21620],["3341",20000],["6310",20000],["4356",16460],["3319",15000],["4351",15000],["6409",14093],["3632",12000],["4357",11000],["3330",10000]],"purpose_expenditure_total_czk":15526861,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3495506.93],["5169",2315923.05],["5011",1823972],["5171",1724269.33],["5023",1297752],["5901",1063453],["6130",968073.2],["5031",673966],["5139",602451.65],["5336",586780.8],["5154",534395.35],["5153",426080.24],["6122",409217.38],["5021",407071],["5331",360000],["5166",345869.48],["5137",305060.55],["5032",279514],["5156",266247.77],["5362",213980],["5151",201628.48],["6422",200000],["5164",167820],["5163",151365.95],["5194",126004.8],["5175",93112.21],["5222",82750],["5168",78561.22],["5499",78000],["5179",74157],["5323",63600],["5364",62815],["5162",59088],["5192",59026.57],["5903",50000],["5132",41353.84],["5019",36451],["5223",36000],["5123",24000],["5134",23000],["5339",18080],["5167",18000],["5321",9000],["5365",8100],["5176",8000],["5368",5494],["5122",5000],["5136",5000],["6123",4430],["5172",3600],["5161",3544],["5133",2000]],"economic_expenditure_total_czk":19898565.8,"economic_financing":[["8115",1380430.21]],"economic_financing_total_czk":1380430.21,"economic_revenue":[["1211",6625148.92],["1121",3552074.67],["1111",2411452.96],["1511",959940.05],["1356",920824.82],["4116",719754.8],["2132",610496],["1113",469077.41],["1345",437650],["2111",408427.89],["2324",250591.35],["1112",231446.63],["4112",150800],["1386",129389.04],["4122",124200],["4111",97500],["4222",96757],["1342",67560],["2119",64907.5],["2131",51512],["1387",50714.55],["1381",26500],["3111",20160],["1335",15000],["1341",12350],["2112",12220],["1334",5000],["1361",4700],["2141",1000]],"economic_revenue_total_czk":18527155.59,"purpose_expenditure":[["6171",3063828.88],["3745",2364801.12],["3639",2126828.42],["6112",1759841.21],["3117",1514060.8],["2321",1485275.25],["3612",968039.84],["2212",900000],["3723",823807.77],["5512",807716.34],["2333",651702.98],["3722",620000],["2219",330232.11],["3631",310000],["3412",308580],["2310",302990.14],["3399",297343.52],["2143",283611],["6399",200000],["3326",156257],["6114",97500],["3721",72174],["2292",63600],["6402",62815],["5213",50000],["6409",37453],["1039",30000],["3419",30000],["3632",27666.87],["4350",21620],["3341",20000],["6310",20000],["4356",16460],["3319",15000],["4351",15000],["2223",13860.55],["4357",11000],["3330",10000],["2221",9500]],"purpose_expenditure_total_czk":19898565.8},"actual":{"economic_expenditure":[["6121",3451888.85],["5169",2047509.11],["5011",1823972],["5171",1468226.73],["5023",1279370],["6130",968073.2],["5031",672591],["5336",586780.8],["5139",506990.24],["5154",458840.61],["6122",409217.38],["5021",369321],["5153",360758.54],["5331",360000],["5032",278863],["5156",211045.67],["6422",200000],["5362",193029],["5164",161820],["5137",147650.52],["5151",137008],["5163",132936.6],["5194",125025.74],["5166",121034.28],["5175",91771.4],["5222",82000],["5499",78000],["5179",73556.32],["5168",72915.22],["5323",63600],["5364",62814.51],["5192",59026.57],["5162",50980.93],["5223",26000],["5339",18080],["5167",15344.4],["5132",14444.33],["5321",9000],["5365",7100],["5368",5494],["6123",4430],["5172",3600],["5019",2761],["5136",1398],["5161",1287]],"economic_expenditure_total_czk":17215555.95,"economic_financing":[["8901",-612216.22],["8115",-596177.17]],"economic_financing_total_czk":-1208393.39,"economic_revenue":[["1211",6625148.92],["1121",3552074.67],["1111",2411452.96],["1511",959940.05],["1356",920824.82],["4116",719754.8],["2132",591944],["1113",469077.41],["1345",435474],["2111",380387.89],["2324",235590.82],["1112",231446.63],["4112",150800],["1386",129389.04],["4122",124200],["4111",97500],["4222",96757],["1342",67560],["2119",64907.5],["2131",51512],["1387",50714.55],["3111",20160],["2112",12220],["1335",11894.4],["1341",11750],["1361",4700],["1334",4389.2],["1381",998.29],["2141",400.39]],"economic_revenue_total_czk":18432969.34,"purpose_expenditure":[["6171",2864094.35],["3745",2279366.42],["3639",1767315.2],["6112",1698090.39],["3117",1374729.78],["3612",911452.97],["2212",846071.06],["2321",805242.6],["3723",754693.92],["5512",700363.24],["2333",651702.98],["3722",515098.69],["3399",291398.54],["2143",283611],["2219",250440.09],["3631",222345.69],["6399",179049],["3412",170511.54],["3326",142968.22],["3721",72174],["6114",70007],["2292",63600],["6402",62814.51],["1039",30000],["3419",30000],["3632",27382.87],["2310",23835.14],["4350",21620],["6310",18804.2],["4356",16460],["4351",15000],["3341",14952],["2223",13860.55],["4357",11000],["2221",9500],["3319",6000]],"purpose_expenditure_total_czk":17215555.95}},"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."}}}}