{"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:00288373","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288373","name":"Město Kostelec na Hané","short_name":"Kostelec na Hané","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589632},"amounts":{"revenue_approved":117679353.08,"revenue_adjusted":120801831.2,"revenue_actual":128335528.28,"expense_approved":143223736,"expense_adjusted":153346214.12,"expense_actual":140374777.18,"tax_revenue":74625586.9,"nontax_revenue":23883907.7,"capital_revenue":4826268,"transfer_revenue":24999765.68,"current_expense":79881666.38,"capital_expense":60493110.8,"budget_balance":-12039248.9,"cash_current":60458985.22,"cash_previous":74045870.81},"ratios":{"revenue_execution":1.0623641,"expense_execution":0.91541078,"balance_to_revenue":-0.09381072,"cash_to_expense":0.43069693,"cash_yoy":-0.18349282,"capital_expense_share":0.43094003,"transfer_revenue_share":0.19480004},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288373/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288373"},"seo":{"slug":"kostelec-na-hane","path":"/cz/municipalities/kostelec-na-hane/"},"population":{"value":2845,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":117679353.08,"expenditure_czk":143223736,"financing_czk":25544382.92,"balance_czk":-25544382.92},{"stage":"revised","revenue_czk":120801831.2,"expenditure_czk":153346214.12,"financing_czk":32544382.92,"balance_czk":-32544382.92},{"stage":"actual","revenue_czk":128335528.28,"expenditure_czk":140374777.18,"financing_czk":12039248.9,"balance_czk":-12039248.9}],"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",54373000],["5169",14996000],["5331",14179952],["6123",10657000],["5901",10000000],["5011",9069000],["5365",6005000],["5151",3030000],["5031",2641000],["5023",2580984],["5154",1885000],["5171",1652000],["5362",1507000],["5222",1220000],["5032",1036000],["5139",1028500],["5141",850000],["5163",665000],["5137",661500],["5153",640000],["5323",620000],["5499",600000],["5021",518600],["5194",322000],["5161",300000],["5164",238000],["5162",217000],["6122",160000],["5175",141500],["5167",115000],["5223",115000],["5492",112000],["5156",106300],["5136",103800],["5166",100000],["5229",100000],["6119",100000],["5660",80000],["5134",60000],["5172",60000],["5321",60000],["5329",50000],["5019",40000],["5138",40000],["5038",38000],["5132",33600],["5173",24000],["5168",20000],["5133",17000],["5179",15000],["5157",10000],["5364",10000],["5903",10000],["5191",5000],["5909",5000]],"economic_expenditure_total_czk":143223736,"economic_financing":[["8115",27444382.92],["8124",-1900000]],"economic_financing_total_czk":25544382.92,"economic_revenue":[["4216",34000000],["1211",26000000],["2111",12710500],["1121",11000000],["1111",8000000],["1122",6000000],["1511",3800000],["2132",3040000],["1345",2150000],["2122",2032353.08],["3121",2000000],["4112",2000000],["1113",1800000],["2324",550000],["1112",500000],["2131",490000],["1361",350000],["1386",350000],["2141",300000],["4121",270000],["2119",100000],["1341",85000],["1334",50000],["1342",40000],["1343",40000],["2133",20000],["2212",1000],["2112",500]],"economic_revenue_total_czk":117679353.08,"purpose_expenditure":[["3113",51659952],["6171",12755000],["5512",11102800],["6409",10155000],["2321",10030000],["6399",7500000],["3639",6405500],["2310",4985000],["3722",3320000],["6112",3298984],["2219",3080000],["3412",2589000],["5311",2341000],["4350",2320000],["3631",2110000],["3419",1842000],["3319",1626100],["4357",1500000],["6310",950000],["3314",795500],["2295",620000],["3745",424000],["3632",380600],["3612",220000],["2212",150500],["3723",150000],["3900",150000],["3399",121000],["3349",120000],["3322",115000],["3635",100000],["3421",60000],["3341",55000],["2341",50000],["3741",45000],["6114",40500],["3429",20000],["1011",16300],["5213",10000],["6402",10000]],"purpose_expenditure_total_czk":143223736},"revised":{"economic_expenditure":[["6121",48593272.92],["5169",16654000],["5331",14414506.44],["5336",12052137.69],["6123",10385157],["5011",9139000],["5365",6155000],["5171",4398407],["6122",3499053.15],["5151",3334000],["5023",2690984],["5031",2671000],["5154",2035000],["5362",2007000],["5901",1880085.67],["5222",1371000],["5032",1051000],["5139",982661],["5021",858225],["5141",850000],["5163",665000],["5153",640000],["6111",636762.5],["5323",620000],["5137",609233],["5499",600000],["5651",511375],["5134",371300],["5164",370000],["5175",367700],["5194",317000],["5161",300000],["6356",230930.75],["6451",228625],["5162",219400],["6119",210000],["5364",131476],["5492",131000],["5156",121300],["5223",120000],["5167",117400],["5136",103800],["5166",100000],["5229",100000],["5321",60000],["5172",56000],["5329",50000],["5660",45000],["5019",42822],["5138",40000],["5038",38000],["5132",31600],["5173",24000],["5168",20000],["5192",19000],["5133",17000],["5179",15000],["5123",14000],["5157",10000],["5903",10000],["5191",5000],["5909",5000]],"economic_expenditure_total_czk":153346214.12,"economic_financing":[["8115",34444382.92],["8124",-1900000]],"economic_financing_total_czk":32544382.92,"economic_revenue":[["1211",29000000],["2111",13710500],["1121",12800000],["4122",10308000],["1111",10000000],["4216",9158149.26],["1122",6150000],["1511",4800000],["2132",3040000],["4116",2817457.97],["3111",2760000],["1345",2150000],["4112",2115400],["2122",2111589.52],["3121",2000000],["1113",1800000],["2324",1339000],["1112",800000],["2451",740000],["1386",550000],["2131",490000],["2141",420000],["1361",350000],["4121",283570],["1387",200000],["4213",189667],["2229",121476],["2119",100000],["1341",85000],["4111",67188.45],["4113",60333],["2212",55000],["1334",50000],["2322",44000],["1342",40000],["1343",40000],["3113",35000],["2133",20000],["2112",500]],"economic_revenue_total_czk":120801831.2,"purpose_expenditure":[["3113",49948702.88],["2321",14730000],["6171",12974000],["4350",12705872],["5512",11850215],["6399",8150000],["3639",6435500],["2310",5385000],["3722",3820000],["6112",3468984],["3412",2763000],["3612",2571000],["5311",2376000],["3631",2285000],["3419",2241000],["6409",2035085.67],["3319",2022100],["4357",1500000],["2219",963378.57],["6310",950000],["3314",814500],["2295",620000],["3745",549000],["3632",409100],["2212",399500],["3635",210000],["3723",150000],["3900",150000],["3349",135000],["6402",131476],["3399",121000],["3322",120000],["6114",105500],["3421",60000],["3341",55000],["2341",50000],["3741",45000],["3429",20000],["1011",16300],["5213",10000]],"purpose_expenditure_total_czk":153346214.12},"actual":{"economic_expenditure":[["6121",45787864.86],["5331",14414506.44],["5169",14003207.04],["5336",12052137.69],["6123",10377428.2],["5011",8943832],["5365",6151500],["5151",3355078],["5171",3305080.82],["6122",3027009.49],["5023",2675608],["5031",2654964],["5154",1496305.84],["5362",1229302],["5222",1181000],["5032",1045014],["5021",757906],["5139",719235.53],["6111",636762.5],["5141",600624.6],["5323",568888.3],["5153",521205.92],["5651",511375],["5163",485441.4],["5137",389672.24],["5134",372035.62],["5164",371713.62],["5499",358608],["5175",308798.5],["5194",241652.61],["6356",230930.75],["6451",228625],["6119",204490],["5162",197332.74],["5364",121476],["5223",120000],["5156",87860],["5229",85800],["5492",78000],["5136",76192],["5161",66720.5],["5167",61506.9],["5321",52590],["5166",50094],["5329",42900],["5038",36099],["5019",33151],["5132",18420.07],["5192",15925],["5123",14000],["5133",4459],["5173",4447]],"economic_expenditure_total_czk":140374777.18,"economic_financing":[["8115",13586885.59],["8124",-1866668],["8901",319031.31]],"economic_financing_total_czk":12039248.9,"economic_revenue":[["1211",29542360.4],["1121",15809558.96],["2111",14224832.78],["1111",11065721.79],["4122",10308000],["4216",9158149.26],["1122",6142500],["1511",4992163.01],["2132",3361438],["4116",2817457.97],["3111",2791268],["1345",2282627],["4112",2115400],["2122",2111589.52],["1113",2090338.39],["3121",2000000],["2324",1952206.62],["1112",1030643.24],["2451",740000],["2141",622411.51],["1386",576000.47],["2131",536473],["1361",490615],["4121",283570],["1387",225756.2],["4213",189667],["1334",185695.8],["2229",121488],["1341",80404],["2212",69900],["4111",67188.45],["2119",64984.26],["4113",60333],["1342",47430],["2322",43296],["1343",41754],["3113",35000],["2133",23330.01],["1349",17331],["2321",10000],["1381",4643.66],["2112",1958],["1382",43.98]],"economic_revenue_total_czk":128335528.28,"purpose_expenditure":[["3113",48504928.52],["2321",13330398.38],["4350",12697942],["6171",11669028.45],["5512",11651837.11],["6399",7367078],["3639",5438265],["2310",4843392.03],["3722",3652114.85],["6112",3428659.9],["3412",2704022.28],["3612",2505383.31],["5311",2251154.12],["3419",1925886.64],["3319",1557926.24],["4357",1120502.35],["3631",857618.5],["3314",761384.72],["2219",758269.24],["6310",637502],["2295",568888.3],["3745",379446.45],["3632",365352.41],["2212",311757.7],["3635",204490],["3349",131020.44],["6409",128700],["6402",121476],["3322",120000],["3723",117998.24],["3399",88939],["6114",65435],["3421",32000],["3900",30000],["3429",20000],["1011",16300],["2341",9680]],"purpose_expenditure_total_czk":140374777.18}},"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."}}}}