{"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:00479292","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00479292","name":"Obec Kostelec","short_name":"Kostelec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":503916},"amounts":{"revenue_approved":44899620,"revenue_adjusted":51156042.38,"revenue_actual":75085094.79,"expense_approved":63591563,"expense_adjusted":76361255.3,"expense_actual":76046470.12,"tax_revenue":48498621.67,"nontax_revenue":8491196.59,"capital_revenue":162705,"transfer_revenue":17932571.53,"current_expense":50173605.36,"capital_expense":25872864.76,"budget_balance":-961375.33,"cash_current":47367874.49,"cash_previous":48834880.96},"ratios":{"revenue_execution":1.4677659,"expense_execution":0.99587768,"balance_to_revenue":-0.01280381,"cash_to_expense":0.62288065,"cash_yoy":-0.03004014,"capital_expense_share":0.3402244,"transfer_revenue_share":0.23882998},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00479292/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00479292"},"seo":{"slug":"kostelec-00479292","path":"/cz/municipalities/kostelec-00479292/"},"population":{"value":631,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":44899620,"expenditure_czk":63591563,"financing_czk":18691943,"balance_czk":-18691943},{"stage":"revised","revenue_czk":51156042.38,"expenditure_czk":76361255.3,"financing_czk":25205212.92,"balance_czk":-25205212.92},{"stage":"actual","revenue_czk":75085094.79,"expenditure_czk":76046470.12,"financing_czk":961375.33,"balance_czk":-961375.33}],"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",26529959],["5169",11302104],["5171",5693000],["5011",3830000],["5362",3610000],["5154",2037000],["5139",1852500],["5023",1465000],["5031",1300000],["5331",848200],["5155",825000],["6122",750000],["5909",600000],["5032",566000],["5021",445000],["5156",320000],["5163",272000],["5229",209000],["5137",205000],["5499",182400],["6130",150000],["5175",70000],["5222",70000],["5141",60000],["5162",52600],["5903",50000],["5323",43000],["5134",42000],["5492",40000],["5153",35000],["5165",30000],["5132",25000],["5329",20000],["5172",15000],["5321",12000],["5161",10000],["5167",10000],["5194",10000],["5136",3000],["5133",1800]],"economic_expenditure_total_czk":63591563,"economic_financing":[["8115",19830983],["8124",-1139040]],"economic_financing_total_czk":18691943,"economic_revenue":[["1511",19000000],["1211",7300000],["2111",5326000],["1121",3400000],["1111",3300000],["1122",2400000],["2132",804000],["4213",740620],["1113",700000],["1345",520000],["2131",374000],["1334",200000],["2329",200000],["1112",150000],["1381",150000],["4112",115000],["3111",100000],["1342",80000],["1341",30000],["1361",10000]],"economic_revenue_total_czk":44899620,"purpose_expenditure":[["2212",22450000],["3745",5337000],["6171",5257200],["3612",3478600],["2321",3250000],["3636",3029959],["3419",2764604],["2310",2311000],["6399",2100000],["6112",1937800],["1031",1762000],["3421",1415000],["3722",1415000],["3319",1127500],["2341",1100000],["3322",850000],["3111",848200],["2411",693600],["3723",500000],["3631",400000],["5512",380000],["3429",308600],["1036",151000],["1012",150000],["3326",115000],["3632",115000],["3314",82500],["5213",75000],["6409",75000],["3392",59000],["2292",43000],["3399",10000]],"purpose_expenditure_total_czk":63591563},"revised":{"economic_expenditure":[["6121",32472969.83],["5169",11656070.88],["5171",8573765],["5362",6661510],["5011",3830000],["5154",2037000],["5139",1852500],["5023",1506537],["5031",1300000],["5331",848200],["5155",825000],["6122",750000],["5909",600000],["5032",566000],["5021",460766],["5336",345237.59],["5156",320000],["5163",272000],["5229",209000],["5137",207000],["5499",182400],["6130",150000],["5222",70619],["5175",70000],["5492",65000],["5141",60000],["5162",52600],["5903",50000],["5365",48410],["6119",46818],["5323",43000],["5134",42000],["5153",35000],["5165",30000],["5132",25000],["5329",20000],["5172",15000],["5364",14397],["5321",12000],["5161",10655],["5167",10000],["5194",10000],["5136",3000],["5133",1800]],"economic_expenditure_total_czk":76361255.3,"economic_financing":[["8115",26344252.92],["8124",-1139040]],"economic_financing_total_czk":25205212.92,"economic_revenue":[["1511",19000000],["1211",7300000],["2111",6364358.01],["1122",5151510],["1121",3400000],["1111",3300000],["4116",909842.59],["2132",838098.69],["4213",740620],["1113",700000],["1345",520000],["4222",500000],["4122",454000],["2131",374000],["2141",271502.17],["2329",219900],["1334",200000],["1112",195656.46],["1381",150000],["4112",115000],["1386",108583.64],["3111",100000],["1342",86140],["1387",42906.88],["2322",39042],["4111",32951.94],["1341",30000],["1361",11910],["2328",20]],"economic_revenue_total_czk":51156042.38,"purpose_expenditure":[["2212",20513758.35],["1031",7159028.44],["3612",6663420.39],["3745",5337000],["6171",5257200],["6399",5151510],["2321",3250000],["3636",3076777],["3419",2764604],["2310",2311000],["6112",1979337],["3111",1924202.59],["2221",1447403.65],["3421",1415000],["3722",1415000],["3319",1127500],["2341",1100000],["3322",850000],["2411",693600],["3723",560000],["3631",400000],["5512",380000],["3429",308600],["1032",278110.88],["1036",151000],["1012",150000],["6409",115016],["3326",115000],["3632",115000],["3314",82500],["5213",75000],["3392",59000],["3739",48410],["2292",43000],["6114",34277],["3399",10000]],"purpose_expenditure_total_czk":76361255.3},"actual":{"economic_expenditure":[["6121",23993576.51],["5350",15000000],["5169",7821580.63],["5171",6392845.92],["5362",5738409.4],["5011",3599200],["6122",1679298.25],["5023",1604677],["5154",1548339.25],["5139",1222874.59],["5031",1107707],["5155",1101347],["5331",989556],["5909",549563],["5137",520762.98],["5032",468199],["5329",407400],["5336",345237.59],["5163",283963.8],["5021",279559],["5499",241207.5],["5156",191120.59],["6119",144790],["5229",144399],["5175",110031.96],["5492",80000],["5222",74219],["5162",67682.95],["6130",55200],["5365",48410],["5321",42230],["5141",38598.4],["5323",37800],["5153",18790.84],["5134",18000],["5194",16207],["5364",14397],["5167",13082],["5151",11195.96],["5136",5011],["5179",4772],["5166",4707],["5173",4323],["5161",3002],["5165",1969],["5133",1200],["5182",15],["5164",12]],"economic_expenditure_total_czk":76046470.12,"economic_financing":[["8125",1467006.47],["8124",-1139040],["8901",633408.86]],"economic_financing_total_czk":961375.33,"economic_revenue":[["1511",26957381.24],["4140",15000000],["1211",7333411.63],["2111",6538471.63],["1122",5151510],["1121",3928176.11],["1111",3509495.72],["4116",988962.59],["2132",934604.69],["4213",722257],["4122",546000],["1113",519060.11],["1345",512042],["4222",500000],["2131",377580],["2141",271503.58],["1112",256016.77],["2329",250715.98],["3113",150000],["1386",143108.72],["4112",142400],["1342",87080],["1387",56088.76],["2119",44589.71],["2322",39042],["4111",32951.94],["2324",30555],["1341",30100],["1361",13310],["3111",12705],["2133",4114],["1381",1128.61],["1334",712],["2328",20]],"economic_revenue_total_czk":75085094.79,"purpose_expenditure":[["6330",15000000],["2212",11988761.45],["1031",7046530.7],["3612",6662108.94],["3745",5327168.87],["6399",5151510],["6171",5005370.86],["3636",3076775.35],["3111",2065558.59],["6112",1979337],["2321",1834065.67],["2310",1622501.25],["2221",1447403.65],["3722",1199208.82],["3421",1154302.12],["3419",1129126.55],["3319",1105593.87],["2411",659325.66],["3723",552322.45],["5512",341987.33],["3429",302897],["1032",278110.88],["3631",238671.1],["3322",150924.51],["1036",131329.4],["3632",114786],["6409",106516],["3314",65241],["3326",55863.1],["1012",55200],["2341",49095],["3739",48410],["2292",37800],["6114",34277],["3392",21230],["3399",7160]],"purpose_expenditure_total_czk":76046470.12}},"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."}}}}