{"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:00508870","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508870","name":"Město Kosmonosy","short_name":"Kosmonosy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":570826},"amounts":{"revenue_approved":172432000,"revenue_adjusted":179299640,"revenue_actual":211275880.43,"expense_approved":217277600,"expense_adjusted":257970540,"expense_actual":207287011.22,"tax_revenue":162673935.68,"nontax_revenue":22533419.74,"capital_revenue":7724605.32,"transfer_revenue":18343919.69,"current_expense":129595482.8,"capital_expense":77691528.42,"budget_balance":3988869.21,"cash_current":156757232.93,"cash_previous":152729798.38},"ratios":{"revenue_execution":1.17833968,"expense_execution":0.80352978,"balance_to_revenue":0.01887991,"cash_to_expense":0.75623278,"cash_yoy":0.02636967,"capital_expense_share":0.37480172,"transfer_revenue_share":0.08682449},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508870/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508870"},"seo":{"slug":"kosmonosy","path":"/cz/municipalities/kosmonosy/"},"population":{"value":5292,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":172432000,"expenditure_czk":217277600,"financing_czk":44845600,"balance_czk":-44845600},{"stage":"revised","revenue_czk":179299640,"expenditure_czk":257970540,"financing_czk":78670900,"balance_czk":-78670900},{"stage":"actual","revenue_czk":211275880.43,"expenditure_czk":207287011.22,"financing_czk":-3988869.21,"balance_czk":3988869.21}],"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":[["5171",44957000],["6121",43700000],["5169",27832000],["5011",19880000],["5213",13571000],["6130",10240000],["5331",9760000],["5222",8600000],["6122",5010000],["5365",5001000],["5031",4657000],["5154",3045000],["5023",2475000],["5139",2295000],["5137",2206000],["5032",1820000],["5168",1484000],["6313",1470000],["5153",1130000],["5166",850000],["5021",789000],["5499",656000],["5136",567000],["5163",547000],["5362",546000],["5903",400000],["6322",376000],["6123",360000],["5323",350000],["5151",336000],["6111",300000],["5162",277000],["5134",264000],["5156",226000],["5167",192000],["5172",130000],["5161",107000],["5194",105000],["5192",100000],["5038",90000],["5175",90000],["5909",80000],["5164",75600],["5195",55000],["5042",50000],["5123",36000],["5133",36000],["5179",35000],["5173",28000],["5363",20000],["5041",15000],["5138",15000],["5132",14000],["5029",12000],["5122",10000],["5131",3000],["5191",1000],["5229",1000]],"economic_expenditure_total_czk":217277600,"economic_financing":[["8115",44845600]],"economic_financing_total_czk":44845600,"economic_revenue":[["1211",53000000],["1511",41300000],["1121",27000000],["1111",21000000],["1122",4000000],["1113",3500000],["4112",3474500],["2132",2777300],["4213",2500000],["2141",2000000],["2324",1734000],["1112",1500000],["2131",1400000],["2142",1318000],["1387",1200000],["2229",620000],["4121",544000],["3122",484000],["2111",440000],["1386",400000],["1361",350000],["2139",320000],["1343",250000],["1342",220000],["2119",205000],["1345",200000],["2212",185000],["1341",140000],["4111",110000],["1334",100000],["3111",100000],["4116",27200],["2322",20000],["2112",10000],["2329",3000]],"economic_revenue_total_czk":172432000,"purpose_expenditure":[["3113",30884000],["3639",27353500],["3322",26569000],["6171",21800000],["5311",13449000],["2212",13000000],["3412",12827000],["3722",12400000],["3429",7980000],["3631",6460100],["3745",6375000],["3111",5230000],["2219",5065000],["2292",4650000],["6399",4500000],["6112",3137000],["3419",2556000],["3632",2027000],["3314",1365000],["2321",1360000],["5512",1225000],["3399",921000],["3349",840000],["2229",780000],["2221",630000],["3421",620000],["3613",600000],["4351",500000],["6320",500000],["3635",400000],["5213",400000],["3612",392000],["3326",300000],["6114",110000],["4379",70000],["3636",1000],["6310",1000]],"purpose_expenditure_total_czk":217277600},"revised":{"economic_expenditure":[["6121",56118700],["5171",45188000],["5169",28654620],["6122",20538000],["5011",20328500],["6130",17340000],["5213",14446000],["5331",9760000],["5222",7736900],["5365",4821000],["5031",4768200],["5154",3983000],["5139",3619870],["5023",2475000],["5137",2325000],["5032",1860300],["5168",1484000],["5153",1130000],["5336",960640],["5362",886000],["5021",831600],["5493",760000],["5166",677500],["5499",656000],["6313",641000],["5136",593000],["5163",547000],["5151",536000],["5903",400000],["6322",376000],["6123",360000],["5323",350000],["6111",300000],["5162",282000],["5134",276000],["5156",226000],["5167",222000],["5194",185000],["5164",166100],["5175",156510],["5192",119000],["5161",107000],["5909",103000],["5172",92000],["5038",90000],["5123",89000],["5133",89000],["5221",57100],["5195",55000],["5042",50000],["5179",35000],["5173",28000],["5363",20000],["5041",15000],["5138",15000],["5132",14000],["5029",12000],["5122",10000],["5131",3000],["5191",1000],["5229",1000]],"economic_expenditure_total_czk":257970540,"economic_financing":[["8115",78670900]],"economic_financing_total_czk":78670900,"economic_revenue":[["1211",53000000],["1511",41300000],["1121",27000000],["1111",21000000],["1122",4000000],["1113",3500000],["2141",3500000],["4112",3474500],["2132",3377300],["4216",2628590],["2229",2620000],["2324",1734000],["1112",1500000],["2131",1400000],["2142",1318000],["1387",1200000],["4116",1159250],["3111",1100000],["4121",544000],["3122",484000],["2111",440000],["1386",400000],["2321",357000],["1361",350000],["2139",320000],["1334",250000],["1343",250000],["1342",220000],["2119",205000],["1345",200000],["2212",185000],["1341",140000],["4111",110000],["2322",20000],["2112",10000],["2329",3000]],"economic_revenue_total_czk":179299640,"purpose_expenditure":[["3639",34453500],["3113",34221940],["5311",28699000],["3322",28419000],["6171",22400000],["3412",17552000],["2212",13000000],["3722",12400000],["3429",8850000],["3631",7310100],["3745",6775000],["3421",5620000],["2219",5365000],["3111",5230000],["6399",4660000],["2292",4650000],["6112",3137000],["3419",2556000],["3632",2027000],["3314",1365000],["2321",1360000],["5512",1225000],["3399",1071000],["3349",840000],["2229",780000],["2221",730000],["3613",600000],["4351",500000],["6320",500000],["3635",400000],["5213",400000],["3612",392000],["3326",300000],["6114",110000],["4379",70000],["3636",1000],["6310",1000]],"purpose_expenditure_total_czk":257970540},"actual":{"economic_expenditure":[["6121",46912156.81],["5171",31474030.61],["5169",24204784.31],["6122",19002607.61],["5011",17935534],["5213",13828816],["6130",10504370],["5331",9760000],["5031",4587567],["5222",4423970],["5154",3267322.86],["5365",3177370],["5139",2250249.04],["5023",1973976],["5032",1775188],["5168",1354152.29],["5137",1277590.22],["5336",960640],["5362",866591],["5493",759034],["5153",682505.24],["6313",640144],["5021",630832],["5499",611389.65],["5136",520102.65],["5166",492779.9],["5163",436881.01],["5151",383013],["6123",360000],["6322",272250],["5162",210283.2],["5323",196292],["5167",186827.75],["5134",184067.71],["5156",155891.3],["5194",140643],["5175",123822.38],["5164",122357.92],["5192",117642],["5909",101527.65],["5161",100659.22],["5133",88058.4],["5038",76837],["5221",57100],["5123",55304.6],["5179",22874.48],["5029",6000],["5363",5000],["5041",3916.41],["5138",3697],["5173",1362],["5229",1000]],"economic_expenditure_total_czk":207287011.22,"economic_financing":[["8115",-3977092.86],["8125",-50341.69],["8901",38565.34]],"economic_financing_total_czk":-3988869.21,"economic_revenue":[["1211",52765797.12],["1511",46764775.96],["1121",28237089.03],["1111",20546887.5],["4216",13405405.85],["3121",6120000],["2132",4660395.93],["2141",4282930.05],["1113",3733545.68],["4112",3474500],["1122",3174570],["2229",2647061.5],["1387",2450063.01],["2324",2274428.22],["2131",2180664.99],["2321",1856950],["1112",1840816.35],["2119",1770794.56],["2142",1318140],["4116",1179051.62],["3111",1120605.32],["1386",1027595.7],["2111",676771.48],["3122",484000],["2212",447108.01],["1345",419371],["1361",405480],["1342",356960.5],["1343",326308],["2139",299886],["1334",253434.4],["1385",233493.12],["4121",204340],["1341",128844],["2322",103231],["4111",80622.22],["2112",15058],["1381",8297.08],["1383",522.29],["1382",84.94]],"economic_revenue_total_czk":211275880.43,"purpose_expenditure":[["3113",27223827.73],["5311",27119801.68],["3322",26641206.65],["3639",26219712.17],["6171",20581384.53],["3412",13417151.29],["3722",10462826.9],["2212",8851113.41],["3631",5971233.9],["3429",4792024.55],["3421",4613185.3],["3745",4300123.4],["2292",4194108],["6399",4013065],["3111",3516140.32],["2219",3447546.6],["6112",2516051.3],["3419",1725250],["3632",1684345.17],["3314",1035223.94],["3399",908820.47],["3349",756762.8],["5512",541291.43],["2221",483991.84],["3613",414667],["6320",398580],["3635",363084.7],["4351",298940.34],["2229",274946.59],["3612",238022.67],["2321",196959.32],["6114",80622.22],["3326",4000],["3636",1000]],"purpose_expenditure_total_czk":207287011.22}},"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."}}}}