{"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:00654728","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00654728","name":"Obec Kostelec u Heřmanova Městce","short_name":"Kostelec u Heřmanova Městce","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":571628},"amounts":{"revenue_approved":8800700,"revenue_adjusted":11024000,"revenue_actual":12339339.75,"expense_approved":9216000,"expense_adjusted":16419300,"expense_actual":13001857.27,"tax_revenue":8387192.84,"nontax_revenue":3392642.91,"capital_revenue":18404,"transfer_revenue":541100,"current_expense":7862479.3,"capital_expense":5139377.97,"budget_balance":-662517.52,"cash_current":21832255.9,"cash_previous":23370057.43},"ratios":{"revenue_execution":1.11931602,"expense_execution":0.79186429,"balance_to_revenue":-0.05369149,"cash_to_expense":1.6791644,"cash_yoy":-0.06580221,"capital_expense_share":0.39528029,"transfer_revenue_share":0.04385162},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00654728/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00654728"},"seo":{"slug":"kostelec-u-hermanova-mestce","path":"/cz/municipalities/kostelec-u-hermanova-mestce/"},"population":{"value":390,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8800700,"expenditure_czk":9216000,"financing_czk":415300,"balance_czk":-415300},{"stage":"revised","revenue_czk":11024000,"expenditure_czk":16419300,"financing_czk":5395300,"balance_czk":-5395300},{"stage":"actual","revenue_czk":12339339.75,"expenditure_czk":13001857.27,"financing_czk":662517.52,"balance_czk":-662517.52}],"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",3600000],["5169",1477000],["5171",1024500],["5151",504000],["5141",460000],["5023",380000],["5154",355000],["5011",288000],["5021",258500],["5137",150000],["5139",111500],["5321",80000],["5163",75400],["5031",65000],["5032",65000],["5168",50000],["5903",45000],["5194",38000],["5222",30000],["5156",27000],["5329",27000],["5364",22100],["5166",20000],["5172",15000],["5132",10000],["5175",10000],["5162",7500],["5167",5000],["5229",4000],["5161",3000],["5038",2000],["5136",2000],["5173",2000],["5339",1500],["5362",1000]],"economic_expenditure_total_czk":9216000,"economic_financing":[["8115",1300000],["8124",-884700]],"economic_financing_total_czk":415300,"economic_revenue":[["1211",3350000],["1121",1467000],["1111",1185000],["2111",1035000],["2141",450000],["1511",400000],["2132",230100],["1345",230000],["1113",223000],["4112",88600],["1112",85000],["1386",30000],["1387",10000],["2131",7000],["1341",5000],["2343",3000],["1361",1000],["3111",1000]],"economic_revenue_total_czk":8800700,"purpose_expenditure":[["2219",3600000],["2321",1170000],["6171",900000],["3322",500000],["3745",500000],["6112",420000],["3722",360000],["3723",300000],["3639",290000],["1031",200000],["2212",200000],["3631",180000],["3635",180000],["3319",100000],["6320",59900],["5512",50000],["3721",45000],["5213",45000],["3632",30000],["3900",30000],["6402",22100],["3314",10000],["6310",10000],["3399",8000],["3412",5000],["3341",1000]],"purpose_expenditure_total_czk":9216000},"revised":{"economic_expenditure":[["6121",5227500],["5171",4652500],["5169",2492100],["5151",504000],["5141",463000],["5137",423500],["5023",380000],["5154",348500],["5365",312300],["5011",288000],["5021",278500],["6122",145000],["5139",139500],["5321",80000],["5163",73400],["5168",73000],["5031",69000],["5032",65000],["6119",63000],["5194",58000],["5903",45000],["5222",41000],["5156",32000],["5329",27000],["5364",22100],["5166",20000],["5339",16500],["5136",16000],["5175",11800],["5132",10000],["5162",7500],["5167",5500],["5223",5000],["5019",4000],["5229",4000],["5362",4000],["5161",3500],["5173",2100],["5038",2000],["5122",2000],["5039",1500],["5172",1000]],"economic_expenditure_total_czk":16419300,"economic_financing":[["8115",6280000],["8124",-884700]],"economic_financing_total_czk":5395300,"economic_revenue":[["1211",3350000],["2111",2548000],["1121",1547000],["1111",1185000],["2141",450000],["1511",400000],["1122",312300],["2132",230100],["1345",230000],["1113",223000],["4222",120000],["4122",100000],["4112",88600],["1112",85000],["2310",50000],["1386",45500],["4111",32500],["1387",10000],["2131",7000],["1341",5000],["2343",3000],["1361",1000],["3111",1000]],"economic_revenue_total_czk":11024000,"purpose_expenditure":[["2219",4250000],["3322",4000000],["3745",1420000],["2321",1170000],["6171",1123000],["1031",950000],["6112",420000],["3722",418000],["6399",312300],["3723",310000],["2212",300000],["3639",292000],["3392",250000],["3631",230000],["3319",180000],["3635",180000],["5512",95000],["3412",85000],["6320",59900],["2223",57500],["3612",50000],["3721",45000],["5213",45000],["6114",32500],["3632",30000],["3900",30000],["6402",22100],["3111",15000],["3314",10000],["3399",10000],["6310",10000],["1014",6000],["3741",5000],["4341",5000],["3341",1000]],"purpose_expenditure_total_czk":16419300},"actual":{"economic_expenditure":[["6121",4936823.97],["5171",2406045.48],["5169",1933098.35],["5141",462364.94],["5151",456043],["5023",375936],["5137",341866.82],["5365",312270],["5154",305138.03],["5011",277234],["5021",222961],["5362",180965],["6122",141449],["5168",72504.56],["5139",71149.96],["5031",68757],["5321",66000],["6119",61105],["5032",60331],["5163",46843.4],["5194",38238.5],["5222",37500],["5156",24013],["5364",20753.29],["5339",15000],["5136",14634],["5329",11700],["5162",6702.4],["5175",6061.9],["5223",5000],["5167",4170],["5229",3880],["5132",3096],["5166",2621.67],["5019",2552],["5161",2457],["5122",2000],["5038",1666],["5039",863],["5173",62]],"economic_expenditure_total_czk":13001857.27,"economic_financing":[["8115",1539545.02],["8124",-884640],["8901",7612.5]],"economic_financing_total_czk":662517.52,"economic_revenue":[["1211",3585939.2],["2111",2701786.11],["1121",1924942.48],["1111",1322545.05],["1511",489145.4],["2141",427505.72],["1122",312270],["4122",300000],["1113",253999.33],["1345",251270],["2132",189800],["1112",125384.44],["4222",120000],["4112",88600],["1386",70105.91],["2310",50000],["4111",32500],["1387",27480.4],["2131",19559],["3111",18404],["1334",12020.91],["1341",6225],["1335",4039.59],["2343",3992.08],["1343",1000],["1381",525.13],["1361",300]],"economic_revenue_total_czk":12339339.75,"purpose_expenditure":[["2219",4028580.47],["3322",2103397],["3745",1117950.66],["2321",1100741.71],["6171",948284.26],["1031",812878.32],["6399",489720],["3722",417069.87],["6112",411315],["3723",292029.26],["3392",246898],["3631",187307.68],["3639",179205.08],["2212",163562.5],["3319",112824.9],["5512",93024.32],["3412",79932],["6320",39207],["6114",30227.33],["3900",26500],["3632",23530.22],["6402",20753.29],["2223",15500],["3111",15000],["3612",11850],["3399",9350],["1014",6000],["3741",5000],["4341",5000],["6310",4998.4],["3314",3950],["3341",270]],"purpose_expenditure_total_czk":13001857.27}},"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."}}}}