{"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:00235440","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235440","name":"Město Kolín","short_name":"Kolín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533165},"amounts":{"revenue_approved":1457642084.09,"revenue_adjusted":1500011549.46,"revenue_actual":1479986028.59,"expense_approved":1682774487.86,"expense_adjusted":1686657353.95,"expense_actual":1505836514.69,"tax_revenue":913075190.69,"nontax_revenue":348316563.81,"capital_revenue":26593579.6,"transfer_revenue":192000694.49,"current_expense":1152778139.27,"capital_expense":353058375.42,"budget_balance":-25850486.1,"cash_current":298158482.97,"cash_previous":350677088.58},"ratios":{"revenue_execution":0.98664976,"expense_execution":0.89279338,"balance_to_revenue":-0.01746671,"cash_to_expense":0.19800189,"cash_yoy":-0.14976344,"capital_expense_share":0.23445996,"transfer_revenue_share":0.12973142},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235440/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235440"},"seo":{"slug":"kolin","path":"/cz/municipalities/kolin/"},"population":{"value":33355,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1457642084.09,"expenditure_czk":1682774487.86,"financing_czk":225132403.77,"balance_czk":-225132403.77},{"stage":"revised","revenue_czk":1500011549.46,"expenditure_czk":1686657353.95,"financing_czk":186645804.49,"balance_czk":-186645804.49},{"stage":"actual","revenue_czk":1479986028.59,"expenditure_czk":1505836514.69,"financing_czk":25850486.1,"balance_czk":-25850486.1}],"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",436356760.82],["5169",306368082.67],["5011",175462079],["5331",123113400],["5171",110064264.48],["5362",72574818.19],["5213",57829369],["5031",45397817.67],["5152",44903300],["5222",40830829],["6122",36700000],["6313",29580000],["6111",23589069],["5336",20579300],["5032",16375940],["5146",12834000],["5141",10285082],["5909",10065500],["5139",9390217.09],["5154",7391000],["5023",7000000],["6125",6975034],["5137",6793585.2],["5166",6634824],["5021",6518282],["5164",5955854.96],["6130",5666666],["5168",4990000],["5151",4731000],["5153",3459000],["5223",3137500],["5161",2514898],["5162",2476300],["5163",2465915],["5499",2380000],["5167",2344520],["5323",2000000],["5156",1485000],["5811",1250000],["5311",1200000],["5199",1130000],["5194",1049000],["5175",996008],["5192",907554],["5038",803930],["5134",682435],["5221",629990],["5179",550000],["5339",534631],["5173",505510],["6123",500000],["5131",420000],["5493",405900],["5229",311100],["5363",305000],["5903",300000],["5904",300000],["6127",300000],["5136",281000],["5138",250000],["5660",250000],["6119",230000],["5133",209799],["5019",200000],["5132",180000],["5212",161500],["5172",136300],["5195",130000],["5122",110000],["5366",100000],["5321",76400],["6322",50000],["5039",34000],["5041",20000],["5182",20000],["5029",15000],["5492",15000],["5191",5100],["5142",122.78]],"economic_expenditure_total_czk":1682774487.86,"economic_financing":[["8115",252202403.77],["8124",-27070000]],"economic_financing_total_czk":225132403.77,"economic_revenue":[["1211",350000000],["2132",202816102.05],["1121",179000000],["1111",142000000],["1511",79634000],["2111",75590000],["4216",74315894.38],["4112",62709500],["1122",50000000],["3111",26400000],["1345",24080000],["1113",22000000],["1361",22000000],["4122",20879300],["4116",20020000],["3112",20000000],["2212",12385000],["1112",10000000],["2141",10000000],["2146",10000000],["2324",9397468],["2122",7000000],["1381",4000000],["1343",3500000],["1386",3000000],["2322",2350000],["2133",2193819.66],["2131",1715000],["4121",1610000],["1387",1500000],["4111",1500000],["2139",1300000],["1353",1000000],["2119",1000000],["2321",971000],["1341",650000],["1342",500000],["1334",200000],["2460",200000],["1344",150000],["1333",65000],["1335",10000]],"economic_revenue_total_czk":1457642084.09,"purpose_expenditure":[["6171",309453262.14],["2212",186630000],["3612",133216000],["3613",119138000],["3113",102719767.4],["3722",101100000],["3745",71353535],["6399",69781818.19],["2219",56100000],["3412",53393000],["4351",48809300],["5311",42530646],["2292",42000000],["3419",32190000],["3111",31722886.79],["3635",31270000],["3631",26300000],["2321",24380000],["3311",15050000],["4319",14240000],["3314",13630000],["2229",12220000],["3639",11611500],["3319",11021000],["4339",10100000],["6112",9514000],["3392",8564654.34],["1014",7701762],["3312",7600000],["3632",6715000],["3539",6630000],["3543",6500000],["3421",5154500],["3313",4780000],["3231",4320000],["3742",4200000],["4341",3900000],["3322",3550000],["1036",3305000],["4359",2300000],["2223",2231000],["2221",2000000],["3723",2000000],["5399",1883600],["3349",1800000],["6114",1700000],["4356",1430000],["3399",1300000],["5511",1200000],["6320",1200000],["2299",1000000],["3429",1000000],["6310",950000],["2143",930000],["6221",866356],["3792",850000],["3299",830000],["5512",600000],["3341",595000],["2341",500000],["4329",420000],["3326",400000],["6402",400000],["4349",310000],["2521",300000],["3728",300000],["5213",300000],["5212",251000],["3541",183000],["3719",100000],["3739",100000],["3315",98900],["5273",50000]],"purpose_expenditure_total_czk":1682774487.86},"revised":{"economic_expenditure":[["6121",383828652.89],["5169",308928336.06],["5011",177870929.33],["5171",147469575.54],["5331",132984426],["5362",75238652.56],["5213",63268000],["5031",46039504.45],["5152",42729300],["5336",34647498.22],["5222",33197857],["6122",32560832.38],["5032",16620051.59],["5151",14676731],["5146",12834000],["5909",12765500],["5139",11614409.57],["5154",10842375.76],["5137",10559547.62],["5141",10285082],["5166",8082248],["5164",7738141.86],["5021",7305092],["6130",7138666],["6125",7046542.58],["5023",7000000],["5168",6053075],["5499",4843157],["5223",4324500],["5221",3627790],["5163",2722726],["5175",2681746],["5153",2523000],["6111",2452244.28],["5167",2268689.5],["5323",2230000],["5161",2078063],["6313",2030000],["5162",2024396.49],["6123",2000000],["5194",1558578],["6322",1500000],["6119",1410000],["5904",1300000],["5811",1274400],["5613",1250000],["5311",1237136],["5199",1230000],["5493",873870],["5038",803930],["5156",787410],["5179",749360],["5339",699131],["5134",680437],["5173",489247],["6127",450000],["5131",387447],["5041",364916.27],["5192",312130],["5363",305000],["6351",300000],["5903",298185],["6356",268000],["6142",259644.22],["5024",250000],["5212",241500],["5019",200000],["5660",200000],["6331",200000],["5136",193637],["5133",191766],["5321",186382],["5138",183000],["5172",158442],["5132",145033],["5195",130000],["5029",115000],["5122",111210],["5366",110000],["5494",36000],["5039",34000],["5492",25000],["5182",21000],["5191",5100],["5142",122.78]],"economic_expenditure_total_czk":1686657353.95,"economic_financing":[["8115",213715804.49],["8124",-27070000]],"economic_financing_total_czk":186645804.49,"economic_revenue":[["1211",350000000],["2132",200193002.05],["1121",179000000],["1111",142000000],["2111",81258360],["1511",79634000],["4216",64528171.87],["4112",62225500],["1122",51478620],["4116",39993635.24],["3111",30930570.6],["1345",25080000],["1113",22000000],["1361",22000000],["3112",20000000],["4122",19600169],["2212",15020000],["2324",14769468],["1112",10000000],["2141",10000000],["2146",10000000],["2122",9550000],["1386",5500000],["1343",4000000],["2142",4000000],["2131",3075000],["2322",2600000],["1387",2500000],["2139",2500000],["4121",2396923.84],["2133",2193819.66],["2119",2000000],["2321",1495156],["4111",1168286.73],["1353",1000000],["2229",1000000],["4213",973328.81],["1341",650000],["3121",600000],["4222",550000],["4171",509679],["1334",500000],["1342",500000],["1335",200000],["2460",200000],["1344",170000],["1349",150000],["2112",121710],["4113",55000],["3113",50000],["1359",40000],["2343",36148.66],["2329",10000],["1383",5000]],"economic_revenue_total_czk":1500011549.46,"purpose_expenditure":[["6171",287275262.14],["2212",166880000],["3113",138088981.97],["3612",129799000],["3722",103345000],["2219",91830000],["3613",80948000],["3745",75658779],["6399",72090652.56],["4351",48894652],["5311",43980646],["2292",42480000],["3419",36316899],["3111",35245615.64],["3635",34370000],["3412",30103000],["3631",27750000],["2321",22155000],["2229",21910000],["3311",15594355],["3639",14872500],["3314",14692000],["4319",14123620.84],["3319",11696101],["4339",9918162.66],["3322",9917000],["6112",9514000],["1014",8141962],["3539",8027262],["3312",7850000],["3632",7205000],["3392",5772654.34],["3543",5322300],["3421",5154500],["4341",4843368],["3313",4780000],["3231",3832178.8],["2223",3003600],["5399",2759600],["1036",2684400],["4359",2158335],["2221",2000000],["3349",1800000],["6114",1700000],["4356",1500000],["3742",1420000],["6402",1410000],["3399",1400000],["5511",1373566],["3429",1320000],["6320",1200000],["2299",1000000],["3723",1000000],["6310",950000],["2143",930000],["3792",850000],["3299",830000],["5512",600000],["3341",595000],["3326",440000],["4329",420000],["3716",400000],["4349",310000],["3728",300000],["5213",300000],["5212",251000],["2241",230000],["2341",200000],["3541",185000],["2521",150000],["3119",149500],["3148",100000],["3719",100000],["3739",100000],["3315",98900],["5273",50000],["6115",10000]],"purpose_expenditure_total_czk":1686657353.95},"actual":{"economic_expenditure":[["6121",309939512.67],["5169",282108146.84],["5011",169308130.16],["5331",132980995],["5171",127568124.25],["5362",68838800.5],["5213",63250254.41],["5031",43349639.42],["5152",41784500.54],["5336",34432883.22],["5222",33078581.9],["6122",25989166.69],["5032",16002747.42],["5151",14177633.28],["5146",12834000],["5139",10357498.59],["5909",9857227.67],["5137",9513117.08],["5154",9417836.48],["5021",6815443],["5164",6596046.19],["5023",6555494],["5166",5995303.4],["6125",5957038.56],["5168",5513073.29],["5499",4620525],["5223",4315000],["5141",3817175.97],["5221",3317720],["5163",2692650.27],["5175",2405251.79],["5323",2183786],["5161",2046566.4],["6313",2030000],["6123",1987000],["6130",1965266],["5167",1749530.59],["5153",1682207.11],["5162",1595616.1],["6322",1500000],["5194",1438887.98],["6119",1373619],["5613",1250000],["5311",1237136],["6111",1112798.28],["5904",1021947],["5493",844482],["5199",825431],["5038",707655],["5339",657532.34],["5156",596568.72],["5179",531146.73],["5134",518949.53],["5131",323246.29],["5173",292042.56],["6351",271330],["6356",268000],["5041",262704.65],["6142",259644.22],["5024",222050],["5212",207098],["6127",205000],["5660",200000],["6331",200000],["5321",185571.58],["5138",169563.87],["5136",136265],["5172",83850.94],["5132",68165.91],["5019",67984],["5363",63868],["5494",36000],["5029",35702.61],["5182",-30785],["5039",22989],["5192",16454],["5133",12751],["5492",10000],["5122",1210],["5191",164.69]],"economic_expenditure_total_czk":1505836514.69,"economic_financing":[["8115",52487824.61],["8124",-27070000],["8901",432661.49]],"economic_financing_total_czk":25850486.1,"economic_revenue":[["1211",348764354.31],["2132",199963509.38],["1121",186786026.59],["1111",139735936.22],["1511",84089991.12],["2111",79752579.44],["4216",64528171.87],["4112",62225500],["1122",51478620],["4116",39993635.24],["1345",25274364.41],["1113",24684189.9],["1361",23238491],["3112",20020000],["4122",19600169],["2212",18053269.22],["2324",12658274.61],["1112",12174230.15],["2122",8750000],["2141",8688761.82],["1386",6790324.94],["3111",5924179.6],["1343",4082668],["2142",4000000],["2146",3532093.97],["2131",2912978.42],["1387",2667076.19],["4121",2396923.84],["2133",2250577.58],["2139",1832013.21],["2119",1754076.5],["2321",1625382.3],["4111",1168286.73],["1353",1117700],["2322",1040648],["2229",1021947],["4213",973328.81],["1341",613895],["3121",600000],["4222",550000],["4171",509679],["1334",506545.3],["1342",469468],["2112",251545.2],["1335",198206],["2460",182000],["1344",159178],["1349",154160.5],["4113",55000],["1381",53877.64],["3113",49400],["2343",36148.66],["1359",31000],["2328",5990],["1383",4887.42],["2329",4768.5]],"economic_revenue_total_czk":1479986028.59,"purpose_expenditure":[["6171",256609072.85],["2212",159001591.6],["3612",122372215.99],["3113",121921598.29],["3722",101066822.56],["2219",82940267.89],["3745",74334011.08],["6399",67951247],["3613",66152324.01],["2292",42427060.77],["5311",39476730.76],["4351",38926180.56],["3419",36124545.81],["3111",34240489.6],["3412",27929775.21],["3631",24860365.67],["2321",17110283.29],["3311",15049740.43],["3314",14610942.44],["4319",14003475.59],["3635",13796127.75],["2229",12929014.43],["3639",11142864.65],["3319",10613831.86],["3322",8306319.61],["6112",8188369],["3312",7279118.8],["3539",7132096.83],["1014",7048322.86],["3392",5672654.34],["3632",5483658.61],["3543",5157300],["3313",4669741],["4341",3828660.49],["3421",3477750.87],["3231",3207849.8],["2223",2768647.48],["5399",2701638.77],["4359",2158335],["4339",2097462.33],["2221",1803285.99],["3349",1578209.58],["5511",1373566],["3399",1367305.28],["4356",1318990.37],["1036",1216690.07],["6114",1211370.55],["6320",1175158],["6310",1083797.27],["6402",1021947],["2143",900718.59],["3299",755572.42],["3429",702728.03],["3742",667781.75],["3723",628534.5],["3792",618297.84],["5512",600000],["3341",547724.55],["4329",377223.16],["3716",325100.56],["5212",249714.2],["2241",230000],["4349",219914.4],["3326",212000],["3541",185000],["2521",122858.31],["3148",100000],["3119",99420],["3315",93460],["2299",92500],["3739",73818.24],["2341",58080],["5273",49722.15],["6115",5705],["5213",1815]],"purpose_expenditure_total_czk":1505836514.69}},"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."}}}}