{"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:00235466","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235466","name":"Obec Kořenice","short_name":"Kořenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533408},"amounts":{"revenue_approved":88175000,"revenue_adjusted":60843764.78,"revenue_actual":60748242.38,"expense_approved":88175000,"expense_adjusted":74248357.5,"expense_actual":68590529.17,"tax_revenue":14919226.3,"nontax_revenue":806751.3,"capital_revenue":4117350,"transfer_revenue":40904914.78,"current_expense":10102340.22,"capital_expense":58488188.95,"budget_balance":-7842286.79,"cash_current":45077662.04,"cash_previous":18019948.83},"ratios":{"revenue_execution":0.99843004,"expense_execution":0.92379861,"balance_to_revenue":-0.12909488,"cash_to_expense":0.65719951,"cash_yoy":1.50154218,"capital_expense_share":0.85271523,"transfer_revenue_share":0.67335141},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235466/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235466"},"seo":{"slug":"korenice","path":"/cz/municipalities/korenice/"},"population":{"value":623,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":88175000,"expenditure_czk":88175000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":60843764.78,"expenditure_czk":74248357.5,"financing_czk":13404592.72,"balance_czk":-13404592.72},{"stage":"actual","revenue_czk":60748242.38,"expenditure_czk":68590529.17,"financing_czk":7842286.79,"balance_czk":-7842286.79}],"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",78900000],["5169",2166000],["5023",1400000],["5011",1200000],["5031",560000],["5901",550000],["5154",460000],["5171",420000],["5164",340000],["5139",320000],["5021",285000],["5032",250000],["5168",150000],["5222",150000],["5323",130000],["5194",120000],["5156",115000],["5321",100000],["5365",100000],["5903",100000],["5163",79000],["5173",70000],["5175",50000],["5162",40000],["5136",25000],["5134",20000],["5166",20000],["5167",20000],["5151",14000],["5176",10000],["5038",6000],["5161",5000]],"economic_expenditure_total_czk":88175000,"economic_revenue":[["4216",68000000],["3121",6000000],["1211",5000000],["1121",2800000],["1511",2600000],["1111",1900000],["1345",500000],["1113",450000],["2324",200000],["1112",120000],["2131",120000],["4112",119000],["1122",100000],["2132",100000],["1386",60000],["2141",50000],["1387",30000],["2112",10000],["1341",8000],["1361",8000]],"economic_revenue_total_czk":88175000,"purpose_expenditure":[["2321",50200000],["2310",23603000],["2212",5350000],["6171",2516000],["6112",1770000],["3722",1200000],["3745",784000],["3723",500000],["3631",450000],["3399",355000],["5512",253000],["1039",200000],["3421",155000],["2292",130000],["3113",100000],["5213",100000],["6399",100000],["3613",65000],["3900",60000],["3412",53000],["6114",50000],["6320",50000],["3744",45000],["3419",30000],["3721",20000],["2219",10000],["3639",10000],["6310",10000],["3319",5000],["3341",1000]],"purpose_expenditure_total_czk":88175000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",62185616.22],["5169",2776385.28],["5023",1436000],["5011",1415000],["5154",738000],["5171",646000],["5031",624000],["5139",461119],["5141",450000],["5901",420000],["5164",373000],["5032",322000],["5021",279098],["5365",256200],["5222",240000],["5137",234239],["5321",217000],["5168",210000],["5194",133000],["5323",130000],["5156",128000],["5903",100000],["5163",94000],["5173",93388],["5175",73026],["5162",40247],["5166",36000],["5136",25000],["5167",24000],["5134",20000],["5151",18000],["5179",11000],["5138",10000],["5176",10000],["5038",6000],["5161",5160],["5339",5000],["5019",2150],["5039",729]],"economic_expenditure_total_czk":74248357.5,"economic_financing":[["8123",35000000],["8115",-21495407.28],["8901",-100000]],"economic_financing_total_czk":13404592.72,"economic_revenue":[["4216",34523737.03],["1211",5585000],["4222",5013643],["3121",4104000],["1121",2990000],["1511",2780000],["1111",2035000],["4116",831744.08],["1345",500000],["1113",450000],["2324",300000],["1122",256200],["4122",200000],["1112",195000],["2132",191000],["4213",151600.67],["2131",120000],["4112",116900],["1386",110000],["2141",103000],["2321",57000],["4111",46779],["1387",45000],["1334",30000],["2322",22000],["4129",20511],["3111",13350],["2310",13000],["2112",12000],["2119",11000],["1361",8300],["1341",8000]],"economic_revenue_total_czk":60843764.78,"purpose_expenditure":[["2321",35072311.46],["2310",23950304.76],["6171",3210000],["1037",3023000],["6112",1833000],["3722",1410000],["3745",965000],["2212",632000],["3631",582000],["5512",503535],["3723",502000],["6310",467000],["3399",385000],["6399",256200],["1031",254000],["3113",217000],["3421",162000],["2292",130000],["3613",115000],["3900",105000],["5213",100000],["3412",62000],["2219",59000],["6320",55000],["6114",50006.28],["3744",45000],["2221",32000],["3419",30000],["3721",20000],["3639",10000],["3111",5000],["3319",5000],["3341",1000]],"purpose_expenditure_total_czk":74248357.5},"actual":{"economic_expenditure":[["6121",58488188.95],["5169",2607864.99],["5023",1435993],["5011",1413164],["5362",-794589],["5154",725475.58],["5031",592937],["5141",448252.95],["5139",401632.46],["5171",390682.38],["5164",372231.53],["5032",321560],["5021",259283],["5365",257200],["5222",233000],["5137",232994],["5321",217000],["5168",210008.8],["5323",124138],["5194",113680.9],["5156",108123],["5173",95546],["5175",86187.1],["5163",79840.95],["5162",37402.9],["5136",23522.76],["5167",23498],["5166",16000],["5176",11934],["5151",11093],["5179",10623.92],["5138",9559],["5038",6660],["5134",5706],["5339",5000],["5161",4765],["5019",2150],["5909",1000],["5039",729],["5153",490]],"economic_expenditure_total_czk":68590529.17,"economic_financing":[["8123",35000000],["8115",-27057713.21],["8901",-100000]],"economic_financing_total_czk":7842286.79,"economic_revenue":[["4216",34523737.03],["1211",5584212.94],["4222",5013643],["3121",4104000],["1121",2988997.48],["1511",2778768.48],["1111",2034116.83],["4116",831744.08],["1345",489328],["1113",395151.63],["2324",288330.91],["1122",256200],["4122",200000],["1112",194845.35],["2132",190021.24],["4213",151600.67],["2131",117387],["4112",116900],["1386",108905.18],["2141",102933.35],["2321",57000],["4111",46779],["1387",42681.33],["1334",29175.3],["2322",21264],["4129",20511],["3111",13350],["2310",12883],["2119",10929.8],["1361",8220],["1341",7750],["2112",6002],["1381",873.78]],"economic_revenue_total_czk":60748242.38,"purpose_expenditure":[["2321",34858781.46],["2310",23455395.49],["6171",2292710.44],["6112",1809625],["3722",1348383.71],["3745",812738.18],["2212",623252.62],["3723",479269.18],["6310",464636.65],["3631",381249.9],["5512",341191.3],["6399",256200],["1031",253710.38],["3113",217000],["3399",212639.7],["3421",143403.35],["2292",124138],["3900",98000],["1037",81990],["3613",74228.28],["6320",50734],["6114",50006.28],["2219",44427],["3412",39966],["3419",30000],["2221",23864],["3721",11718.25],["3111",5000],["3319",5000],["3639",1000],["3341",270]],"purpose_expenditure_total_czk":68590529.17}},"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."}}}}