{"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:00236926","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236926","name":"Obec Kokořín","short_name":"Kokořín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534901},"amounts":{"revenue_approved":11825900,"revenue_adjusted":12172632.1,"revenue_actual":11414835.41,"expense_approved":11825900,"expense_adjusted":12172632.1,"expense_actual":11426795.73,"tax_revenue":10728381.81,"nontax_revenue":435541.5,"capital_revenue":129180,"transfer_revenue":121732.1,"current_expense":8302124.64,"capital_expense":3124671.09,"budget_balance":-11960.32,"cash_current":13635128.94,"cash_previous":13647089.26},"ratios":{"revenue_execution":0.93774586,"expense_execution":0.93872842,"balance_to_revenue":-0.00104779,"cash_to_expense":1.19325918,"cash_yoy":-0.0008764,"capital_expense_share":0.27345121,"transfer_revenue_share":0.01066438},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236926/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236926"},"seo":{"slug":"kokorin","path":"/cz/municipalities/kokorin/"},"population":{"value":407,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11825900,"expenditure_czk":11825900,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":12172632.1,"expenditure_czk":12172632.1,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":11414835.41,"expenditure_czk":11426795.73,"financing_czk":11960.32,"balance_czk":-11960.32}],"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":[["5169",1831000],["6121",1720000],["5171",1670000],["5011",1202000],["6122",1000000],["5023",952000],["5031",650000],["5032",380000],["5154",340000],["5137",300000],["5362",265000],["5139",264000],["5166",200000],["5323",125000],["5229",116000],["5168",110000],["5194",110000],["5493",94000],["5156",80000],["5163",74900],["5162",60000],["5321",50000],["5192",45000],["5499",36000],["5136",25000],["5329",25000],["5021",22000],["5222",20000],["5151",15000],["5161",11000],["5903",10000],["5029",8000],["5038",5000],["5179",4000],["5039",2000],["5173",2000],["5175",2000]],"economic_expenditure_total_czk":11825900,"economic_revenue":[["1211",4100000],["1121",2000000],["1511",1800000],["1111",1400000],["4213",899900],["1113",300000],["1122",250000],["2132",180000],["2324",170000],["1345",140000],["2141",140000],["1112",100000],["4112",75000],["1386",60000],["3111",50000],["4111",50000],["1342",35000],["1381",20000],["1387",20000],["2131",18000],["1341",8000],["1361",5000],["2112",3000],["2119",2000]],"economic_revenue_total_czk":11825900,"purpose_expenditure":[["6171",5600000],["3722",1512000],["3745",1200000],["6112",1060000],["2212",1000000],["3631",420000],["2341",250000],["3721",180000],["6409",145000],["2292",125000],["3399",110000],["2310",80000],["6114",50000],["5512",30000],["3511",20000],["3314",15000],["2321",14000],["5213",10000],["6310",4900]],"purpose_expenditure_total_czk":11825900,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2220000],["5169",2048000],["5171",1538000],["5011",1239000],["6122",1000000],["5023",979000],["5031",633000],["5154",326000],["5032",325000],["5166",250000],["5139",202000],["5137",200000],["5194",145000],["5323",131000],["5229",116000],["5168",111900],["5493",94000],["5362",85000],["5156",80000],["5163",74900],["5162",60000],["5321",50000],["5192",47000],["5499",36000],["5136",25000],["5329",25000],["5021",20000],["5151",20000],["5222",20000],["6130",20000],["5029",13596.1],["5161",10131],["5903",10000],["5038",5000],["5039",4568],["5179",4000],["5175",2960],["5173",1577]],"economic_expenditure_total_czk":12172632.1,"economic_revenue":[["1211",4300000],["1121",2000000],["1511",1800000],["1111",1400000],["4213",899900],["1113",300000],["1122",250000],["2324",182000],["2132",180000],["1345",140000],["3111",130000],["2141",111000],["1112",100000],["1386",80000],["4112",75000],["1342",65000],["4111",46732.1],["2119",22000],["1387",20000],["2321",20000],["2131",18000],["1334",17000],["1341",8000],["1361",5000],["2112",3000]],"economic_revenue_total_czk":12172632.1,"purpose_expenditure":[["6171",6420000],["3722",1512000],["3745",1200000],["6112",1060000],["2212",494000],["3631",420000],["2341",245000],["3721",180000],["3399",145000],["6409",145000],["2292",131000],["2310",80000],["6114",46732.1],["5512",30000],["3511",20000],["3314",15000],["2321",14000],["5213",10000],["6310",4900]],"purpose_expenditure_total_czk":12172632.1,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",2170668.09],["5169",1893308.87],["5171",1527622.5],["5011",1204409],["5023",978956],["6122",934703],["5031",614550],["5032",303774],["5166",249141.29],["5154",247124.35],["5139",160877.57],["5194",143893.49],["5323",130217],["5168",101118.01],["5137",95754.36],["5229",90825],["5362",81548],["5163",70658.2],["5156",57302.3],["5162",52552.51],["5321",50000],["5192",46717],["5499",33220],["5493",30000],["5329",23940],["5136",21837],["5021",20000],["6130",19300],["5222",19200],["5151",19166],["5029",13308.78],["5038",5347],["5039",4499],["5179",3524.41],["5161",3196],["5175",2960],["5173",1577]],"economic_expenditure_total_czk":11426795.73,"economic_financing":[["8118",-9000000],["8117",6000000],["8115",3011960.32]],"economic_financing_total_czk":11960.32,"economic_revenue":[["1211",4190057.52],["1121",2244985.79],["1511",1862126.62],["1111",1543239.79],["1113",296598.35],["2324",182070.5],["2132",181486],["1345",152850],["1112",146305.83],["3111",129180],["1386",81784.79],["1122",76440],["4112",75000],["1342",69010],["4111",46732.1],["1387",32054.51],["2141",21300],["2119",20345],["1334",16967.4],["2321",14400],["2131",10840],["1361",8840],["1341",6480],["2112",5100],["1381",641.21]],"economic_revenue_total_czk":11414835.41,"purpose_expenditure":[["6171",5945254.37],["3722",1473558.9],["3745",1194051],["6112",1040804],["2212",432775.97],["3631",400110.29],["2341",242000],["3721",163213],["3399",143893.49],["2292",130217],["6409",118289.41],["6114",46732.1],["2310",30000],["5512",30000],["3511",20000],["3314",12704],["6310",3192.2]],"purpose_expenditure_total_czk":11426795.73}},"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."}}}}