{"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:00262421","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262421","name":"Obec Kořenov","short_name":"Kořenov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563668},"amounts":{"revenue_approved":36695373.07,"revenue_adjusted":54888321.04,"revenue_actual":50027740.54,"expense_approved":43959818.51,"expense_adjusted":58329016.3,"expense_actual":52315854.36,"tax_revenue":35084518.85,"nontax_revenue":10726335.69,"capital_revenue":2576151,"transfer_revenue":1640735,"current_expense":28844534.59,"capital_expense":23471319.77,"budget_balance":-2288113.82,"cash_current":43562559.75,"cash_previous":46849702.18},"ratios":{"revenue_execution":0.911446,"expense_execution":0.89690959,"balance_to_revenue":-0.0457369,"cash_to_expense":0.83268371,"cash_yoy":-0.07016357,"capital_expense_share":0.4486464,"transfer_revenue_share":0.0327965},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262421/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262421"},"seo":{"slug":"korenov","path":"/cz/municipalities/korenov/"},"population":{"value":918,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36695373.07,"expenditure_czk":43959818.51,"financing_czk":7264445.44,"balance_czk":-7264445.44},{"stage":"revised","revenue_czk":54888321.04,"expenditure_czk":58329016.3,"financing_czk":3440695.26,"balance_czk":-3440695.26},{"stage":"actual","revenue_czk":50027740.54,"expenditure_czk":52315854.36,"financing_czk":2288113.82,"balance_czk":-2288113.82}],"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",7132000],["5169",6802172.17],["6121",5168000],["5011",3561678],["5139",2297837],["5154",2112200],["5331",1600000],["5023",1510000],["5031",1359000],["5021",1135098],["6122",1100000],["5156",1032000],["6123",1000000],["5365",985100],["5329",910917],["5137",690000],["5032",542983],["5155",530000],["6119",500000],["5163",445988],["5362",362000],["5499",327800],["5141",301000],["5168",285000],["5166",200000],["5323",197400],["5222",160000],["5903",150000],["5173",143500],["5164",142268.83],["5909",130169],["5162",108500],["5153",100000],["6130",100000],["5321",94000],["5138",83539],["5161",80500],["5167",80000],["5364",78837.51],["5229",58704],["5194",53000],["5175",52109],["5221",41718],["5213",35000],["5132",32000],["5172",30000],["5038",25000],["5179",24800],["5134",20000],["5192",15000],["5136",10000],["5333",10000],["5492",10000],["5339",3000]],"economic_expenditure_total_czk":43959818.51,"economic_financing":[["8115",8116905.44],["8124",-852460]],"economic_financing_total_czk":7264445.44,"economic_revenue":[["1211",8500000],["2111",6726000],["1121",5300000],["1511",4100000],["1111",2800000],["1342",1700000],["2132",1136000],["1345",1020000],["2141",1000000],["3111",1000000],["1113",700000],["1122",666140],["2131",616000],["4112",263600],["1112",200000],["2119",150000],["1381",122685],["1346",103000],["1386",100000],["4111",96000],["2212",90000],["2324",61507.07],["1387",50000],["1335",35000],["3113",35000],["2139",30000],["1341",20000],["1361",20000],["3121",19942],["2112",15000],["1334",12000],["1349",7499]],"economic_revenue_total_czk":36695373.07,"purpose_expenditure":[["3639",6551500],["6171",5936200],["2321",3895647],["2212",3746000],["3412",2535000],["3722",2288000],["6112",2156800],["3612",2086522],["3725",1895000],["3119",1613000],["2310",1493500],["6399",1210100],["5512",1141985],["6409",1101139],["3631",840000],["3745",639000],["1032",623000],["3635",500000],["3392",424000],["4350",394000],["6320",335988],["5311",302000],["3322",242200],["3613",225000],["3632",218500],["5213",200000],["2295",197400],["3319",158500],["6115",144000],["3429",120000],["6114",96000],["6117",96000],["2143",80000],["3419",80000],["6402",78837.51],["3421",72000],["6310",51000],["3349",50000],["3399",40000],["3326",37000],["1014",30000],["3723",25000],["3525",10000]],"purpose_expenditure_total_czk":43959818.51},"revised":{"economic_expenditure":[["6121",13301600],["5169",7203269.5],["6122",6436268.4],["5171",5686299.1],["5011",3816678],["6421",3500000],["5139",2001496.86],["5365",1797620],["5154",1569200],["5023",1510000],["5031",1368800],["5331",1090804],["5156",939000],["5021",853600],["5362",716000],["6119",678000],["5155",590000],["5032",549833],["5163",518988],["5137",514458],["6123",418563.29],["5499",396700],["5329",300235.64],["5168",265309.2],["6351",209196.9],["5323",197400],["5164",174539.9],["5173",168500],["5903",150000],["5321",134500],["5222",133000],["5162",110500],["5141",110000],["5492",98000],["5909",84522],["5138",83539],["5161",80500],["5364",78837.51],["5167",63500],["5194",50000],["5221",36874],["5213",35000],["5229",34540],["5153",30000],["5166",30000],["5172",30000],["5132",27000],["5175",25348],["5038",25000],["5179",24800],["5134",18196],["5192",15000],["5363",15000],["5136",10000],["5333",10000],["6130",10000],["5339",3000]],"economic_expenditure_total_czk":58329016.3,"economic_financing":[["8115",3228074.26],["8123",1228939],["8124",-1016318]],"economic_financing_total_czk":3440695.26,"economic_revenue":[["1211",11850000],["2111",8436546.04],["1511",6930000],["1121",6300000],["1111",4370000],["2420",3500000],["1342",1980000],["1122",1747620],["3111",1582275],["2132",1140000],["1345",1036000],["1113",850000],["4213",662387],["2131",619200],["1112",550000],["3121",519942],["2141",486000],["3113",400000],["4122",348505],["4112",263600],["4216",250000],["1386",224000],["1346",128000],["4111",97500],["2324",90052],["1387",90000],["2119",81000],["3129",76632],["2212",72500],["2139",60000],["1335",35000],["4116",34484],["2112",15000],["4171",14259],["1334",12000],["1341",10000],["1361",10000],["1349",7499],["2329",5500],["1381",2685],["1382",135]],"economic_revenue_total_czk":54888321.04,"purpose_expenditure":[["2115",9296000],["3639",7635531.69],["2212",6477500],["6171",5547200],["6409",3971449.64],["2321",2999699.1],["3722",2923000],["3412",2522000],["6399",2447620],["6112",2178700],["5512",1880239],["3725",1395000],["3119",1313000.9],["3111",1130000],["2310",912500],["3612",793522],["1032",716974],["3635",678000],["3745",664000],["3631",535000],["6320",418988],["5311",232000],["5213",200000],["2295",197400],["3632",189500],["3429",150000],["3392",111000],["3322",103200],["6114",102154.46],["4350",84000],["3319",83500],["2143",80000],["6402",78837.51],["6310",51000],["3613",41500],["3349",37000],["3419",33000],["3421",32000],["1014",30000],["3399",25000],["3723",20000],["3525",10000],["3326",2000]],"purpose_expenditure_total_czk":58329016.3},"actual":{"economic_expenditure":[["6121",12704886.37],["5169",6562055.13],["6122",6208853.21],["5011",3785764],["5171",3603092.51],["6421",3500000],["5365",1795718],["5139",1666661.7],["5154",1503625.08],["5023",1445787],["5031",1292749],["5331",1090803.1],["5021",804582],["5362",695228],["5155",568191.09],["5032",510207],["5163",477138.34],["6119",426660],["6123",418563.29],["5499",394200],["5156",350433.99],["5137",343776.43],["5329",300235.64],["6351",209196.9],["5168",206246.68],["5323",197400],["5164",168052.9],["5173",143424],["5222",133000],["5141",102615.97],["5162",101811.62],["5492",92500],["5909",83509],["5364",78837.51],["5321",64847],["5194",42964],["5221",36874],["5161",34725],["5229",34540],["5167",32241.9],["5153",25380],["5038",17541],["5175",15357],["5363",15000],["5134",12932],["5136",4915],["5132",3302],["5138",3270],["6130",3160],["5339",3000]],"economic_expenditure_total_czk":52315854.36,"economic_financing":[["8118",-73000000],["8117",63000000],["8115",13287142.43],["8124",-1016318],["8901",17289.39]],"economic_financing_total_czk":2288113.82,"economic_revenue":[["1211",11482092.44],["2111",8366248.34],["1511",6834693.24],["1121",6136098.92],["1111",4212053.71],["1342",1960247],["1122",1747620],["3111",1582275],["2132",1062671],["1345",1035001],["1113",812056.96],["4213",662387],["2131",574490.11],["3121",517244],["2141",485584.45],["1112",400169.97],["3113",400000],["4122",318505],["4112",263600],["4216",250000],["1386",223489.6],["1346",123840],["4111",97500],["2324",87837.79],["1387",87632.25],["3129",76632],["2119",71664],["2139",56410],["4116",34484],["2212",20000],["4171",14259],["1341",9568],["1361",8060],["1349",4500],["1335",3978.76],["1381",1860.24],["2112",1430],["1334",1422.3],["1382",134.46]],"economic_revenue_total_czk":50027740.54,"purpose_expenditure":[["2115",9076024.41],["3639",7073203.17],["2212",5624892.16],["6171",4484447.52],["6409",3911649.64],["3722",2780361.07],["2321",2573586.05],["3412",2515109.92],["6399",2436208],["6112",2037139],["3119",1303000],["5512",1259628.5],["3725",1142581.52],["3111",1121697.64],["1032",716533.5],["3612",702864.34],["2310",592909.67],["3631",517470.37],["3635",426660],["6320",414346],["3745",378868.41],["2295",197400],["3429",148507],["3632",105247.96],["3392",101979.18],["6114",100354.46],["3322",98182.65],["5311",85126],["6402",78837.51],["3319",75844.2],["4350",42185],["3613",40145.17],["6310",38486.34],["3349",36400],["3419",33000],["3399",22544],["3421",12434],["3525",10000]],"purpose_expenditure_total_czk":52315854.36}},"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."}}}}