{"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:00509671","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509671","name":"Obec Korno","short_name":"Korno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":533793},"amounts":{"revenue_approved":3810000,"revenue_adjusted":6106421.15,"revenue_actual":5976346.73,"expense_approved":3610000,"expense_adjusted":5906411.15,"expense_actual":2849036.1,"tax_revenue":2984972.82,"nontax_revenue":113742.6,"capital_revenue":0,"transfer_revenue":2877631.31,"current_expense":2571654.94,"capital_expense":277381.16,"budget_balance":3127310.63,"cash_current":4561639.1,"cash_previous":1634338.47},"ratios":{"revenue_execution":0.97869875,"expense_execution":0.48236332,"balance_to_revenue":0.52328132,"cash_to_expense":1.60111664,"cash_yoy":1.79112264,"capital_expense_share":0.09735965,"transfer_revenue_share":0.48150341},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509671/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509671"},"seo":{"slug":"korno","path":"/cz/municipalities/korno/"},"population":{"value":122,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3810000,"expenditure_czk":3610000,"financing_czk":-200000,"balance_czk":200000},{"stage":"revised","revenue_czk":6106421.15,"expenditure_czk":5906411.15,"financing_czk":-200010,"balance_czk":200010},{"stage":"actual","revenue_czk":5976346.73,"expenditure_czk":2849036.1,"financing_czk":-3127310.63,"balance_czk":3127310.63}],"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",1072000],["6121",820000],["5169",373000],["5023",305000],["5141",300000],["5021",258000],["5154",140000],["5137",60000],["5168",50000],["5163",45000],["5139",40000],["5032",30000],["5172",20000],["5321",14000],["5194",13000],["5166",10000],["5221",10000],["5903",10000],["5492",9000],["5167",6000],["5136",5000],["5173",5000],["5175",5000],["5362",5000],["5161",2000],["5162",1000],["5901",1000],["5909",1000]],"economic_expenditure_total_czk":3610000,"economic_financing":[["8124",-200000]],"economic_financing_total_czk":-200000,"economic_revenue":[["1211",1200000],["4216",800000],["1121",700000],["1111",400000],["1511",300000],["1113",110000],["1345",70000],["4112",70000],["1112",30000],["4111",25000],["1386",15000],["2132",15000],["2131",12000],["1334",10000],["1343",10000],["1381",10000],["2119",10000],["1387",6000],["1335",5000],["2111",5000],["2310",3000],["1341",2000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":3810000,"purpose_expenditure":[["2321",1020000],["2212",855000],["6171",634000],["6112",335000],["6310",325000],["3722",100000],["3639",55000],["3631",48000],["3745",41000],["3721",30000],["3725",30000],["2341",25000],["3399",20000],["6114",20000],["6320",20000],["6409",12000],["3326",11000],["5213",10000],["5512",10000],["3632",4000],["3319",3000],["3421",2000]],"purpose_expenditure_total_czk":3610000},"revised":{"economic_expenditure":[["5171",3116032.95],["5169",674720],["5023",375000],["5141",350000],["6121",342500],["5021",256980],["5154",223191.6],["5151",100000],["5164",100000],["5137",62000],["5168",58179.6],["5163",45000],["5139",40238],["5032",30590],["5321",24000],["5172",20000],["5194",13000],["5166",10000],["5221",10000],["5903",10000],["5492",9000],["5175",7984],["5173",6995],["5167",6000],["5136",5000],["5362",5000],["5161",2000],["5162",1000],["5901",1000],["5909",1000]],"economic_expenditure_total_czk":5906411.15,"economic_financing":[["8124",-200010]],"economic_financing_total_czk":-200010,"economic_revenue":[["4216",1382543.92],["1211",1285694.54],["4122",1150600],["1121",700000],["1111",480000],["1511",302308.15],["4222",200000],["2111",115000],["1113",110000],["4112",71800],["1345",70000],["4116",48389.03],["1112",44857.81],["1386",25071.1],["4111",24296.6],["1343",15860],["2132",15000],["2131",12000],["1387",11000],["1334",10000],["1381",10000],["2119",10000],["1335",5000],["2310",3000],["1341",2000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":6106421.15,"purpose_expenditure":[["2212",1345000],["2341",1025000],["2321",1015000],["6171",928991.6],["6112",405590],["2310",381532.95],["6310",375000],["3722",100000],["3639",65000],["3631",48000],["3745",41000],["3721",30000],["3725",30000],["6114",24296.6],["3399",20000],["6320",20000],["6409",12000],["3326",11000],["5213",10000],["5512",10000],["3632",4000],["3319",3000],["3421",2000]],"purpose_expenditure_total_czk":5906411.15},"actual":{"economic_expenditure":[["5171",1013333.66],["5141",350206.78],["5023",339936],["5169",310755.87],["6121",277381.16],["5021",195930],["5154",105519.6],["5164",83333.33],["5168",36369.6],["5032",30590],["5163",25455.1],["5321",23690],["5137",14322],["5194",11000],["5139",10198],["5492",6000],["5221",3720],["5166",3700],["5362",2000],["5173",1995],["5175",1660],["5162",700],["5161",635],["5909",605]],"economic_expenditure_total_czk":2849036.1,"economic_financing":[["8115",-2927300.63],["8124",-200010]],"economic_financing_total_czk":-3127310.63,"economic_revenue":[["4216",1382545.61],["1211",1285694.54],["4122",1150600],["1121",688118.52],["1111",462667.35],["1511",302308.15],["4222",200000],["2111",103309],["1113",90975.95],["4112",71800],["1345",50880],["4116",48389.1],["1112",44857.81],["1386",25071.1],["4111",24296.6],["1343",15860],["1387",9826.04],["1334",7111.8],["2131",5155],["2119",4000],["1341",1400],["2132",1000],["1381",201.56],["2141",153.6],["2310",125]],"economic_revenue_total_czk":5976346.73,"purpose_expenditure":[["2212",994678.66],["2321",582978.49],["6112",370526],["6310",361891.88],["6171",325297.07],["3722",68031.01],["6114",24296.6],["3639",22074.33],["3721",19620.15],["3399",17000],["3631",16619.8],["6320",13770],["5512",10000],["3725",9505.11],["6409",4325],["3632",3690],["3319",3000],["3745",1732]],"purpose_expenditure_total_czk":2849036.1}},"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."}}}}