{"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:18243631","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"18243631","name":"Obec Kornatice","short_name":"Kornatice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Rokycany","municipality_code":579033},"amounts":{"revenue_approved":8166697.66,"revenue_adjusted":10162334.95,"revenue_actual":9508244.69,"expense_approved":8666697.66,"expense_adjusted":11458694.51,"expense_actual":10390087.39,"tax_revenue":6116939.04,"nontax_revenue":2117905.65,"capital_revenue":25000,"transfer_revenue":1248400,"current_expense":4889323.05,"capital_expense":5500764.34,"budget_balance":-881842.7,"cash_current":743289.8,"cash_previous":1925132.5},"ratios":{"revenue_execution":0.93563583,"expense_execution":0.90674268,"balance_to_revenue":-0.09274506,"cash_to_expense":0.07153836,"cash_yoy":-0.613902,"capital_expense_share":0.52942426,"transfer_revenue_share":0.13129658},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/18243631/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/18243631"},"seo":{"slug":"kornatice","path":"/cz/municipalities/kornatice/"},"population":{"value":285,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8166697.66,"expenditure_czk":8666697.66,"financing_czk":500000,"balance_czk":-500000},{"stage":"revised","revenue_czk":10162334.95,"expenditure_czk":11458694.51,"financing_czk":1296359.56,"balance_czk":-1296359.56},{"stage":"actual","revenue_czk":9508244.69,"expenditure_czk":10390087.39,"financing_czk":881842.7,"balance_czk":-881842.7}],"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",3157591.04],["5169",1407000],["5171",1200000],["5901",547613.02],["5023",486000],["5154",313600],["5139",246000],["5021",220000],["5166",210000],["5222",182300],["5141",130000],["5153",82040],["5168",70000],["5362",54000],["5156",46000],["5364",44468.6],["5032",43740],["5137",40000],["5164",30000],["5163",28300],["5175",27000],["5229",20000],["5323",14433],["5194",10000],["5492",10000],["5903",10000],["5321",7500],["5365",7312],["5179",7100],["5041",5000],["5329",3300],["5161",3000],["5167",3000],["5038",400]],"economic_expenditure_total_czk":8666697.66,"economic_financing":[["8115",800000],["8124",-300000]],"economic_financing_total_czk":500000,"economic_revenue":[["1211",2400000],["4213",2057591.04],["1121",1200000],["1111",840000],["2111",515000],["1511",259000],["2132",252736.62],["1345",247000],["1113",200000],["4112",71800],["1112",52000],["1386",21000],["2321",20000],["2131",12870],["1387",10000],["1341",7700]],"economic_revenue_total_czk":8166697.66,"purpose_expenditure":[["2115",2057591.04],["6409",1547613.02],["3745",1142300],["3319",672400],["6171",616400],["6112",532740],["3722",270000],["1032",253000],["3399",205000],["3631",190640],["2212",180000],["3725",165000],["5512",144000],["6310",140000],["2219",133300],["2310",107000],["6399",50000],["6402",44468.6],["3639",39000],["3412",30000],["2321",20000],["3311",20000],["6320",16000],["3419",15000],["2292",14433],["3421",10000],["5213",10000],["5519",10000],["3739",7312],["3612",7000],["1036",5000],["3632",4500],["3721",4000],["3543",2000],["3314",1000]],"purpose_expenditure_total_czk":8666697.66},"revised":{"economic_expenditure":[["6121",4162412],["5169",1825000],["6123",1801617.4],["5023",486000],["5171",439801],["5021",332084],["5154",313600],["5139",256000],["5222",239485.71],["5166",210000],["5365",177672],["5901",171747.31],["5137",139219],["5141",130000],["6122",121567.49],["5362",114000],["5153",82040],["5168",70000],["5156",46000],["5364",44468.6],["5032",43740],["5194",36000],["5164",30000],["5175",28480],["5163",28300],["6349",22720],["5229",20000],["5492",16000],["5323",14433],["5909",10889],["5321",10500],["5903",10000],["5179",7100],["5041",5000],["5329",3360],["5019",3058],["5161",3000],["5167",3000],["5038",400]],"economic_expenditure_total_czk":11458694.51,"economic_financing":[["8115",1596359.56],["8124",-300000]],"economic_financing_total_czk":1296359.56,"economic_revenue":[["1211",2596000],["2111",1642082.33],["1121",1200000],["4213",1116600],["4222",1060000],["1111",888000],["1511",292000],["2132",285086.62],["1345",272610],["1113",200000],["1122",162120],["1112",74373],["4112",71800],["4122",60000],["2324",59493],["1386",50000],["4111",32500],["3113",25000],["4116",24100],["2321",20000],["2131",12870],["1387",10000],["1341",7700]],"economic_revenue_total_czk":10162334.95,"purpose_expenditure":[["5512",2007317.4],["2219",1980084.49],["2115",1583800],["3319",1339400],["6171",793495.71],["6112",532740],["1032",413000],["3745",382300],["3399",322950],["3722",291000],["3639",279000],["6399",272120],["3725",174045],["6409",171747.31],["3631",160640],["2212",160000],["6310",140000],["2310",107000],["3419",60000],["6402",44468.6],["3341",38601],["6114",32500],["3412",30000],["2321",20000],["3311",20000],["6320",16000],["3739",15552],["2292",14433],["3421",10000],["5213",10000],["5519",10000],["3612",7000],["1036",5000],["3632",4500],["3721",4000],["5311",3000],["3543",2000],["3314",1000]],"purpose_expenditure_total_czk":11458694.51},"actual":{"economic_expenditure":[["6121",3554859.45],["6123",1801617.4],["5169",1768958.05],["5023",540000],["5021",375664],["5154",310288],["5222",237485.71],["5166",195966],["5139",178899.13],["5365",177672],["5171",166471.5],["5137",128387.34],["6122",121567.49],["5141",120878.8],["5362",111121],["5153",110880],["5168",73787.4],["5156",55968],["5194",55629.46],["5164",51253.03],["5032",48600],["5364",44288.6],["5175",34893.43],["5163",31201.6],["6349",22720],["5909",21436],["5492",16000],["5323",14433],["5179",5349],["5161",3494],["5329",3360],["5019",3058],["5321",3000],["5162",500],["5038",400]],"economic_expenditure_total_czk":10390087.39,"economic_financing":[["8115",1181842.7],["8124",-300000]],"economic_financing_total_czk":881842.7,"economic_revenue":[["1211",2617160.16],["2111",1722440.27],["1121",1402300.16],["4222",1060000],["1111",951238.65],["1511",356385.93],["2132",285086.62],["1345",272610],["1113",185261.38],["1122",162120],["1112",91386.99],["4112",71800],["2324",70181],["4122",60000],["1386",51083.28],["4111",32500],["2321",26500],["3113",25000],["4116",24100],["1387",20022.35],["2131",12870],["1341",6970],["2133",600],["1381",400.14],["2141",227.76]],"economic_revenue_total_czk":9508244.69,"purpose_expenditure":[["5512",1996763.9],["2219",1964523.34],["2115",1562015],["6171",806946.37],["3319",735006.5],["6112",590113.6],["1032",424697.95],["3399",338694.8],["3722",290590],["6399",271753],["3639",254797.5],["3745",240125],["3725",174045],["2310",148484.26],["3631",142296],["6310",131173.4],["3419",60000],["6402",44288.6],["2212",39930],["3341",38601],["6114",21611],["6320",20778],["3739",15552],["2292",14433],["3412",14322.2],["2321",11924.14],["3723",11695.03],["3421",10878],["3612",4684],["3721",4267.8],["5311",3000],["5519",2097]],"purpose_expenditure_total_czk":10390087.39}},"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."}}}}