{"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:00233684","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233684","name":"Obec Osek","short_name":"Osek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531634},"amounts":{"revenue_approved":18407600,"revenue_adjusted":20226233,"revenue_actual":22520673.76,"expense_approved":18407600,"expense_adjusted":20226233,"expense_actual":10194742.52,"tax_revenue":19143965.22,"nontax_revenue":1800875.54,"capital_revenue":0,"transfer_revenue":1575833,"current_expense":9752243.02,"capital_expense":442499.5,"budget_balance":12325931.24,"cash_current":71107717.42,"cash_previous":58781786.18},"ratios":{"revenue_execution":1.11343886,"expense_execution":0.50403565,"balance_to_revenue":0.54731627,"cash_to_expense":6.97494,"cash_yoy":0.20968963,"capital_expense_share":0.04340468,"transfer_revenue_share":0.06997273},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233684/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233684"},"seo":{"slug":"osek","path":"/cz/municipalities/osek/"},"population":{"value":865,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18407600,"expenditure_czk":18407600,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":20226233,"expenditure_czk":20226233,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":22520673.76,"expenditure_czk":10194742.52,"financing_czk":-12325931.24,"balance_czk":12325931.24}],"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",3761000],["6121",3260000],["5901",2869531],["5171",2836500],["5331",1570000],["5023",790000],["5011",600000],["5229",394000],["5154",365000],["5168",205000],["5021",180000],["5031",150000],["5329",149222],["5032",126000],["5153",125000],["5194",122000],["5139",121500],["5499",100000],["5903",78500],["5041",70000],["5321",69000],["5137",65000],["5163",62450],["5212",60797],["5136",35000],["5166",35000],["5167",31000],["5162",29600],["5175",28500],["5221",25950],["5164",21000],["5123",20000],["5222",11000],["5172",10000],["5365",6000],["5173",5000],["5179",5000],["5151",3900],["5132",3000],["5038",2650],["5161",2000],["5339",2000],["5133",500]],"economic_expenditure_total_czk":18407600,"economic_revenue":[["1211",7900000],["1121",3900000],["1111",2810000],["1511",1400000],["1345",723000],["1113",620000],["2324",220000],["4112",204000],["1112",200000],["1386",140000],["1387",60000],["2131",54000],["2132",54000],["4111",32000],["2119",25000],["1341",16500],["2142",13000],["2111",10500],["1334",10000],["1381",10000],["1361",5000],["2141",600]],"economic_revenue_total_czk":18407600,"purpose_expenditure":[["6409",2691241],["3722",2300000],["2219",2100000],["2212",1800000],["3113",1730000],["6171",1700000],["2321",1300000],["6112",875000],["3399",499000],["3631",460000],["3745",450000],["3639",430000],["3419",370000],["3412",350000],["3744",300000],["3613",135000],["2292",124562],["3612",100000],["4339",100000],["5213",80000],["3314",64000],["2141",60797],["5512",55000],["3341",50000],["3721",50000],["6320",50000],["3349",35000],["6114",32000],["2221",20000],["3319",15000],["3421",15000],["1014",13000],["3543",13000],["6310",12000],["3330",9000],["3326",5000],["3741",5000],["6399",5000],["3429",4000]],"purpose_expenditure_total_czk":18407600,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3915147],["5169",3722752],["5171",2899800],["5901",2602043],["5331",1693408],["5023",790000],["5336",634752],["5011",608500],["5365",484800],["5229",394000],["5154",329434],["5168",205045],["5021",196281],["5329",154222],["5031",150850],["5032",126750],["5153",124374],["5139",119501],["5194",102000],["5499",100000],["5137",92525],["5041",83600],["5903",78500],["5164",75235],["6122",70180],["5321",69000],["5163",62470],["5212",60797],["5136",45000],["5175",36476],["5166",35000],["5167",31000],["5162",30600],["5221",25950],["5123",20000],["5222",11000],["5179",10200],["5172",10000],["5173",5000],["5492",5000],["5151",4526],["5132",3000],["5038",2650],["5161",2365],["5339",2000],["5133",500]],"economic_expenditure_total_czk":20226233,"economic_revenue":[["1211",7900000],["1121",3900000],["1111",2810000],["1511",1400000],["1345",723000],["4222",719293],["4116",634752],["1113",620000],["1122",478800],["2324",220000],["4112",204100],["1112",200000],["1386",140000],["1387",60000],["2131",54000],["2132",54000],["2119",25000],["4111",17688],["1341",16500],["2142",13000],["2111",10500],["1334",10000],["1381",10000],["1361",5000],["2141",600]],"economic_revenue_total_czk":20226233,"purpose_expenditure":[["2219",2819293],["6409",2599679],["3113",2444014],["3722",2300000],["2212",1800000],["6171",1700100],["2321",1300000],["6112",875000],["3399",504000],["6399",483800],["3631",460000],["3745",450000],["3639",430000],["3419",370000],["3412",350000],["3744",300000],["3613",135000],["2292",124562],["3612",100000],["4339",100000],["5213",80000],["3314",64000],["2141",60797],["3721",57300],["5512",55000],["3341",50000],["6320",50000],["3349",35000],["2221",20000],["6114",17688],["3319",15000],["3421",15000],["1014",13000],["3543",13000],["6310",12000],["3330",9000],["3326",5000],["3741",5000],["3429",4000]],"purpose_expenditure_total_czk":20226233,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",2987178.47],["5331",1693408],["5023",789168],["5336",634752],["5011",608120],["5365",478800],["5229",394000],["6121",372319.5],["5171",324978.02],["5154",194555.61],["5168",171589.63],["5021",167692],["5329",154222],["5031",150819],["5032",125806],["5153",114510],["5194",86544],["5041",76850.47],["5164",74646.08],["6122",70180],["5212",60797],["5321",60240],["5163",53623],["5139",50604.35],["5137",50139.63],["5499",45000],["5136",38685.4],["5175",30748],["5162",30592.31],["5166",29040],["5221",24450],["5167",19358],["5222",9000],["5179",5115.05],["5492",5000],["5151",4287],["5038",2558],["5339",2000],["5161",1718],["5173",1648]],"economic_expenditure_total_czk":10194742.52,"economic_financing":[["8118",-95000000],["8117",85000000],["8115",-2325931.24]],"economic_financing_total_czk":-12325931.24,"economic_revenue":[["1211",8015060.47],["1121",4289880.82],["1111",3005028.03],["1511",1564472.47],["2141",1456500.04],["4222",719293],["1345",700978],["4116",634752],["1113",567152.73],["1122",478800],["1112",279651.1],["2324",240558.5],["4112",204100],["1386",156301.42],["1387",61257.56],["2132",54000],["2142",19128],["4111",17688],["1341",16720],["2131",12737],["2111",10990],["1334",6303.6],["2212",3000],["2119",2000],["2112",1962],["1381",1255.76],["1361",1100],["1382",3.26]],"economic_revenue_total_czk":22520673.76,"purpose_expenditure":[["3113",2444014],["3722",2191943.33],["6171",1461413.89],["6112",865406],["6399",478800],["3399",437969.16],["3745",375039.2],["3419",370000],["3412",347778.74],["3631",295439.17],["2292",124562],["3613",101890.05],["2219",100732.6],["3314",61729.4],["2141",60797],["6409",59225.05],["3721",57218.48],["5512",55000],["3639",52912.58],["4339",45000],["6320",42629],["2321",35642.55],["6114",17688],["2212",17495.47],["3612",15914],["3421",15000],["1014",12680.8],["3543",11000],["6310",10524],["3341",10136.05],["3330",8240],["3741",5000],["3429",4000],["5213",1210],["3326",712]],"purpose_expenditure_total_czk":10194742.52}},"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."}}}}