{"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:00235873","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235873","name":"Obec Velký Osek","short_name":"Velký Osek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533840},"amounts":{"revenue_approved":88500000,"revenue_adjusted":101289482.16,"revenue_actual":101233296.68,"expense_approved":85750000,"expense_adjusted":102539482.16,"expense_actual":92564009.21,"tax_revenue":65281224.99,"nontax_revenue":17537613.96,"capital_revenue":120000,"transfer_revenue":18294457.73,"current_expense":63528872.86,"capital_expense":29035136.35,"budget_balance":8669287.47,"cash_current":8785598.93,"cash_previous":2840887.95},"ratios":{"revenue_execution":0.9994453,"expense_execution":0.90271579,"balance_to_revenue":0.08563672,"cash_to_expense":0.09491377,"cash_yoy":2.09255384,"capital_expense_share":0.3136763,"transfer_revenue_share":0.18071582},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235873/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235873"},"seo":{"slug":"velky-osek","path":"/cz/municipalities/velky-osek/"},"population":{"value":2661,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":88500000,"expenditure_czk":85750000,"financing_czk":-2750000,"balance_czk":2750000},{"stage":"revised","revenue_czk":101289482.16,"expenditure_czk":102539482.16,"financing_czk":1250000,"balance_czk":-1250000},{"stage":"actual","revenue_czk":101233296.68,"expenditure_czk":92564009.21,"financing_czk":-8669287.47,"balance_czk":8669287.47}],"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",24745000],["5169",12960000],["5171",10678000],["5011",9755000],["5331",7000000],["5154",3440000],["5031",2930000],["5023",2200000],["5139",2160000],["5901",2000000],["5222",1730000],["5362",1500000],["5032",1077000],["5021",540000],["5141",495000],["5163",350000],["5323",350000],["5162",200000],["5164",200000],["5168",200000],["5194",200000],["5137",190000],["5166",150000],["5175",100000],["5223",100000],["5321",100000],["5156",95000],["5167",65000],["5038",60000],["5134",50000],["5151",47000],["5136",43000],["5161",20000],["5492",20000]],"economic_expenditure_total_czk":85750000,"economic_financing":[["8124",-2750000]],"economic_financing_total_czk":-2750000,"economic_revenue":[["1211",26000000],["1121",13000000],["4216",12732110],["2111",11925000],["1111",7750000],["1511",7000000],["1345",2500000],["1113",1650000],["1122",1000000],["2324",940000],["4112",838900],["1112",500000],["2132",440000],["1386",360000],["2321",355000],["2212",275000],["2343",250000],["4213",248990],["1387",200000],["3122",200000],["1381",120000],["2119",90000],["1341",50000],["1361",30000],["2141",25000],["1334",10000],["1343",10000]],"economic_revenue_total_czk":88500000,"purpose_expenditure":[["2219",22500000],["6171",10500000],["2321",7000000],["3113",6000000],["2310",4750000],["3631",4260000],["3745",4000000],["3723",3050000],["3111",3000000],["6112",3000000],["5311",2750000],["3412",2500000],["3639",2200000],["3722",2000000],["5512",1250000],["3392",1030000],["2212",1000000],["3429",1000000],["4351",1000000],["3314",517000],["6399",500000],["2292",350000],["1036",250000],["6310",250000],["3316",233000],["3399",220000],["3721",200000],["3330",100000],["5299",100000],["3612",80000],["3341",70000],["5271",50000],["3632",40000]],"purpose_expenditure_total_czk":85750000},"revised":{"economic_expenditure":[["6121",28271195.5],["5169",15128844.56],["5011",12610500],["5171",10220090.44],["5331",8503116.6],["5031",3559400],["5139",3284530.64],["5154",3095100],["5023",2473000],["6122",2448548],["5151",2097000],["5362",1500000],["5032",1366800],["6130",1278535],["5021",992322],["5222",980000],["5901",703856.34],["5137",533801.29],["5141",495000],["5163",390900],["5168",325000],["5323",294291],["5164",270000],["5162",204400],["5132",195352.63],["5166",195000],["5156",170000],["5329",170000],["5175",124144],["5194",122000],["6119",94574.16],["5167",83150],["5499",74800],["5038",60000],["5134",50000],["5136",50000],["5179",39000],["5161",26230],["5153",20000],["5492",20000],["5212",10000],["5363",5500],["5173",3500]],"economic_expenditure_total_czk":102539482.16,"economic_financing":[["8115",4000000],["8124",-2750000]],"economic_financing_total_czk":1250000,"economic_revenue":[["1211",26620200],["1121",14543000],["2111",13783900],["4216",12732110],["1111",10184000],["1511",7000000],["1345",2700000],["4116",2581852.6],["1113",1921000],["2324",1273000],["1122",1000000],["1112",947000],["4222",750000],["4112",718700],["4213",708990],["2132",599000],["2321",530000],["1386",529000],["2212",500000],["2343",450000],["2119",258000],["1387",200000],["3122",200000],["4113",188130.56],["1381",120000],["1361",79000],["4111",51099],["1341",50000],["2131",36000],["2141",25000],["1334",10000],["1343",500]],"economic_revenue_total_czk":101289482.16,"purpose_expenditure":[["2219",25637909],["3745",10279130.56],["6171",10132963.5],["2321",8154000],["3113",7045640.7],["3111",5457475.9],["3639",4438535],["2310",4420000],["3631",4160000],["3723",3448000],["6112",3142000],["3722",3000000],["5311",2750000],["5512",2082400],["3412",1650000],["3429",1050000],["4351",1000000],["3392",751437.5],["3314",574700],["6399",500000],["3399",432000],["1036",411900],["3330",350000],["2292",294291],["3316",275000],["6310",250000],["3721",200000],["2212",190000],["3632",100000],["5213",100000],["3612",80000],["5299",71000],["6114",51099],["5271",50000],["3319",10000]],"purpose_expenditure_total_czk":102539482.16},"actual":{"economic_expenditure":[["6121",27840109.29],["5169",14077673.92],["5011",12619668],["5331",8503116.6],["5171",6835475.15],["5031",3507285],["5154",2696572],["5151",2693098],["5023",2467920],["5139",2453745.97],["5032",1329852],["5021",1232843],["6122",753612.05],["5137",724654.94],["5222",669000],["5229",480000],["5163",399943.83],["5168",384358.39],["6130",341250],["5323",294291],["5141",272835.91],["5162",231063.07],["5132",202741.33],["5156",191937.29],["5164",176310.5],["5329",167468.96],["5362",158161],["5175",154323],["5194",116106],["6119",94115.01],["5166",85995],["5499",78000],["5167",60483],["5038",49633],["5136",46681],["5179",37632],["5153",36492],["5134",34013],["5161",20300],["5492",18000],["5212",10000],["5173",8199],["6123",6050],["5363",3000]],"economic_expenditure_total_czk":92564009.21,"economic_financing":[["8115",-7382522.76],["8124",-2748806.07],["8117",1477041.36],["8901",-15000]],"economic_financing_total_czk":-8669287.47,"economic_revenue":[["1211",27142370.44],["1121",14543310.57],["2111",14105529.38],["4216",12910638.56],["1111",10184366.3],["1511",6949045.98],["4116",2982939.61],["1345",2670792.56],["1113",1921339.08],["2324",1299013.96],["1112",947775.29],["4222",750000],["4112",718700],["4213",654950],["1386",529808.58],["2132",528375],["2212",491000],["2343",460079.38],["2321",322299.34],["2119",265872],["1387",207652.39],["4113",188130.56],["3121",120000],["1361",79795],["2131",58762],["1349",51640],["4111",51099],["1341",49030],["4122",38000],["2141",6045.9],["1381",4148.8],["2112",637],["1343",150]],"economic_revenue_total_czk":101233296.68,"purpose_expenditure":[["2219",25177171.47],["3745",10569401.21],["6171",9056870.22],["2321",7627240.63],["3113",5818918.26],["3111",5151534.03],["2310",3931291.29],["3723",3447190.5],["6112",3140094],["3722",2713690.99],["5311",2709368.96],["3639",2511439.31],["3631",2389170.26],["5512",2050296.53],["3429",1055627.2],["3412",975964.64],["3392",736692.2],["4351",624627],["3314",558181.61],["1036",398020.49],["3399",395143],["3330",343090],["2292",294291],["3316",275040],["3721",124308.42],["6399",118768],["6310",79279.48],["5299",70004.55],["3612",64399.26],["3632",63488.7],["6114",51099],["5271",23837],["3319",10000],["2212",8470]],"purpose_expenditure_total_czk":92564009.21}},"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."}}}}