{"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:00251631","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00251631","name":"Obec Osek","short_name":"Osek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":551562},"amounts":{"revenue_approved":19241110,"revenue_adjusted":25046120.65,"revenue_actual":24801426.28,"expense_approved":31201450,"expense_adjusted":32675881.52,"expense_actual":27630749.41,"tax_revenue":14903951.99,"nontax_revenue":3400099.64,"capital_revenue":20000,"transfer_revenue":6477374.65,"current_expense":12003696.32,"capital_expense":15627053.09,"budget_balance":-2829323.13,"cash_current":17678268.75,"cash_previous":20761749.98},"ratios":{"revenue_execution":0.99023025,"expense_execution":0.84560073,"balance_to_revenue":-0.11407905,"cash_to_expense":0.63980417,"cash_yoy":-0.1485174,"capital_expense_share":0.56556747,"transfer_revenue_share":0.26116944},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00251631/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00251631"},"seo":{"slug":"osek-00251631","path":"/cz/municipalities/osek-00251631/"},"population":{"value":651,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19241110,"expenditure_czk":31201450,"financing_czk":11960340,"balance_czk":-11960340},{"stage":"revised","revenue_czk":25046120.65,"expenditure_czk":32675881.52,"financing_czk":7629760.87,"balance_czk":-7629760.87},{"stage":"actual","revenue_czk":24801426.28,"expenditure_czk":27630749.41,"financing_czk":2829323.13,"balance_czk":-2829323.13}],"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",15200000],["5171",4285000],["5169",1730000],["5011",1680000],["5023",1400000],["5154",1005000],["5021",863000],["5031",695000],["5151",660000],["5365",600000],["5153",490000],["5222",393000],["5032",320000],["5139",320000],["5362",250000],["5141",200000],["5499",170000],["5137",155000],["5168",120000],["5163",110000],["5156",100000],["5493",100000],["5166",55000],["5194",55000],["5175",40000],["5229",32000],["5136",20000],["5162",20000],["5903",20000],["5321",15000],["5132",13000],["5164",11000],["5038",10000],["5161",10000],["5167",10000],["5172",10000],["6130",10000],["5329",8000],["5492",5500],["5041",3000],["5221",3000],["5179",2300],["5339",2000],["5364",650]],"economic_expenditure_total_czk":31201450,"economic_financing":[["8115",12760380],["8124",-800040]],"economic_financing_total_czk":11960340,"economic_revenue":[["1211",6100000],["1121",3100000],["1111",2200000],["2111",1609000],["4112",1556400],["1511",900000],["4222",890710],["1122",600000],["2141",500000],["2132",485000],["1113",394000],["1345",301000],["1112",186000],["2324",180000],["1386",70000],["1387",70000],["2131",60000],["1341",17000],["1361",10000],["2142",10000],["1334",2000]],"economic_revenue_total_czk":19241110,"purpose_expenditure":[["2310",11834000],["3745",4010000],["2341",2800000],["6112",1850000],["6171",1782300],["3412",1625000],["2212",1470000],["2321",963000],["6399",850000],["3326",600000],["3631",500000],["3722",450000],["3612",380000],["3723",359000],["3613",342000],["3419",275000],["5512",214000],["6310",210000],["3399",176000],["3721",120000],["6320",100000],["1031",60000],["3341",50000],["3421",50000],["4351",32000],["3392",25000],["5213",20000],["3639",18000],["1037",13000],["3314",10000],["1014",5000],["3543",3000],["3113",2500],["3111",2000],["6402",650]],"purpose_expenditure_total_czk":31201450},"revised":{"economic_expenditure":[["6121",15549481.52],["5171",3919402.6],["5169",2019999.98],["5011",1916400],["5023",1400000],["5154",1068790],["5021",858804],["5365",825620],["5031",745300],["5151",720000],["5153",633450],["5222",461601.42],["5139",386889.98],["5032",330700],["5362",257030],["5499",192200],["5137",186950],["6122",174400],["5141",149000],["5163",129000],["5156",102000],["5168",97500],["5493",80000],["5194",68300],["5166",55000],["5229",46000],["5221",39000],["5175",37222.02],["5138",32150],["5162",20000],["5903",20000],["5811",16960],["5492",16000],["5164",15100],["5321",15000],["5136",14000],["5132",13000],["5161",10270],["5038",10000],["5167",10000],["5329",8000],["6130",8000],["5172",7000],["5041",3000],["5179",2300],["5122",2000],["5019",1801],["5364",650],["5039",609]],"economic_expenditure_total_czk":32675881.52,"economic_financing":[["8115",8429800.87],["8124",-800040]],"economic_financing_total_czk":7629760.87,"economic_revenue":[["1211",6177300],["1121",3311100],["4213",2946636.81],["1111",2310000],["2111",1683029],["4112",1556400],["4216",1270000],["1511",1134900],["1122",823620],["2132",690357],["2141",688660],["4222",491106],["2324",438850],["1113",437400],["1345",301000],["1112",215800],["4113",147331.84],["1386",122000],["1387",70000],["2131",60000],["2119",35000],["4111",32500],["4116",23400],["3113",20000],["1341",17000],["2142",12750],["1361",10000],["4129",10000],["1334",5000],["2112",4030],["1381",950]],"economic_revenue_total_czk":25046120.65,"purpose_expenditure":[["2310",12144268.52],["3745",3833904.02],["2341",2872853],["6171",2019849.98],["6112",1850000],["3412",1642648.58],["2212",1470000],["6399",1073620],["2321",977500],["3326",619200],["3613",601050],["3723",526500],["3631",502000],["3612",459200],["3722",458600],["3419",313601.42],["5512",236050],["3399",192200],["6310",168000],["3721",164500],["6320",110000],["3421",76700],["1031",60000],["3341",50000],["6114",32296],["4351",32000],["3639",30530],["3392",25000],["4357",25000],["5213",20000],["3632",16960],["1037",13000],["3113",13000],["4359",13000],["3314",11200],["1014",5000],["4379",5000],["3741",4000],["3543",3000],["3549",3000],["6409",1000],["6402",650]],"purpose_expenditure_total_czk":32675881.52},"actual":{"economic_expenditure":[["6121",15452692.09],["5011",1915626],["5169",1839361],["5023",1286089],["5171",1052516.17],["5362",-1050999],["5154",977755.77],["5365",825620],["5021",820161],["5031",729179],["5151",714865.49],["5153",611109.46],["5222",461601.42],["5139",334809.01],["5032",310467],["5499",192174],["6122",174361],["5137",162996.31],["5141",137672.86],["5163",119921.4],["5168",97154.71],["5156",65668.29],["5166",50820],["5229",46000],["5194",43200],["5221",39000],["5175",36474.02],["5138",32150],["5493",27370],["5162",17536.36],["5811",16960],["5492",15000],["5164",13043.8],["5321",12000],["5136",8933],["5038",8524],["5161",7780],["5329",7510],["5167",6390],["5132",4269],["5041",2272.92],["5019",1801],["5179",1654.33],["5364",650],["5039",609]],"economic_expenditure_total_czk":27630749.41,"economic_financing":[["8117",51000000],["8118",-50000000],["8115",2083481.23],["8124",-800040],["8901",545881.9]],"economic_financing_total_czk":2829323.13,"economic_revenue":[["1211",6177236.88],["1121",3311014.66],["4213",2946636.81],["1111",2309706.02],["4112",1556400],["2111",1494223.82],["4216",1270000],["1511",1134863.33],["1122",823620],["2132",687980.2],["2141",682158.15],["4222",491106],["2324",437969.47],["1113",437322.91],["1345",299966],["1112",215755.68],["4113",147331.84],["1386",120613.05],["1387",47273.94],["2131",46382],["2119",34606],["4111",32500],["4116",23400],["3113",20000],["1341",16800],["2142",12750],["4129",10000],["1334",4762.8],["1361",4080],["2112",4030],["1381",936.72]],"economic_revenue_total_czk":24801426.28,"purpose_expenditure":[["2310",12132908.89],["2341",2872853],["3745",2210357.64],["6171",1954335.89],["6112",1687900.31],["2212",1186257],["2321",854411.45],["3412",700216.58],["3326",607247.68],["3613",584374.8],["3723",513942.38],["3722",458233.22],["3612",444703.14],["3419",313601.42],["3631",287022.18],["6399",-234406],["3399",189475.92],["5512",189327.52],["3721",164408.28],["6310",147663.26],["6320",109931],["1031",49856],["6114",32296],["4351",32000],["4357",25000],["3639",18982],["3632",16960],["1037",13000],["4359",13000],["3113",12000],["3314",10040.15],["3341",9534.8],["3421",6664.9],["4379",5000],["3741",4000],["3543",3000],["3549",3000],["6409",1000],["6402",650]],"purpose_expenditure_total_czk":27630749.41}},"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."}}}}