{"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:00258202","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258202","name":"Obec Obora","short_name":"Obora","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559318},"amounts":{"revenue_approved":14489140,"revenue_adjusted":16552790,"revenue_actual":16364717.23,"expense_approved":14489140,"expense_adjusted":16552790,"expense_actual":15322885.06,"tax_revenue":13022764.23,"nontax_revenue":1491402,"capital_revenue":16200,"transfer_revenue":1834351,"current_expense":12315286.03,"capital_expense":3007599.03,"budget_balance":1041832.17,"cash_current":13482316.02,"cash_previous":12440483.85},"ratios":{"revenue_execution":0.988638,"expense_execution":0.92569803,"balance_to_revenue":0.06366332,"cash_to_expense":0.87988104,"cash_yoy":0.08374531,"capital_expense_share":0.19628151,"transfer_revenue_share":0.11209182},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258202/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258202"},"seo":{"slug":"obora","path":"/cz/municipalities/obora/"},"population":{"value":586,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14489140,"expenditure_czk":14489140,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":16552790,"expenditure_czk":16552790,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":16364717.23,"expenditure_czk":15322885.06,"financing_czk":-1041832.17,"balance_czk":1041832.17}],"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",4235090],["5169",3803000],["6123",2241000],["5023",1000000],["5331",850000],["5154",345000],["5139",315000],["5031",305000],["5011",280000],["5171",125000],["6371",125000],["5021",122000],["5032",113500],["5163",108000],["5156",107000],["5153",65000],["6130",60000],["5229",47000],["5164",40000],["5151",33000],["5323",30550],["5168",30000],["5162",25000],["5136",23000],["5499",18000],["5492",15000],["5179",12000],["5038",5000],["5134",5000],["5903",5000],["5161",1000]],"economic_expenditure_total_czk":14489140,"economic_revenue":[["1211",6050000],["1121",3080000],["1111",2194000],["2111",1012000],["1511",468000],["4216",450000],["1113",390000],["1112",185000],["1381",153000],["4112",142140],["1345",137000],["2132",99000],["2131",83000],["1341",26000],["2321",20000]],"economic_revenue_total_czk":14489140,"purpose_expenditure":[["2212",3220000],["5512",2477000],["1032",1776000],["6112",1338000],["3722",1260000],["2321",1035090],["3111",850000],["6171",836000],["3319",465000],["3639",337000],["3745",305500],["1036",220000],["3631",199000],["4351",60000],["3399",33000],["3314",32000],["2292",30550],["3632",5000],["5213",5000],["6310",5000]],"purpose_expenditure_total_czk":14489140,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",4716590],["5171",3525000],["6123",2241000],["5023",1082000],["5331",970000],["6122",563000],["5139",535000],["6121",352000],["5154",345000],["5031",305000],["5362",282870],["5011",280000],["6130",197000],["5021",165000],["5156",137000],["6371",125000],["5032",123500],["5163",108000],["5168",80000],["5153",65000],["5229",47000],["5137",45000],["5136",44000],["5164",40000],["5151",33000],["5323",30550],["5162",25000],["5499",18000],["5364",16780],["5492",15000],["5179",12000],["5019",6500],["5038",5000],["5134",5000],["5903",5000],["5161",3000],["5173",2000],["5175",2000]],"economic_expenditure_total_czk":16552790,"economic_revenue":[["1211",6091580],["1121",3080000],["1111",2194000],["2111",1312150],["4122",728500],["4213",479850],["1511",468000],["4216",450000],["1113",390000],["1122",282870],["1112",185000],["4112",142140],["1386",140000],["1345",137000],["1381",120000],["2132",104000],["2131",83000],["1387",68000],["4111",32500],["1341",26000],["2321",20000],["3111",16200],["2322",2000]],"economic_revenue_total_czk":16552790,"purpose_expenditure":[["5512",2542000],["1032",2497000],["2321",1740000],["2212",1520000],["6112",1430000],["3722",1260000],["3111",970000],["6171",938000],["3639",925500],["3319",565000],["3745",562500],["2221",294000],["6399",282870],["3723",280090],["1036",220000],["3631",199000],["3632",80000],["4351",60000],["3314",53000],["3399",33000],["6114",32500],["2292",30550],["6402",16780],["2219",11000],["5213",5000],["6310",5000]],"purpose_expenditure_total_czk":16552790,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",4067870.31],["5171",3502494.11],["6123",2240828.04],["5023",1081412],["5331",970000],["5139",577745.85],["6122",570544.99],["5154",301243.55],["5011",266400],["5031",237030],["5362",202962],["6130",196226],["5021",167726],["5156",125905.2],["5032",118727],["5163",101197],["5175",100835],["5168",80272.44],["5153",65003.84],["5229",50000],["5164",44722],["5136",42383],["5137",38011],["5323",30549],["5162",28400.67],["5151",21334],["5364",16780.06],["5499",16500],["5134",16360],["5179",11960],["5492",10000],["5321",6000],["5019",5923],["5038",3967],["5167",3509],["5161",1433],["5173",599],["5141",31]],"economic_expenditure_total_czk":15322885.06,"economic_financing":[["8115",-1041832.17]],"economic_financing_total_czk":-1041832.17,"economic_revenue":[["1211",5910502.34],["1121",3161241.21],["1111",2136585.98],["2111",1270891],["4122",729901],["1511",576318.49],["4213",479850],["4216",450000],["1113",418131.98],["1122",282870],["1112",206115.97],["1345",142420],["4112",142100],["1386",115161.01],["2132",108436],["2131",85075],["1387",45143.81],["4111",32500],["1341",27200],["2321",20000],["3111",16200],["2212",5000],["2322",2000],["1381",940.47],["1361",100],["1382",32.97]],"economic_revenue_total_czk":16364717.23,"purpose_expenditure":[["5512",2527507.3],["1032",2488272.5],["2321",1731593.15],["6112",1359737],["2212",1242308.79],["3722",1011646.01],["3111",970000],["3639",901787.3],["6171",882207.6],["3745",540731.91],["3319",485743.31],["1036",219276],["6399",202962],["3631",201163.72],["2221",151637],["3723",120420.41],["3635",75000],["3314",52701],["4351",43650],["2292",30549],["3399",26500],["6114",24469],["6402",16780.06],["2219",10099],["6310",3556],["3632",2587]],"purpose_expenditure_total_czk":15322885.06}},"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."}}}}