{"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:00258954","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258954","name":"Obec Osek","short_name":"Osek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Rokycany","municipality_code":560057},"amounts":{"revenue_approved":33170000,"revenue_adjusted":36374936.6,"revenue_actual":38018167.7,"expense_approved":39170000,"expense_adjusted":45774936.6,"expense_actual":37778635.19,"tax_revenue":33659285.71,"nontax_revenue":1140463.39,"capital_revenue":0,"transfer_revenue":3218418.6,"current_expense":21146845.78,"capital_expense":16631789.41,"budget_balance":239532.51,"cash_current":23632694.82,"cash_previous":23310662.31},"ratios":{"revenue_execution":1.04517482,"expense_execution":0.82531267,"balance_to_revenue":0.00630047,"cash_to_expense":0.62555714,"cash_yoy":0.01381482,"capital_expense_share":0.44024326,"transfer_revenue_share":0.08465475},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258954/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258954"},"seo":{"slug":"osek-00258954","path":"/cz/municipalities/osek-00258954/"},"population":{"value":1438,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":33170000,"expenditure_czk":39170000,"financing_czk":6000000,"balance_czk":-6000000},{"stage":"revised","revenue_czk":36374936.6,"expenditure_czk":45774936.6,"financing_czk":9400000,"balance_czk":-9400000},{"stage":"actual","revenue_czk":38018167.7,"expenditure_czk":37778635.19,"financing_czk":-239532.51,"balance_czk":239532.51}],"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":[["6122",7550000],["6121",7220000],["5171",7005000],["5169",3963150],["5331",3420000],["5011",3315000],["5023",1200000],["5031",1147700],["5229",1068000],["5154",547000],["5139",459000],["5032",453150],["5163",360000],["5499",282000],["5156",225000],["5153",155000],["5021",119000],["5194",109000],["5323",108000],["6130",100000],["5137",70000],["5162",60000],["5164",57000],["5132",50000],["5136",35000],["5151",24000],["5167",20000],["5175",18000],["5038",14000],["5161",5000],["5362",5000],["5134",2000],["5138",2000],["5173",2000]],"economic_expenditure_total_czk":39170000,"economic_financing":[["8115",6000000]],"economic_financing_total_czk":6000000,"economic_revenue":[["1211",14500000],["1121",7000000],["1111",5131350],["1511",2000000],["4213",1692250],["1345",1000000],["1113",900000],["4112",331400],["1112",300000],["1386",180000],["2111",45000],["1341",30000],["1361",20000],["2132",20000],["2131",15000],["1343",5000]],"economic_revenue_total_czk":33170000,"purpose_expenditure":[["3113",6500000],["3725",4550000],["6171",4200000],["3722",4000000],["2212",3992000],["2219",2500000],["2321",2400000],["3745",2200000],["2310",1550000],["5512",1510000],["6112",1500000],["3631",1070000],["3639",900000],["3392",700000],["5213",500000],["6320",180000],["3399",160000],["3421",115000],["3632",113850],["2292",108000],["3635",86150],["4379",70000],["3721",50000],["3314",36000],["3613",30000],["3341",25000],["3312",22000],["3349",20000],["3419",20000],["4359",20000],["3319",17000],["3429",15000],["2333",5000],["6310",5000]],"purpose_expenditure_total_czk":39170000},"revised":{"economic_expenditure":[["6122",10310000],["6121",8853036],["5171",7087690],["5169",4085536.9],["5011",3331500],["5331",3120000],["5031",1207700],["5023",1200000],["5229",1094000],["5336",810553.6],["5154",664000],["5139",522512.1],["5032",483150],["6130",480318],["5163",366500],["5499",288000],["5365",268590],["5159",250000],["5156",230000],["5137",157334],["5153",156583],["5021",151653],["5194",109000],["5323",107692],["5364",75219],["5162",60000],["5164",57344],["5132",50000],["5136",37500],["5362",25000],["5151",24000],["6349",22720],["5175",20714],["5167",20000],["5321",15600],["5038",14000],["5161",6291],["5179",4990],["5173",2060],["5134",2000],["5138",2000],["5909",150]],"economic_expenditure_total_czk":45774936.6,"economic_financing":[["8115",9400000]],"economic_financing_total_czk":9400000,"economic_revenue":[["1211",14800000],["1121",7000000],["1111",5131350],["1511",2050000],["4213",1689618],["1345",1075000],["1113",943410],["4116",920000.6],["1112",443500],["4112",331400],["2324",300000],["1122",268590],["1386",250000],["2139",207165],["4222",190000],["2310",145000],["2111",129000],["2321",108988],["2141",105000],["1387",85000],["4111",65000],["2132",40500],["1341",30000],["1361",20000],["2131",17632],["2119",11600],["4122",10000],["1343",5850],["2133",1012],["2112",219],["1334",102]],"economic_revenue_total_czk":36374936.6,"purpose_expenditure":[["3113",9788553.6],["6171",4850000],["3725",4650000],["3722",4000000],["5512",3151036],["2212",3095036],["2321",2400000],["2219",2352000],["3745",2200000],["2310",2026154],["6112",1500000],["3639",1447752],["3631",1331000],["3392",700000],["5213",500000],["6399",268590],["6320",180000],["3613",164900],["3399",163000],["3421",115000],["3632",113850],["2292",107692],["3635",86150],["3721",86000],["6402",75219],["4379",70000],["3429",49000],["3314",40400],["3419",40000],["3319",39720],["6114",37364],["3326",35000],["3349",32990],["3312",23500],["3599",14036],["2333",13000],["6310",11500],["3741",6000],["3341",5000],["4359",5000],["2221",344],["6409",150]],"purpose_expenditure_total_czk":45774936.6},"actual":{"economic_expenditure":[["6122",10003994.42],["6121",6191959.99],["5011",4230300],["5171",3674180.57],["5169",3540572.13],["5331",2450000],["5023",1177572],["5031",982975],["5229",914199],["5336",810553.6],["5154",584738.23],["5032",477969],["6130",413115],["5139",385189.12],["5365",268590],["5499",260893.6],["5156",190624.43],["5153",189708.48],["5137",169836.69],["5163",139818.28],["5021",139702],["5323",107692],["5194",86676.26],["5364",75219],["5162",63680.16],["5164",53894],["5175",26140.9],["5167",23104],["6349",22720],["5362",22695],["5136",20744],["5038",17560.39],["5329",16392],["5179",13398.29],["5151",10186.52],["5321",9700],["5161",5258],["5132",4882.13],["5134",1991],["5909",150],["5173",60]],"economic_expenditure_total_czk":37778635.19,"economic_financing":[["8118",-31917500],["8117",23000000],["8115",9248605.63],["8125",-570638.14]],"economic_financing_total_czk":-239532.51,"economic_revenue":[["1211",14501750.94],["1121",7768105.65],["1111",5450765.26],["1511",2653837.47],["4213",1689618],["1345",1033329],["1113",1026444.3],["4116",932400.6],["1112",506279.03],["2324",344514.17],["4112",331400],["1386",283001.54],["1122",268590],["2139",200002],["4222",190000],["2310",148021],["2111",138744.76],["2141",120914.86],["1387",110917.25],["2321",108988],["4111",65000],["2132",49389.6],["1341",29243],["1361",19070],["2131",17306],["2119",11600],["4122",10000],["1343",5620],["1381",2230.67],["2329",800],["2112",171],["1334",101.6],["2133",12]],"economic_revenue_total_czk":38018167.7,"purpose_expenditure":[["3113",9288467.19],["6171",4849334.24],["3725",4640048.43],["3722",3980902.2],["5512",3146404.2],["2310",1926843.51],["3745",1570974.69],["3639",1446271.62],["2212",1417098.11],["3631",1328429.48],["6112",1299781],["2219",1155119.58],["6399",268590],["5213",222515],["3613",162871.22],["3399",155380.2],["2292",107692],["6320",93637],["3421",91260.39],["3721",82544.5],["6402",75219],["3632",67687.41],["3429",47659.37],["2321",42069.07],["3419",40000],["3319",38936],["6114",37364],["3314",34702],["3326",32844],["3349",32594.53],["3312",23500],["4379",18000],["3599",14036],["2333",11979.69],["6310",11203.28],["3392",6482.28],["3741",6000],["4359",3700],["2221",344],["6409",150]],"purpose_expenditure_total_czk":37778635.19}},"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."}}}}