{"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:00266116","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266116","name":"Obec Obrnice","short_name":"Obrnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Most","municipality_code":567337},"amounts":{"revenue_approved":52929596,"revenue_adjusted":75947648,"revenue_actual":81487738.58,"expense_approved":62260470,"expense_adjusted":79383823,"expense_actual":76889287.06,"tax_revenue":50738027.55,"nontax_revenue":12989049.57,"capital_revenue":241782,"transfer_revenue":17518879.46,"current_expense":75410854.71,"capital_expense":1478432.35,"budget_balance":4598451.52,"cash_current":34005442.73,"cash_previous":30655822.21},"ratios":{"revenue_execution":1.07294618,"expense_execution":0.96857627,"balance_to_revenue":0.05643121,"cash_to_expense":0.44226503,"cash_yoy":0.10926539,"capital_expense_share":0.01922807,"transfer_revenue_share":0.21498792},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266116/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266116"},"seo":{"slug":"obrnice","path":"/cz/municipalities/obrnice/"},"population":{"value":2045,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":52929596,"expenditure_czk":62260470,"financing_czk":9330874,"balance_czk":-9330874},{"stage":"revised","revenue_czk":75947648,"expenditure_czk":79383823,"financing_czk":3436175,"balance_czk":-3436175},{"stage":"actual","revenue_czk":81487738.58,"expenditure_czk":76889287.06,"financing_czk":-4598451.52,"balance_czk":4598451.52}],"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":[["5331",20446000],["5169",9836200],["5011",6248800],["5171",4771000],["5023",2665000],["5222",1900000],["5031",1767753],["6121",1600000],["5199",1487700],["6351",1290500],["5152",1260000],["5139",1000000],["5321",940000],["5154",864500],["5021",857140],["5032",803242],["5909",800000],["5336",459016],["5137",435000],["5151",376000],["5153",343000],["5499",277000],["5901",226819],["5163",220000],["5166",220000],["5164",191600],["5157",165000],["5162",112000],["5175",80000],["6122",80000],["5156",70000],["5167",50000],["5366",50000],["5041",40000],["5132",40000],["5136",40000],["5038",35000],["5141",30000],["5179",30000],["5364",30000],["5134",26500],["5362",22000],["5019",20000],["5161",20000],["5365",10000],["5903",10000],["5039",7700],["5173",5000],["5133",1000]],"economic_expenditure_total_czk":62260470,"economic_financing":[["8115",10484874],["8124",-1154000]],"economic_financing_total_czk":9330874,"economic_revenue":[["1211",19500000],["1121",9000000],["1111",6200000],["1511",5500000],["2111",4512500],["2132",3634000],["1113",1350000],["1345",800000],["2324",493000],["4116",459016],["1386",400000],["2141",400000],["1112",380000],["4121",125000],["2131",123680],["1341",25000],["1361",15000],["1343",12400]],"economic_revenue_total_czk":52929596,"purpose_expenditure":[["3639",13202500],["6171",8754819],["3612",7974000],["3113",4674016],["3722",3460300],["6112",3407600],["4371",3084900],["3631",2865000],["3392",2580000],["5512",2209200],["5311",2105035],["3613",2000000],["3111",1715000],["3419",1600000],["2219",780000],["3636",611000],["3745",290000],["3421",170000],["3314",137600],["3723",135000],["3721",80000],["6402",80000],["2212",70000],["3900",60000],["6310",50000],["4375",40500],["2229",40000],["3725",30000],["2321",20000],["3341",10000],["5213",10000],["6223",10000],["3632",4000]],"purpose_expenditure_total_czk":62260470},"revised":{"economic_expenditure":[["5331",19617758],["5336",13299880],["5169",10565904],["5011",7451445],["5171",4061000],["5023",2855000],["5365",2743780],["5031",2120148],["5222",1906260],["5021",1501310],["5199",1487700],["6351",1290500],["5152",1260000],["5139",1050500],["5909",1050000],["5032",964949],["5321",940000],["5154",889500],["5137",502000],["5366",496688],["5151",376000],["5153",343000],["5364",323948],["5901",318713],["5499",277000],["5163",220000],["5166",220000],["5164",208600],["5157",165000],["5132",144040],["5162",112000],["5175",88000],["6122",80000],["5156",70000],["5167",50000],["5041",40000],["5136",40000],["5038",35000],["5172",35000],["5141",30000],["5179",30000],["5134",26500],["5362",22000],["5161",21000],["5019",20000],["5492",10000],["5903",10000],["5039",7700],["5173",5000],["5133",1000]],"economic_expenditure_total_czk":79383823,"economic_financing":[["8115",4590175],["8124",-1154000]],"economic_financing_total_czk":3436175,"economic_revenue":[["1211",19500000],["4122",10905480],["1121",9000000],["1111",6800000],["1511",5500000],["2111",4512500],["4116",4147566],["2132",3669000],["1122",2733780],["1113",1350000],["4213",1272095],["2324",1218000],["1345",800000],["2229",750636],["4112",565100],["1112",550000],["2131",508680],["2141",490000],["1386",400000],["2322",238290],["4216",224162],["3111",191782],["4121",125000],["4113",120777],["4111",97500],["2321",67000],["4222",57400],["2310",50500],["3113",50000],["1341",25000],["1361",15000],["1343",12400]],"economic_revenue_total_czk":75947648,"purpose_expenditure":[["3639",13549258],["4371",12496975],["6171",8934473],["3612",8454000],["3111",6053789],["3722",3756300],["6112",3630600],["5311",3343636],["3631",2865000],["6399",2733780],["3113",2720016],["3392",2661520],["3419",1600000],["3613",1100000],["5399",1072000],["6402",820636],["5512",780240],["2219",780000],["3636",611000],["3745",290000],["3421",170000],["3723",160000],["3314",139600],["3635",124000],["6114",97500],["3721",80000],["2212",70000],["3900",60000],["4375",55500],["6310",50000],["2229",40000],["3725",30000],["2321",20000],["3341",10000],["5213",10000],["6223",10000],["3632",4000]],"purpose_expenditure_total_czk":79383823},"actual":{"economic_expenditure":[["5331",19617758],["5336",13299880.08],["5169",9988317.64],["5011",7200819],["5171",3514312.75],["5023",2861913],["5365",2737780],["5031",2094432],["5222",1896260],["5021",1426527],["5199",1407730],["6351",1290500],["5152",1276235.23],["5909",1183018],["5032",890864],["5321",874437],["5154",759702.37],["5139",711598.88],["5366",469119.72],["5151",377964],["5137",367712.97],["5166",342074],["5364",330000.05],["5499",306040],["5163",247440],["5153",208793.95],["5164",194712.03],["5157",180169],["5175",117552.68],["6122",116063.25],["5162",80180.84],["6121",71869.1],["5156",70902.8],["5132",70557.65],["5172",53767],["5136",37396],["5179",36388],["5038",29391],["5134",27016],["5194",25544.5],["5167",24456],["5161",16093.6],["5362",15940],["5141",11046.97],["5492",10000],["5173",5902],["5133",5580],["5223",3000],["5041",2260],["5019",1695],["5039",574]],"economic_expenditure_total_czk":76889287.06,"economic_financing":[["8115",-3349620.52],["8124",-1154024],["8901",-94807]],"economic_financing_total_czk":-4598451.52,"economic_revenue":[["1211",19841179.48],["4122",10905480],["1121",10626318.32],["1111",7599232.03],["1511",6386598.15],["2111",5349199],["2132",4246454],["4116",4147565.76],["1122",2733780],["1113",1404285.18],["4213",1272095],["2324",1227676.86],["1345",831712.15],["2229",750636.22],["1112",692594.63],["4112",565100],["2141",509471.99],["2131",469220.5],["1386",387140.24],["2322",318891],["4216",224161.7],["3111",191782],["1387",151730.75],["4121",128800],["4113",120777],["4111",97500],["2321",67000],["4222",57400],["2310",50500],["3113",50000],["1343",33710],["1341",33212],["1361",13470],["1381",3064.62]],"economic_revenue_total_czk":81487738.58,"purpose_expenditure":[["3639",13499974.01],["4371",12479914.68],["6171",8715117.38],["3612",8419648.63],["3111",6039096.8],["6112",3571283.64],["3722",3484750.5],["5311",3316361.66],["6399",2733780],["3113",2717517],["3631",2633503.32],["3392",2473739.82],["3419",1600000],["3613",882840.2],["5399",861682.56],["6402",799119.77],["5512",738218.94],["2219",563231.32],["3636",406366.45],["3745",191545.83],["3723",159118.79],["3314",135499.26],["3421",130973.66],["6114",83018.84],["3900",48971],["3721",39800.2],["4375",38642.53],["6310",36273.97],["3635",29040],["2212",23598.18],["3725",14778.94],["6223",9068],["3341",7693.18],["3632",2998],["2229",2120]],"purpose_expenditure_total_czk":76889287.06}},"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."}}}}