{"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:00301680","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00301680","name":"Obec Osek nad Bečvou","short_name":"Osek nad Bečvou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":516619},"amounts":{"revenue_approved":39294000,"revenue_adjusted":46632761.72,"revenue_actual":53491948.33,"expense_approved":45614000,"expense_adjusted":70656761.72,"expense_actual":64393601.66,"tax_revenue":36277627.14,"nontax_revenue":9688221.73,"capital_revenue":0,"transfer_revenue":7526099.46,"current_expense":27828054.42,"capital_expense":36565547.24,"budget_balance":-10901653.33,"cash_current":20200904.16,"cash_previous":30261712.76},"ratios":{"revenue_execution":1.14708944,"expense_execution":0.91135795,"balance_to_revenue":-0.20379989,"cash_to_expense":0.3137098,"cash_yoy":-0.33245999,"capital_expense_share":0.56784442,"transfer_revenue_share":0.14069593},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00301680/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00301680"},"seo":{"slug":"osek-nad-becvou","path":"/cz/municipalities/osek-nad-becvou/"},"population":{"value":1350,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":39294000,"expenditure_czk":45614000,"financing_czk":6320000,"balance_czk":-6320000},{"stage":"revised","revenue_czk":46632761.72,"expenditure_czk":70656761.72,"financing_czk":24024000,"balance_czk":-24024000},{"stage":"actual","revenue_czk":53491948.33,"expenditure_czk":64393601.66,"financing_czk":10901653.33,"balance_czk":-10901653.33}],"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",18500000],["5331",6000000],["5011",3425000],["5362",3057000],["5169",2442500],["5023",2200000],["5031",1494500],["5154",1160000],["5021",970000],["5152",740000],["5171",710000],["5032",662500],["5139",520500],["5222",475000],["5499",363000],["5163",360000],["5141",350000],["5323",350000],["5137",265000],["5156",215000],["5168",192000],["5194",190000],["6130",100000],["5229",95000],["5151",86000],["5166",80000],["5138",66000],["5179",65000],["5162",62000],["5329",60000],["5175",55000],["5153",50000],["5167",50000],["5019",30000],["5038",30000],["5903",30000],["5132",20000],["5173",16000],["5039",15000],["5131",15000],["5041",10000],["5136",10000],["5161",10000],["5321",10000],["5133",5000],["5364",2000]],"economic_expenditure_total_czk":45614000,"economic_financing":[["8115",9900000],["8124",-3580000]],"economic_financing_total_czk":6320000,"economic_revenue":[["1211",11000000],["1121",5500000],["4216",5000000],["1111",3600000],["2111",3490000],["2122",2600000],["1122",2000000],["1511",1500000],["2132",997000],["1345",900000],["1113",800000],["2119",502000],["4112",475000],["2141",300000],["1112",200000],["1386",100000],["2131",100000],["1334",40000],["1341",40000],["1361",40000],["2142",30000],["4111",30000],["1387",25000],["2112",20000],["1343",5000]],"economic_revenue_total_czk":39294000,"purpose_expenditure":[["3113",13270000],["2212",7500000],["6171",6950000],["2310",3900000],["6399",3000000],["6112",2755000],["2321",1144000],["3722",939000],["3639",742500],["3319",705500],["3745",655000],["6310",580000],["3631",493000],["5512",492000],["3419",425000],["3612",373000],["2295",350000],["2119",332000],["3399",255000],["3412",129500],["3632",117000],["1039",110000],["3429",90000],["3314",89000],["3723",65500],["2219",50000],["3349",50000],["5213",30000],["2341",20000],["6402",2000]],"purpose_expenditure_total_czk":45614000},"revised":{"economic_expenditure":[["6121",22524617.73],["6429",14600000],["5331",5896741.04],["5169",4537666.38],["5011",3338400],["5362",3051500],["5023",2131000],["6122",1718700],["5031",1439331.44],["5171",1425567.45],["5336",1149918.46],["5021",1000422],["5154",949893.24],["5152",756000],["5032",691500],["5137",561520],["5139",554100],["5222",475000],["5163",472000],["6322",447000],["5141",350000],["5323",350000],["5499",320000],["5194",272500],["5156",234124.65],["5166",230000],["6351",149548],["5168",125000],["5329",90000],["5162",86243.08],["6119",85000],["5179",70800],["5909",65387.05],["5229",65000],["5138",62500],["5151",57700.32],["5175",55368],["5153",42288],["5167",35000],["5038",30000],["5903",30000],["5132",29000],["5192",17000],["5173",16000],["5161",10810],["5041",10000],["5136",10000],["5321",10000],["5131",9000],["5364",6614.88],["5019",5000],["5039",3000],["5133",3000]],"economic_expenditure_total_czk":70656761.72,"economic_financing":[["8115",23725590.85],["8123",14600000],["8124",-14301590.85]],"economic_financing_total_czk":24024000,"economic_revenue":[["1211",11841579.88],["1121",6411386.63],["4216",5061008],["1111",5044116.93],["2111",3767994.68],["1511",2529325.24],["2122",2454387.04],["1122",2000000],["4116",1280335.46],["2132",1012734],["1113",987731.44],["1345",947511],["4222",623480],["2119",502000],["4112",477500],["2141",426912.1],["1112",306650.91],["1386",221721.92],["2131",130250],["1334",109183.59],["1387",87467.73],["2328",64987.05],["2322",55562],["4122",44276],["1341",40000],["1361",40000],["4111",32500],["2112",31306],["2142",30000],["2310",25237],["2324",19591.72],["2133",14025.4],["4121",7000],["1343",5000]],"economic_revenue_total_czk":46632761.72,"purpose_expenditure":[["3113",16098300.9],["3429",14690000],["3639",7167688.83],["6171",7025000],["2310",5802952.63],["6399",3000000],["6112",2837731.44],["2321",2450477.45],["2212",1890000],["3722",1852099],["3319",1204724.7],["3631",1055430.8],["3745",955000],["2219",660000],["6310",580000],["5512",575764],["3419",425000],["3612",373000],["2119",372332.75],["2295",350000],["3399",255000],["1039",169657.29],["3314",139000],["3412",129500],["3632",121000],["3723",95500],["3635",85000],["3349",75000],["6409",65387.05],["3326",50000],["6114",32500],["5213",30000],["2341",20000],["3726",12100],["6402",6614.88],["3727",5000]],"purpose_expenditure_total_czk":70656761.72},"actual":{"economic_expenditure":[["6121",19852765.24],["6429",14600000],["5331",5896741.04],["5169",4294328.9],["5011",3044629],["5362",2262721],["5023",2018603],["6122",1432374],["5031",1289775],["5171",1161570.61],["5336",1149918.46],["5021",892216],["5154",847368.61],["5152",752483],["5139",493946.92],["5032",487386],["5137",446523.95],["6322",446160],["5222",339000],["5141",317122.12],["5323",271713.8],["5194",271272.52],["5163",266281.88],["5166",224351.99],["5156",211397.37],["5499",195500],["6351",149548],["5168",123262.97],["6119",84700],["5162",74367.7],["5909",65387.05],["5229",58360],["5138",57473],["5179",46318.68],["5175",44408.6],["5153",42288],["5329",41367],["5151",29183.1],["5167",27680],["5132",23138],["5038",14194],["5192",12167],["5161",8740],["5321",8148],["5136",4631],["5173",4418],["5364",3930.35],["5019",1633],["5131",1310],["5039",552],["5041",245.8]],"economic_expenditure_total_czk":64393601.66,"economic_financing":[["8123",14600000],["8124",-14301590.85],["8115",10060808.6],["8901",542435.58]],"economic_financing_total_czk":10901653.33,"economic_revenue":[["1211",15072011.19],["1121",8070407.23],["1111",5576474.85],["4216",5061008],["2111",4329502.9],["1511",3023056.1],["2122",2454387.04],["2132",1458535.23],["1122",1314600],["4116",1280335.46],["1113",1066664.67],["1345",982210],["4222",623480],["2324",538496.72],["1112",526037.15],["2141",493425.41],["4112",477500],["1386",294031.94],["1334",142502.49],["1387",115237.54],["2131",106663.98],["2322",89162],["2328",64987.05],["1361",46330],["4122",44276],["2310",44041],["2112",43718],["1341",41704],["4111",32500],["2142",29228],["2119",19514],["2133",14025.4],["4121",7000],["1343",4000],["2329",2535],["1381",2338.98],["1335",21]],"economic_revenue_total_czk":53491948.33,"purpose_expenditure":[["3113",15946450.9],["3429",14689000],["3639",6646856.51],["6171",6103972.9],["2310",5108779.9],["6112",2715563.44],["2321",2431211.28],["6399",2227414],["3722",1822087],["3319",1086613.1],["3631",968900.42],["2219",639757.25],["3745",573306.69],["5512",548448.73],["3612",358482.86],["6310",343917],["2119",343078.3],["2212",296670.11],["2295",271713.8],["3419",250113.52],["3399",215455.3],["1039",143881],["3314",121344],["3632",119123.81],["3635",84700],["3723",81022.2],["3349",75000],["6409",65387.05],["3326",36003.02],["6114",32500],["3412",17020.02],["3726",12100],["2341",9774.2],["3727",4023],["6402",3930.35]],"purpose_expenditure_total_czk":64393601.66}},"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."}}}}