{"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:00509833","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509833","name":"Obec Točník","short_name":"Točník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":534463},"amounts":{"revenue_approved":4917000,"revenue_adjusted":4949500,"revenue_actual":7262717.85,"expense_approved":11041000,"expense_adjusted":11073500,"expense_actual":5336145.1,"tax_revenue":6087336.99,"nontax_revenue":146251.6,"capital_revenue":0,"transfer_revenue":1029129.26,"current_expense":4961390,"capital_expense":374755.1,"budget_balance":1926572.75,"cash_current":10909586.29,"cash_previous":12022565.42},"ratios":{"revenue_execution":1.46736395,"expense_execution":0.48188424,"balance_to_revenue":0.26526884,"cash_to_expense":2.04446957,"cash_yoy":-0.09257418,"capital_expense_share":0.07022956,"transfer_revenue_share":0.14170029},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509833/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509833"},"seo":{"slug":"tocnik","path":"/cz/municipalities/tocnik/"},"population":{"value":277,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4917000,"expenditure_czk":11041000,"financing_czk":6124000,"balance_czk":-6124000},{"stage":"revised","revenue_czk":4949500,"expenditure_czk":11073500,"financing_czk":6124000,"balance_czk":-6124000},{"stage":"actual","revenue_czk":7262717.85,"expenditure_czk":5336145.1,"financing_czk":-1926572.75,"balance_czk":1926572.75}],"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",2750000],["5169",2600000],["5171",1250000],["5023",1220000],["5021",705000],["5139",565000],["5362",450000],["5031",320000],["5032",240000],["5137",220000],["5321",140000],["5329",135000],["5154",130000],["5194",70000],["5175",35000],["5229",31000],["5156",30000],["5162",25000],["5163",25000],["5172",25000],["5339",15000],["5363",10000],["5492",10000],["5903",10000],["5222",7000],["5038",5000],["5136",5000],["5161",5000],["6359",5000],["5499",2000],["5192",1000]],"economic_expenditure_total_czk":11041000,"economic_financing":[["8115",6124000]],"economic_financing_total_czk":6124000,"economic_revenue":[["1211",1830000],["1121",1050000],["1111",700000],["1122",450000],["1511",250000],["1345",200000],["1113",150000],["2329",100000],["4112",76000],["1112",55000],["1381",30000],["2328",5000],["3111",5000],["2131",4000],["1341",3000],["1361",3000],["1349",2000],["2141",2000],["1335",1000],["2139",1000]],"economic_revenue_total_czk":4917000,"purpose_expenditure":[["6112",1600000],["6171",1300000],["2212",1000000],["2219",1000000],["2310",1000000],["2341",1000000],["3722",850000],["3723",650000],["2321",500000],["6399",450000],["3421",300000],["3635",300000],["3631",200000],["3745",200000],["3639",170000],["3399",120000],["2221",100000],["3721",50000],["5299",50000],["5512",50000],["3111",40000],["4319",15000],["6320",15000],["1014",10000],["3429",10000],["3543",10000],["3900",10000],["5213",10000],["6310",10000],["6409",10000],["3319",5000],["3522",5000],["3341",1000]],"purpose_expenditure_total_czk":11041000},"revised":{"economic_expenditure":[["6121",2460000],["5169",2386000],["5171",1512000],["5023",1220000],["5021",725000],["5139",561000],["5362",450000],["5031",320000],["5032",240000],["6119",200000],["5137",185000],["5154",180000],["5321",140000],["5329",130000],["5194",70000],["5229",44400],["5175",38500],["5162",36000],["5222",31000],["5156",30000],["5163",25000],["5221",20000],["5339",16000],["5492",10000],["5903",10000],["5172",6000],["5038",5000],["5136",5000],["5363",5000],["6359",5000],["5161",2000],["5168",2000],["5499",2000],["5192",1000],["5909",600]],"economic_expenditure_total_czk":11073500,"economic_financing":[["8115",9124000],["8128",-3000000]],"economic_financing_total_czk":6124000,"economic_revenue":[["1211",1830000],["1121",1050000],["1111",700000],["1122",450000],["1511",250000],["1345",200000],["1113",150000],["2329",100000],["4112",71800],["1112",55000],["4111",32500],["1381",30000],["2328",5000],["3111",5000],["2131",4000],["1341",3000],["1361",3000],["1386",2200],["1349",2000],["1387",2000],["2141",2000],["1335",1000],["2139",1000]],"economic_revenue_total_czk":4949500,"purpose_expenditure":[["6112",1600000],["6171",1300000],["2212",1000000],["2219",1000000],["2341",1000000],["2310",980000],["3722",850000],["3723",650000],["2321",500000],["6399",450000],["3421",300000],["3635",300000],["3631",200000],["3745",200000],["3639",170000],["3399",120000],["2221",100000],["3721",50000],["5299",50000],["5512",50000],["3111",40000],["6114",32500],["3900",29000],["4319",16000],["1014",15000],["6320",15000],["3429",10000],["3543",10000],["5213",10000],["6310",10000],["3319",5000],["3522",5000],["6409",5000],["3341",1000]],"purpose_expenditure_total_czk":11073500},"actual":{"economic_expenditure":[["5169",1439114.27],["5023",1142166],["5171",514636.37],["5021",404555],["5362",401100],["5031",292733],["6121",224755.1],["5032",215937],["6119",150000],["5154",126962.24],["5139",101100.75],["5194",57991],["5329",55163],["5162",36790.59],["5229",35289],["5222",25000],["5163",22898.4],["5221",20000],["5156",17800.38],["5339",16000],["5137",10799],["5175",10045],["5321",9900],["5492",2000],["5038",1599],["5168",1210],["5909",600]],"economic_expenditure_total_czk":5336145.1,"economic_financing":[["8128",-3000000],["8115",1073427.25]],"economic_financing_total_czk":-1926572.75,"economic_revenue":[["1211",2484121.88],["1121",1331595.5],["4131",941290.21],["1111",903884.71],["1511",463939.31],["1122",401100],["1113",175870.11],["1345",168077],["2329",139670],["1112",86769.01],["4112",71800],["1386",48504.53],["1387",19012.1],["4111",16039.05],["2131",5698],["1341",2650],["2141",883.6],["1361",550],["1349",500],["1335",386.8],["1381",376.04]],"economic_revenue_total_czk":7262717.85,"purpose_expenditure":[["6112",1476407],["6171",863413.53],["2219",567525.12],["3722",541001.33],["3723",508057.22],["6399",401100],["3421",250717.41],["3635",150000],["2310",110650],["3745",89275.38],["3399",68991],["3631",66004.33],["2221",37873],["2321",32212.64],["3639",25760],["3721",25319.69],["3900",21000],["2341",20000],["6114",16039.05],["4319",16000],["1014",15000],["6320",14232],["3111",9900],["6310",8666.4],["3543",1000]],"purpose_expenditure_total_czk":5336145.1}},"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."}}}}