{"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:00573612","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573612","name":"Obec Ošelín","short_name":"Ošelín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":541681},"amounts":{"revenue_approved":8100000,"revenue_adjusted":9293500,"revenue_actual":8788906.68,"expense_approved":7630000,"expense_adjusted":9012500,"expense_actual":8508297.71,"tax_revenue":5828936.56,"nontax_revenue":2334170.12,"capital_revenue":120000,"transfer_revenue":505800,"current_expense":8354748.71,"capital_expense":153549,"budget_balance":280608.97,"cash_current":130494,"cash_previous":181841.45},"ratios":{"revenue_execution":0.94570471,"expense_execution":0.94405522,"balance_to_revenue":0.03192763,"cash_to_expense":0.01533726,"cash_yoy":-0.28237484,"capital_expense_share":0.01804697,"transfer_revenue_share":0.05754982},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573612/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573612"},"seo":{"slug":"oselin","path":"/cz/municipalities/oselin/"},"population":{"value":160,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8100000,"expenditure_czk":7630000,"financing_czk":-470000,"balance_czk":470000},{"stage":"revised","revenue_czk":9293500,"expenditure_czk":9012500,"financing_czk":-281000,"balance_czk":281000},{"stage":"actual","revenue_czk":8788906.68,"expenditure_czk":8508297.71,"financing_czk":-280608.97,"balance_czk":280608.97}],"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":[["5171",1828000],["5169",1269000],["5154",700000],["5139",539000],["5023",530000],["5011",360000],["5155",315000],["5365",272000],["5156",250000],["6121",200000],["5031",159000],["5021",130000],["5362",130000],["5901",122000],["5137",100000],["5163",99000],["5168",90000],["5141",80000],["5032",67000],["5162",61000],["5164",56000],["5903",50000],["5175",46000],["5321",33000],["5151",31000],["5132",30000],["5323",20000],["5138",12000],["5172",10000],["5194",10000],["5364",10000],["5173",5000],["5329",5000],["5179",3000],["5191",3000],["5167",2000],["5133",1000],["5136",1000],["5492",1000]],"economic_expenditure_total_czk":7630000,"economic_financing":[["8124",-470000]],"economic_financing_total_czk":-470000,"economic_revenue":[["1211",2132000],["2111",1908000],["1121",1086000],["1511",800000],["1111",766000],["2132",593000],["1122",270000],["1113",142000],["4112",101000],["1345",94000],["2324",90000],["1112",65000],["1386",20000],["1387",14000],["3111",10000],["2131",4000],["1361",1000],["2112",1000],["2141",1000],["2142",1000],["2321",1000]],"economic_revenue_total_czk":8100000,"purpose_expenditure":[["5512",1560000],["1031",830000],["6112",718000],["3612",715000],["6171",692000],["2411",420000],["3722",410000],["6399",390000],["3745",320000],["3639",315000],["2321",220000],["3631",200000],["3399",138000],["2341",110000],["6310",100000],["3613",90000],["6320",80000],["2212",60000],["5213",60000],["1032",50000],["3341",30000],["1037",20000],["2292",20000],["3723",20000],["2310",10000],["3632",10000],["3721",10000],["5212",10000],["6402",10000],["3314",6000],["3326",6000]],"purpose_expenditure_total_czk":7630000},"revised":{"economic_expenditure":[["5169",2482500],["5171",2209000],["5139",671000],["5023",615000],["5011",431000],["5154",346000],["5155",324000],["5137",210000],["5021",201500],["5156",167000],["6122",154000],["5031",146000],["5365",132000],["5151",118000],["5168",110000],["5032",93000],["5162",91000],["5164",81000],["5182",70000],["5192",50000],["5903",50000],["5175",48000],["5163",39000],["5141",30000],["5323",20000],["5901",20000],["5191",18000],["5132",15000],["5362",15000],["5329",11000],["5364",10000],["5194",8000],["5138",7500],["5321",7000],["5173",5000],["5179",3000],["5136",1000],["5161",1000],["5363",1000],["5499",1000]],"economic_expenditure_total_czk":9012500,"economic_financing":[["8124",-403000],["8115",120000],["8123",2000]],"economic_financing_total_czk":-281000,"economic_revenue":[["1211",2163000],["2111",2056700],["1511",1309000],["1121",1138000],["1111",765000],["2132",631000],["4122",229000],["1113",150000],["1122",128000],["3111",120000],["4222",107000],["4112",102300],["1345",94000],["2324",90000],["1112",74000],["1386",41000],["4121",35000],["4111",32500],["1387",16000],["2131",4000],["2119",2000],["1361",1000],["1381",1000],["2112",1000],["2141",1000],["2142",1000],["2321",1000]],"economic_revenue_total_czk":9293500,"purpose_expenditure":[["1031",2088000],["5512",1799000],["6112",798000],["3745",661000],["6171",627000],["3612",625000],["2411",620000],["3722",410000],["3639",362000],["3399",164000],["2341",140000],["6399",140000],["3631",133000],["3613",70000],["2212",60000],["5213",60000],["6310",50000],["6114",33500],["3341",30000],["2292",20000],["2321",20000],["3723",20000],["6320",20000],["2310",10000],["3632",10000],["3721",10000],["5212",10000],["6402",10000],["3314",6000],["3326",6000]],"purpose_expenditure_total_czk":9012500},"actual":{"economic_expenditure":[["5169",2402036.91],["5171",2157440.87],["5139",637602.56],["5023",584012],["5011",383767],["5154",343309.89],["5155",323335.99],["5137",199312],["5021",199179],["5156",165221.41],["6122",153549],["5031",132428],["5365",129310],["5168",107249.14],["5151",101805.1],["5162",89376.95],["5164",76904],["5032",74735],["5182",68867],["5192",50000],["5175",46076.13],["5163",29382.8],["5141",24175],["5362",-22953],["5329",10890],["5191",10094],["5323",8109],["5194",7965.97],["5132",6498.99],["5138",5950],["5499",984],["5161",849],["5363",834]],"economic_expenditure_total_czk":8508297.71,"economic_financing":[["8124",-402950.65],["8115",120709.18],["8123",1632.5]],"economic_financing_total_czk":-280608.97,"economic_revenue":[["1211",2126062.74],["2111",1593498.01],["1511",1309517.41],["1121",1138649.56],["1111",765098.22],["2132",630960.81],["4122",229000],["1113",150474.69],["1122",128310],["3111",120000],["4222",107000],["4112",102300],["2324",81405.16],["1345",78400],["1112",74214.16],["1386",41481.79],["4121",35000],["4111",32500],["1387",16258.52],["2131",14317],["2119",12100],["2142",1869],["1381",319.47],["1361",150],["2141",20.14]],"economic_revenue_total_czk":8788906.68,"purpose_expenditure":[["1031",2081883.16],["5512",1773721.96],["6112",744961],["3745",658557.47],["3612",614979.98],["6171",594522.73],["2411",544154.51],["3722",409445.01],["3639",343934.36],["3399",163239.56],["3631",131711.83],["2341",125772],["6399",105357],["3613",64778.37],["2212",42350],["6310",35501.8],["6114",32787],["6320",18056],["2321",8743.84],["2292",8109],["3723",3331.13],["3314",2400]],"purpose_expenditure_total_czk":8508297.71}},"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."}}}}