{"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:18246044","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"18246044","name":"Obec Kočín","short_name":"Kočín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":578771},"amounts":{"revenue_approved":2622000,"revenue_adjusted":3525240,"revenue_actual":3516115.12,"expense_approved":2622000,"expense_adjusted":2878177.9,"expense_actual":2851947.02,"tax_revenue":2846020.76,"nontax_revenue":560544.36,"capital_revenue":5250,"transfer_revenue":104300,"current_expense":2392721.12,"capital_expense":459225.9,"budget_balance":664168.1,"cash_current":8670076.42,"cash_previous":8005908.32},"ratios":{"revenue_execution":0.99741156,"expense_execution":0.99088629,"balance_to_revenue":0.18889259,"cash_to_expense":3.04005522,"cash_yoy":0.08295974,"capital_expense_share":0.16102189,"transfer_revenue_share":0.02966342},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/18246044/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/18246044"},"seo":{"slug":"kocin","path":"/cz/municipalities/kocin/"},"population":{"value":111,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2622000,"expenditure_czk":2622000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3525240,"expenditure_czk":2878177.9,"financing_czk":-647062.1,"balance_czk":647062.1},{"stage":"actual","revenue_czk":3516115.12,"expenditure_czk":2851947.02,"financing_czk":-664168.1,"balance_czk":664168.1}],"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":[["5169",638000],["5171",532750],["5023",520000],["6121",219840],["5154",152000],["5021",108000],["5168",108000],["5032",73000],["5139",63000],["5153",50000],["5137",31000],["5163",22000],["5151",20000],["5162",19000],["5339",15000],["5175",14000],["5136",12000],["5156",10000],["5323",4410],["5229",3000],["5321",3000],["5038",1000],["5161",1000],["5173",1000],["5903",1000]],"economic_expenditure_total_czk":2622000,"economic_revenue":[["1211",1000000],["1121",400000],["1111",310000],["1511",300000],["2111",214000],["1345",95000],["4112",75000],["1113",70000],["4111",45000],["2131",28000],["1112",25000],["2132",20000],["1386",15000],["1387",10000],["2324",10000],["2119",4000],["1361",1000]],"economic_revenue_total_czk":2622000,"purpose_expenditure":[["6171",791840],["6112",593000],["3722",350000],["2219",232750],["1031",150000],["3613",150000],["2341",60000],["3631",60000],["3745",60000],["5512",40000],["1036",30000],["3314",23000],["3632",20000],["3114",15000],["3319",15000],["2321",10000],["3721",10000],["6310",6000],["2292",4410],["5213",1000]],"purpose_expenditure_total_czk":2622000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",754000],["5023",589000],["6121",459727.9],["5171",204000],["5154",152000],["5021",113000],["5139",108200],["5168",107000],["5365",103740],["5032",84000],["5137",34500],["5163",33000],["5151",27000],["5153",21000],["5162",15000],["5136",14000],["5339",13000],["5156",7000],["5321",7000],["5366",5000],["5173",4500],["5323",4410],["5175",4100],["5194",4000],["5161",3000],["5229",3000],["5492",2000],["5038",1000],["5903",1000]],"economic_expenditure_total_czk":2878177.9,"economic_financing":[["8118",-21022865.36],["8117",20993481.48],["8115",-617678.22]],"economic_financing_total_czk":-647062.1,"economic_revenue":[["1211",1142000],["1121",613000],["1111",413000],["1511",334000],["2111",287000],["2141",195000],["1122",103740],["1345",90000],["1113",81000],["4112",71800],["1112",40000],["4111",32500],["2131",28000],["1386",23000],["2132",21000],["2119",20000],["2324",14000],["1387",9000],["3111",5000],["1361",1000],["3113",1000],["1381",200]],"economic_revenue_total_czk":3525240,"purpose_expenditure":[["6112",673000],["3722",538727.9],["6171",522000],["1031",336000],["3412",168000],["3326",120000],["2219",114000],["6399",103740],["3631",55000],["6114",41100],["2341",36200],["3314",29000],["1036",26000],["3319",22000],["2212",19000],["3114",13000],["3721",13000],["3745",13000],["5512",11000],["2321",6000],["6310",6000],["6402",5000],["2292",4410],["3613",2000],["5213",1000]],"purpose_expenditure_total_czk":2878177.9},"actual":{"economic_expenditure":[["5169",749529.7],["5023",588453],["6121",459225.9],["5171",202869],["5154",149608.62],["5021",112728],["5168",106480],["5139",104353.17],["5365",103740],["5032",83205],["5137",34041],["5163",31335.4],["5151",26360],["5153",20404.37],["5162",14787.4],["5136",13269],["5339",12800],["5156",6675],["5321",6070],["5366",4707.66],["5323",4256],["5194",3916],["5173",3531],["5175",2730.8],["5229",2320],["5161",2251],["5492",2000],["5038",300]],"economic_expenditure_total_czk":2851947.02,"economic_financing":[["8118",-21022865.36],["8117",20993481.48],["8115",-617450.22],["8901",-17334]],"economic_financing_total_czk":-664168.1,"economic_revenue":[["1211",1141846.97],["1121",612402.64],["1111",412335.42],["1511",333316.88],["2111",285496],["2141",194856.36],["1122",103740],["1345",89975],["1113",80854.75],["4112",71800],["1112",39899.48],["4111",32500],["2131",27648],["1386",22305.57],["2132",20000],["2119",19500],["2324",13044],["1387",8743.3],["3111",4750],["3113",500],["1361",430],["1381",170.75]],"economic_revenue_total_czk":3516115.12,"purpose_expenditure":[["6112",671658],["3722",538190.37],["6171",512571.39],["1031",334485],["3412",167530],["3326",120000],["2219",113498],["6399",103740],["3631",54106.51],["6114",40429.26],["2341",35000.28],["3314",28769],["1036",25632],["3319",20747],["2212",18150],["3114",12800],["3721",12778.41],["5512",10197.48],["3745",10102.41],["6310",5578.4],["2321",5426.85],["6402",4707.66],["2292",4256],["3613",1593]],"purpose_expenditure_total_czk":2851947.02}},"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."}}}}