{"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:00279315","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279315","name":"Obec Ostrov","short_name":"Ostrov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580732},"amounts":{"revenue_approved":17300000,"revenue_adjusted":32736928.2,"revenue_actual":37320297.96,"expense_approved":96100000,"expense_adjusted":111536928.2,"expense_actual":40669162.81,"tax_revenue":18117017.25,"nontax_revenue":3957552.51,"capital_revenue":189300,"transfer_revenue":15056428.2,"current_expense":11503511.43,"capital_expense":29165651.38,"budget_balance":-3348864.85,"cash_current":62010436.54,"cash_previous":65363580.07},"ratios":{"revenue_execution":1.1400061,"expense_execution":0.36462509,"balance_to_revenue":-0.08973307,"cash_to_expense":1.52475321,"cash_yoy":-0.05129988,"capital_expense_share":0.71714413,"transfer_revenue_share":0.40343805},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279315/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279315"},"seo":{"slug":"ostrov-00279315","path":"/cz/municipalities/ostrov-00279315/"},"population":{"value":718,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17300000,"expenditure_czk":96100000,"financing_czk":78800000,"balance_czk":-78800000},{"stage":"revised","revenue_czk":32736928.2,"expenditure_czk":111536928.2,"financing_czk":78800000,"balance_czk":-78800000},{"stage":"actual","revenue_czk":37320297.96,"expenditure_czk":40669162.81,"financing_czk":3348864.85,"balance_czk":-3348864.85}],"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",78410200],["5171",2801800],["5169",2454020],["5023",1576000],["5901",1364000],["5011",1143220],["5331",1000000],["5365",996000],["5139",918823],["5154",661000],["5031",585000],["5137",567112],["5021",501000],["5179",463500],["5156",328000],["6122",285000],["5032",271000],["5362",266550],["5329",159000],["5492",120000],["5229",104000],["5194",103200],["6130",100000],["5166",96000],["5153",89000],["5499",85500],["5162",85000],["5163",84000],["5168",76000],["5321",71000],["5132",70000],["5173",58000],["5172",52368],["5175",41500],["5019",20000],["5167",18500],["5136",16000],["5161",13000],["5038",11000],["5903",10000],["5222",9000],["5192",6000],["5138",4000],["5364",3707],["5164",2000]],"economic_expenditure_total_czk":96100000,"economic_financing":[["8115",63000000],["8123",15800000]],"economic_financing_total_czk":78800000,"economic_revenue":[["1211",7000000],["1121",3500000],["1111",2155000],["1511",990000],["1122",900000],["2111",815000],["2141",445200],["1113",400000],["1345",325000],["2132",280000],["4112",168800],["1112",140000],["2324",80000],["1386",50000],["3111",20000],["1341",12000],["1387",10000],["1361",6000],["1334",3000]],"economic_revenue_total_czk":17300000,"purpose_expenditure":[["2212",52000000],["2219",17100000],["3631",6300000],["6171",3756743],["3111",2900000],["2310",2500000],["6112",2105000],["3639",1765000],["6399",1169550],["3113",1100000],["3322",800000],["3613",606000],["3399",501000],["3745",500000],["3722",381000],["3723",332000],["1032",265000],["3349",204000],["1031",200000],["2221",200000],["5512",200000],["3612",194000],["3749",180000],["3412",170000],["5213",100000],["3739",80000],["3900",74000],["3419",65000],["3314",52000],["2333",50000],["3632",40000],["1036",35000],["3319",32000],["3721",30000],["4350",30000],["3341",28000],["1014",21000],["2321",15000],["6310",15000],["6402",3707]],"purpose_expenditure_total_czk":96100000},"revised":{"economic_expenditure":[["6121",92300337.25],["5171",2878289.05],["5169",2809600],["5023",1565000],["5901",1364000],["5011",1143220],["5331",1033700],["5365",996000],["5139",961285],["6122",716437.7],["5336",608851.2],["5031",585000],["5154",578925],["5021",504070],["5179",449500],["5137",445112],["5156",318000],["5032",270800],["5362",266550],["5163",185184],["5329",159000],["5153",147450],["5499",120632],["5492",120000],["5168",117500],["5229",104000],["6130",100000],["5194",91500],["5166",90000],["5162",85000],["5321",71000],["5132",70000],["5173",50466],["5175",49919],["5223",30000],["5019",27000],["5167",22000],["5222",21000],["5136",16325],["5161",13000],["5172",12368],["5038",11000],["5903",10000],["5192",6000],["5039",4200],["5138",4000],["5364",3707]],"economic_expenditure_total_czk":111536928.2,"economic_financing":[["8115",63000000],["8123",15800000]],"economic_financing_total_czk":78800000,"economic_revenue":[["4213",14246823],["1211",7000000],["1121",3500000],["1111",2155000],["1511",990000],["1122",900000],["4116",820305.2],["2111",815000],["2141",445200],["1113",400000],["1345",325000],["2132",280000],["3122",189300],["4112",168800],["1112",140000],["4222",120000],["2324",80000],["1386",50000],["4111",32500],["4122",28000],["3111",20000],["1341",12000],["1387",10000],["1361",6000],["1334",3000]],"economic_revenue_total_czk":32736928.2,"purpose_expenditure":[["2212",51206000],["2219",30587623],["3631",6550000],["6171",3835736],["3111",2900000],["2310",2500000],["6112",2105000],["3639",1765000],["3113",1708851.2],["3322",1199200],["6399",1169550],["3745",1044000],["3613",606000],["3399",501000],["5512",428000],["3723",419000],["1032",404023],["3722",381000],["3749",328081],["1031",224350],["3349",204000],["2221",200000],["3612",194000],["1039",189300],["3412",170000],["5213",100000],["3739",80000],["3900",74000],["3419",65000],["3314",52000],["2333",50000],["3721",43000],["3632",40000],["1036",35000],["6114",33507],["3319",32000],["4350",30000],["3341",28000],["1014",21000],["2321",15000],["6310",15000],["6402",3707]],"purpose_expenditure_total_czk":111536928.2},"actual":{"economic_expenditure":[["6121",28639982.5],["5169",1927766.79],["5171",1595903.69],["5023",1272497],["5011",1093259],["5331",1033700],["5365",785646],["5336",608851.2],["6122",525668.88],["5031",474726],["5154",388962.36],["5139",321582.3],["5362",244516],["5021",235270],["5032",226283],["5163",168688.2],["5153",132641.22],["5137",127443.75],["5329",120360],["5156",114775.2],["5499",106602],["5168",90930.61],["5162",81313.58],["5229",54000],["5492",50000],["5179",43367],["5175",42452.69],["5223",30000],["5222",20624],["5167",20040],["5321",18000],["5019",13644],["5172",12312],["5136",9071.85],["5161",6549],["5194",6285.9],["5192",5768],["5173",5254],["5038",4476],["5364",3706.09],["5039",3394],["5132",2849]],"economic_expenditure_total_czk":40669162.81,"economic_financing":[["8117",9500000],["8118",-4500000],["8115",-1651856.47],["8901",721.32]],"economic_financing_total_czk":3348864.85,"economic_revenue":[["4213",13886823],["1211",7561852.53],["1121",4050792.05],["1111",3011386.96],["2111",1550532],["2141",1489605.07],["1511",1371325.8],["4116",820305.2],["1122",724920],["1113",535240.52],["2324",491284.44],["1345",358675],["2132",349730],["1112",264003.78],["3122",189300],["4112",168800],["1386",147574.43],["4222",120000],["2321",71281],["1387",57839.23],["4111",32500],["4122",28000],["1341",16761],["1335",7783.8],["1361",7700],["2119",2904],["2112",1496],["1381",1162.15],["2329",720]],"economic_revenue_total_czk":37320297.96,"purpose_expenditure":[["2219",18053631.08],["3631",6442718.42],["2212",3606840.11],["6171",2986835.64],["3113",1681301.2],["6112",1616014.36],["6399",967665],["3322",856264.02],["3639",643502.54],["3745",553849.5],["3723",372410.41],["5512",356627.26],["3722",343017.54],["3399",330518.89],["1032",307204.89],["3613",307201.49],["2310",253765.74],["3749",205206.79],["1031",139377.9],["3349",124247.5],["3111",105763.68],["3412",90936.68],["3739",60726],["3721",42452.97],["3612",34567],["3314",34422.54],["6114",33506.37],["1036",31104],["4350",30000],["3900",24000],["3419",14854],["6310",10894.2],["3632",4029],["6402",3706.09]],"purpose_expenditure_total_czk":40669162.81}},"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."}}}}