{"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:00280780","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00280780","name":"Městys Ostrov u Macochy","short_name":"Ostrov u Macochy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":582182},"amounts":{"revenue_approved":27687000,"revenue_adjusted":33351700,"revenue_actual":33349730,"expense_approved":40635300,"expense_adjusted":31826300,"expense_actual":31801890.29,"tax_revenue":26297507.62,"nontax_revenue":1745127.54,"capital_revenue":270000,"transfer_revenue":5037094.84,"current_expense":16864244.16,"capital_expense":14937646.13,"budget_balance":1547839.71,"cash_current":23256603.43,"cash_previous":21708763.72},"ratios":{"revenue_execution":0.99994093,"expense_execution":0.99923303,"balance_to_revenue":0.04641236,"cash_to_expense":0.73129626,"cash_yoy":0.07130022,"capital_expense_share":0.46970938,"transfer_revenue_share":0.15103855},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00280780/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00280780"},"seo":{"slug":"ostrov-u-macochy","path":"/cz/municipalities/ostrov-u-macochy/"},"population":{"value":1096,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27687000,"expenditure_czk":40635300,"financing_czk":12948300,"balance_czk":-12948300},{"stage":"revised","revenue_czk":33351700,"expenditure_czk":31826300,"financing_czk":-1525400,"balance_czk":1525400},{"stage":"actual","revenue_czk":33349730,"expenditure_czk":31801890.29,"financing_czk":-1547839.71,"balance_czk":1547839.71}],"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":[["6349",14980000],["6121",7415000],["5331",3000000],["5011",2250000],["5169",2032800],["6122",1550000],["5171",1547200],["5023",1357000],["6130",995000],["5031",728100],["5154",688500],["5021",407800],["5152",316200],["5139",309400],["5032",307000],["5166",294500],["5222",275000],["5321",260000],["5137",241000],["5329",202200],["5151",176600],["5499",167000],["5168",145200],["5163",115800],["5156",114000],["5323",110700],["5365",101000],["5366",96300],["5223",80000],["5041",53800],["5042",41500],["5162",33000],["5173",33000],["5175",28100],["5492",26000],["5194",25100],["5167",17500],["5364",17300],["5136",15200],["5161",15000],["5903",10000],["5132",9100],["5134",9000],["5038",8000],["5123",5000],["5179",5000],["5909",5000],["5138",4000],["5133",3000],["5019",2000],["5172",2000],["5192",1400],["5039",1000],["5229",600],["5131",500],["5164",500],["5362",400]],"economic_expenditure_total_czk":40635300,"economic_financing":[["8117",13200000],["8115",-251700]],"economic_financing_total_czk":12948300,"economic_revenue":[["1211",12350000],["1121",6300000],["1111",4400000],["1345",900000],["1113",800000],["1511",750000],["2132",527700],["1112",350000],["4112",340500],["2111",298800],["2141",200000],["1386",140000],["1387",110000],["1122",100000],["1341",30000],["2324",28600],["2131",15500],["1361",15000],["1343",10000],["2139",10000],["2112",4900],["1342",4000],["1344",1000],["3111",1000]],"economic_revenue_total_czk":27687000,"purpose_expenditure":[["2321",15000000],["3119",6000000],["6171",4200000],["3631",3300000],["3745",2000000],["6112",1750000],["1012",1000000],["2212",1000000],["3722",1000000],["3412",750000],["3326",700000],["2219",500000],["3723",400000],["5512",340000],["2115",300000],["3613",250000],["4379",231000],["3314",200000],["2310",180000],["3392",150000],["4357",150000],["6402",113600],["2292",110700],["2143",100000],["3419",100000],["6399",100000],["3330",80000],["3341",70000],["3721",60000],["3639",55000],["1031",50000],["3319",50000],["3421",50000],["3429",50000],["3632",50000],["3312",40000],["3399",40000],["2333",30000],["3349",30000],["4359",15000],["5213",15000],["6310",15000],["1019",10000]],"purpose_expenditure_total_czk":40635300},"revised":{"economic_expenditure":[["6349",8157300],["6121",5541400],["5331",3000000],["5169",2587600],["5011",2039900],["5023",1321300],["5171",1318000],["5336",1026400],["6122",989000],["5031",752200],["5154",724000],["5021",483800],["5139",462200],["5222",330900],["5137",308000],["5032",307200],["5321",266000],["6313",250000],["5152",184400],["5329",176500],["5499",161700],["5904",158600],["5168",142100],["5151",129100],["5163",112200],["5323",110700],["5223",100000],["5156",88700],["5166",87200],["5365",78500],["5041",63100],["5366",54100],["5042",41500],["5175",41500],["5162",33000],["5172",31100],["5173",24700],["5364",17300],["5194",15800],["5136",14200],["5138",13700],["5167",13100],["5161",10200],["5221",10000],["5903",10000],["5038",8400],["5901",7700],["5909",6100],["5179",5900],["5133",4000],["5132",3400],["5134",1200],["5229",600],["5164",500],["5362",300]],"economic_expenditure_total_czk":31826300,"economic_financing":[["8117",48200000],["8118",-35000000],["8115",-14725400]],"economic_financing_total_czk":-1525400,"economic_revenue":[["1211",12012600],["1121",6422600],["1111",4409100],["4116",1728100],["4216",1485300],["4113",901400],["1345",863300],["1113",849800],["1511",834300],["2132",583400],["2141",538900],["1112",418800],["2111",398500],["4112",340500],["4122",309600],["3113",270000],["4222",240000],["1386",234000],["1387",91800],["2324",79200],["1122",77700],["2321",60000],["2131",36900],["2119",32800],["4111",32500],["1341",28600],["1342",27900],["1361",16400],["2139",11800],["1343",9100],["2112",4500],["1381",2000],["1344",200],["1382",100]],"economic_revenue_total_czk":33351700,"purpose_expenditure":[["2321",8255300],["6171",5129800],["3119",4448900],["3631",3058000],["3745",1758500],["6112",1724500],["3722",1036900],["3326",881000],["3412",867000],["2212",667300],["1031",591300],["5512",583500],["3723",426900],["3511",250000],["4379",231000],["3314",189000],["6409",158600],["2310",154300],["3419",150000],["2143",146700],["3319",110900],["2292",110700],["3330",100000],["4357",96800],["2115",94700],["3341",85500],["6399",77700],["3392",67600],["3613",66400],["3721",48600],["3429",43000],["6114",32500],["3399",32300],["4359",27900],["3639",22500],["3349",21400],["6402",17300],["5213",15000],["6310",14100],["1019",10000],["3792",10000],["2219",8300],["3632",3300],["1012",1300]],"purpose_expenditure_total_czk":31826300},"actual":{"economic_expenditure":[["6349",8157251.04],["6121",5541425.79],["5331",3000000],["5169",2585160.54],["5011",2039907],["5023",1321294],["5171",1317989.34],["5336",1026319.2],["6122",988969.3],["5031",752177],["5154",723846.97],["5021",483799],["5139",462069.22],["5222",330873],["5137",307991.28],["5032",307069],["5321",266000],["6313",250000],["5152",184366.68],["5329",176380],["5499",161670],["5904",158534.22],["5168",142167.58],["5151",129158],["5163",112787.4],["5323",110700],["5223",100000],["5156",88621],["5166",87134],["5365",78500],["5041",63114.17],["5366",54019],["5175",41530],["5042",41527.2],["5162",32175.77],["5172",31097],["5173",24662],["5364",17192],["5194",15828],["5136",14240],["5138",13620],["5167",13122],["5161",10229],["5221",10000],["5038",8386],["5909",6141],["5179",5930.59],["5132",3388],["5134",1182],["5133",1010],["5229",550],["5164",500],["5362",286]],"economic_expenditure_total_czk":31801890.29,"economic_financing":[["8118",-35000000],["8117",28200000],["8115",5252160.29]],"economic_financing_total_czk":-1547839.71,"economic_revenue":[["1211",12012514.72],["1121",6422555.07],["1111",4409042.92],["4116",1727890.84],["4216",1485300],["4113",901304],["1345",863237],["1113",849705.7],["1511",834220.12],["2132",583313.33],["2141",538805.33],["1112",418798.42],["2111",398234.15],["4112",340500],["4122",309600],["3113",270000],["4222",240000],["1386",233947.92],["1387",91719.59],["2324",79051.73],["1122",77700],["2321",60000],["2131",36774],["2119",32733],["4111",32500],["1341",28570],["1342",27840],["1361",16370],["2139",11760],["1343",9100],["2112",4456],["1381",1926.71],["1344",160],["1382",99.45]],"economic_revenue_total_czk":33349730,"purpose_expenditure":[["2321",8255200.54],["6171",5129763.5],["3119",4448720.35],["3631",3057921.29],["3745",1758495.53],["6112",1724424],["3722",1036892.03],["3326",880951.2],["3412",866977.43],["2212",667276.06],["1031",591274.68],["5512",583478.6],["3723",426876.92],["3511",250000],["4379",231000],["3314",188991.16],["6409",158534.22],["2310",154240],["3419",150000],["2143",146608],["3319",110831],["2292",110700],["3330",100000],["4357",96731.97],["2115",94634],["3341",85443.47],["6399",77700],["3392",67551.2],["3613",66325.1],["3721",48562.34],["3429",43000],["3399",32274.8],["4359",27873],["6114",24798],["3639",22426],["3349",21311.6],["6402",17192],["6310",14048.4],["1019",10000],["3792",10000],["2219",8273.9],["3632",3288],["1012",1300]],"purpose_expenditure_total_czk":31801890.29}},"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."}}}}