{"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:00287563","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287563","name":"Obec Osíčko","short_name":"Osíčko","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":588822},"amounts":{"revenue_approved":37269343,"revenue_adjusted":37929500.8,"revenue_actual":26080382.56,"expense_approved":39254332.04,"expense_adjusted":42365510.84,"expense_actual":32176522.99,"tax_revenue":10482962.2,"nontax_revenue":501664.07,"capital_revenue":0,"transfer_revenue":15095756.29,"current_expense":7551854.74,"capital_expense":24624668.25,"budget_balance":-6096140.43,"cash_current":8298901.28,"cash_previous":8158467.57},"ratios":{"revenue_execution":0.68760152,"expense_execution":0.75949805,"balance_to_revenue":-0.23374429,"cash_to_expense":0.2579179,"cash_yoy":0.01721325,"capital_expense_share":0.76529923,"transfer_revenue_share":0.57881652},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287563/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287563"},"seo":{"slug":"osicko","path":"/cz/municipalities/osicko/"},"population":{"value":458,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":37269343,"expenditure_czk":39254332.04,"financing_czk":1984989.04,"balance_czk":-1984989.04},{"stage":"revised","revenue_czk":37929500.8,"expenditure_czk":42365510.84,"financing_czk":4436010.04,"balance_czk":-4436010.04},{"stage":"actual","revenue_czk":26080382.56,"expenditure_czk":32176522.99,"financing_czk":6096140.43,"balance_czk":-6096140.43}],"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",29880000],["5011",2105000],["5169",1085000],["5023",1040000],["5031",706000],["5171",650000],["6123",450000],["5153",365000],["5154",358000],["5331",350000],["5032",291000],["5139",286000],["5021",258000],["6125",180000],["5168",172000],["5365",140000],["5499",127000],["5156",100000],["5163",94000],["5175",51000],["5323",50000],["5194",46000],["5222",41000],["5164",40000],["5903",40000],["5167",35000],["5166",30000],["5162",28000],["5329",28000],["5364",26332.04],["5132",25000],["5172",20000],["5136",17000],["5151",17000],["5038",15000],["5137",15000],["5179",15000],["5041",10000],["5123",10000],["5133",10000],["5223",10000],["5321",10000],["5173",9000],["5492",7000],["5362",5000],["5161",4000],["5131",2000],["5221",1000]],"economic_expenditure_total_czk":39254332.04,"economic_financing":[["8115",1984989.04]],"economic_financing_total_czk":1984989.04,"economic_revenue":[["4216",26802143],["1211",4365000],["1121",2220000],["1111",1550000],["1511",750000],["1113",330000],["1345",330000],["2131",160000],["2324",160000],["1122",140000],["1112",130000],["4112",107200],["1386",60000],["1387",50000],["4111",32000],["2111",30000],["1341",10000],["2142",10000],["2310",10000],["1343",6000],["1361",6000],["3111",5000],["1342",3000],["1335",1000],["1382",1000],["2141",1000]],"economic_revenue_total_czk":37269343,"purpose_expenditure":[["3111",23625000],["2321",4740000],["6171",2045000],["2212",1446000],["6112",1339000],["3745",1228000],["3412",1170000],["3631",1165000],["5512",562000],["3392",415000],["3723",350000],["3722",290000],["3399",225000],["6399",140000],["6320",80000],["2292",50000],["5213",50000],["6409",34000],["6114",32000],["2219",30000],["3611",30000],["3721",30000],["6402",26332.04],["3314",24000],["3326",20000],["3341",20000],["3419",20000],["2310",15000],["3349",10000],["3429",10000],["4359",10000],["6310",10000],["3636",5000],["3319",3000],["3639",3000],["3900",1000],["4379",1000]],"purpose_expenditure_total_czk":39254332.04},"revised":{"economic_expenditure":[["6121",30743340.73],["5011",2005000],["6122",1692596.27],["5169",1190958],["5023",1040000],["5031",706000],["5171",677000],["6123",420000],["5154",366000],["5021",360100],["5153",355000],["5331",350000],["5139",334463],["5032",291000],["5336",276472.8],["5168",192500],["6125",180000],["5137",155000],["5499",127000],["5163",94500],["5365",91526],["5156",80000],["5175",51000],["5323",50000],["5166",46000],["5194",46000],["5222",41000],["5164",40000],["5903",40000],["5167",32480],["5162",28000],["5329",28000],["5364",26332.04],["5132",25000],["5136",17000],["5151",17000],["5179",15350],["5038",15000],["5172",12000],["5042",11000],["5041",10000],["5123",10000],["5133",10000],["5223",10000],["5339",10000],["5321",9650],["5173",9000],["5192",7520],["5492",7000],["5362",5000],["5161",4500],["5131",2000],["5221",1000],["5909",222]],"economic_expenditure_total_czk":42365510.84,"economic_financing":[["8123",20000000],["8124",-20000000],["8115",4436010.04]],"economic_financing_total_czk":4436010.04,"economic_revenue":[["4216",25857943.85],["1211",4365000],["1121",2220000],["1111",1550000],["4116",1467496.95],["1511",750000],["1345",332000],["1113",330000],["1122",190680],["2131",160000],["2324",160000],["1112",130000],["4112",107200],["1386",64000],["2111",52800],["1387",50000],["2310",36880],["4111",32500],["2321",30000],["1341",10000],["2142",10000],["1343",6000],["1361",6000],["3111",5000],["1342",3000],["1335",1000],["1382",1000],["2141",1000]],"economic_revenue_total_czk":37929500.8,"purpose_expenditure":[["3111",26502472.8],["2321",4740000],["6171",2297300],["2212",1435000],["6112",1339000],["3745",1228000],["3412",1170000],["3631",1165000],["5512",562000],["3392",415000],["3723",360880],["3722",290000],["3399",228796],["6399",91526],["6320",80000],["2292",50000],["5213",50000],["6409",34000],["6114",32500],["3721",31000],["2219",30000],["3611",30000],["6402",26332.04],["3314",24000],["3326",20000],["3419",20000],["3341",16204],["2310",15000],["1014",13000],["6310",10500],["3113",10000],["3349",10000],["3429",10000],["4359",10000],["3639",8000],["3636",5000],["3319",3000],["3900",1000],["4379",1000]],"purpose_expenditure_total_czk":42365510.84},"actual":{"economic_expenditure":[["6121",22932071.98],["5011",1774690],["6122",1692596.27],["5023",1035812],["5169",916731.78],["5031",621122],["5331",350000],["5154",340888.31],["5153",294741.73],["5171",285128.17],["5336",276472.8],["5032",252947],["5021",232419],["5168",192313.62],["5137",130512.9],["5139",122865.91],["5499",98080],["5365",91526],["5163",79522.6],["5323",45000],["5222",41000],["5156",40132.94],["5194",39410],["5164",30963.28],["5329",27360],["5364",26332.04],["5166",26136],["5162",23388.74],["5175",18176],["5179",14416],["5167",13500],["5132",13180],["5042",10957],["5223",10000],["5339",10000],["5151",9467],["5136",9303],["5192",7520],["5038",7488],["5123",7024.92],["5041",6562],["5321",6000],["5492",6000],["5362",2559],["5173",2026],["5161",1570],["5131",387],["5909",222]],"economic_expenditure_total_czk":32176522.99,"economic_financing":[["8123",11710083.66],["8124",-5231022.73],["8115",-382920.5]],"economic_financing_total_czk":6096140.43,"economic_revenue":[["4216",13488559.34],["1211",4416104.41],["1121",2367339.46],["1111",1626527.79],["4116",1467496.95],["1511",940335.29],["1345",333873],["1113",312655.37],["2131",208783],["1122",190680],["2324",166433.7],["1112",154257.74],["4112",107200],["1386",86235.41],["2111",52800],["1387",33799.99],["2310",33510],["4111",32500],["2321",30000],["2142",9809],["1341",8300],["1343",5700],["1361",4010],["1342",2280],["1381",667.74],["2141",328.37],["1335",196]],"economic_revenue_total_czk":26080382.56,"purpose_expenditure":[["3111",25315784.95],["6171",2010979.23],["6112",1327869.04],["3745",947824.17],["2212",714268.25],["3723",360851.52],["3722",269433.96],["3392",257255.96],["3631",199505.85],["3399",166051.72],["6399",91526],["5512",88019.13],["2321",84700],["6320",67314],["2292",45000],["6409",32970],["3721",30992.94],["6402",26332.04],["3419",20000],["6114",17745],["3314",16481],["1014",13000],["6310",10483.6],["3113",10000],["3429",10000],["4359",10000],["2310",7778.36],["3639",7559],["3412",7445.31],["3319",3000],["3341",2766],["3326",2585.96],["4379",1000]],"purpose_expenditure_total_czk":32176522.99}},"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."}}}}