{"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:00295035","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00295035","name":"Městys Ostrov nad Oslavou","short_name":"Ostrov nad Oslavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596361},"amounts":{"revenue_approved":26292924,"revenue_adjusted":27899785.25,"revenue_actual":27973906.25,"expense_approved":20123924,"expense_adjusted":27574635.25,"expense_actual":27022633.6,"tax_revenue":21814158.67,"nontax_revenue":4999523.33,"capital_revenue":43100,"transfer_revenue":1117124.25,"current_expense":22780406,"capital_expense":4242227.6,"budget_balance":951272.65,"cash_current":44936644.01,"cash_previous":43278937.13},"ratios":{"revenue_execution":1.00265669,"expense_execution":0.97998154,"balance_to_revenue":0.03400571,"cash_to_expense":1.66292615,"cash_yoy":0.03830286,"capital_expense_share":0.15698794,"transfer_revenue_share":0.03993451},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00295035/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00295035"},"seo":{"slug":"ostrov-nad-oslavou","path":"/cz/municipalities/ostrov-nad-oslavou/"},"population":{"value":1010,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26292924,"expenditure_czk":20123924,"financing_czk":-6169000,"balance_czk":6169000},{"stage":"revised","revenue_czk":27899785.25,"expenditure_czk":27574635.25,"financing_czk":-325150,"balance_czk":325150},{"stage":"actual","revenue_czk":27973906.25,"expenditure_czk":27022633.6,"financing_czk":-951272.65,"balance_czk":951272.65}],"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",3102600],["5169",2708700],["5331",2644500],["5011",1956900],["5154",1759400],["5023",1539500],["6122",768300],["5031",721900],["5365",648024],["5137",636200],["5153",493800],["5222",484200],["5139",472700],["5021",358800],["6121",299700],["5032",280000],["5362",255100],["5168",232300],["5166",138000],["5492",107600],["5162",63200],["5163",58700],["5156",58600],["5194",57900],["6130",50000],["5175",45000],["5192",40000],["5164",30000],["5151",26800],["5321",24600],["5029",18800],["5329",14300],["5038",11600],["5136",10300],["5161",4400],["5499",1200],["5173",300]],"economic_expenditure_total_czk":20123924,"economic_financing":[["8115",-6169000]],"economic_financing_total_czk":-6169000,"economic_revenue":[["1211",9057500],["1121",4544800],["1111",3221800],["2141",1905700],["2111",1813000],["2131",1196500],["1511",1096300],["1113",774100],["1122",691700],["1345",576300],["2132",401624],["2324",253100],["4112",238200],["1112",201600],["1386",93800],["1381",46000],["1387",45700],["3122",36000],["2321",27000],["2329",19900],["3111",15100],["1341",13800],["1361",13200],["1334",8800],["1344",1000],["1343",400]],"economic_revenue_total_czk":26292924,"purpose_expenditure":[["6171",4019600],["2321",2036600],["3111",2000000],["6112",1972600],["2310",1920700],["3117",1644500],["3722",1601000],["6399",701224],["3419",583900],["3631",547900],["2329",500000],["3399",490500],["3429",364300],["3392",304900],["5512",290700],["3326",250000],["3745",189700],["2212",168100],["3314",97100],["3699",87700],["3739",77000],["3632",62900],["3619",50000],["3639",42200],["3721",41400],["3319",38400],["3113",15000],["3341",10000],["3612",10000],["1031",5000],["3519",1000]],"purpose_expenditure_total_czk":20123924},"revised":{"economic_expenditure":[["5171",5302351],["5169",3972938],["6121",2972300],["5011",2676100],["5331",2144500],["5154",1774597],["5023",1539500],["5222",858223],["5031",783200],["6122",774600],["5336",653424.25],["5365",648024],["5137",627690],["5139",491089],["5168",376777],["5153",352900],["5032",352000],["5021",229305],["5362",200200],["5166",138000],["5151",110900],["5163",95200],["5162",88500],["5492",87600],["5175",60682],["5156",58600],["5194",58300],["5164",30000],["5329",27300],["5136",21700],["5167",20100],["5321",18600],["5038",11600],["5134",10000],["5161",5335],["5029",2200],["5173",300]],"economic_expenditure_total_czk":27574635.25,"economic_financing":[["8115",-325150]],"economic_financing_total_czk":-325150,"economic_revenue":[["1211",9557500],["1121",5128800],["1111",3531100],["2111",2204280],["2141",1269400],["1511",1096300],["1122",691700],["1113",677100],["4116",669424.25],["2131",586800],["1345",517300],["2324",420600],["2132",416784],["1112",298600],["4112",238200],["1386",160200],["4222",155000],["1387",74700],["1381",46000],["4111",32500],["3111",30100],["4121",22000],["2329",19900],["3122",15000],["1361",13200],["1341",12400],["1334",8800],["1342",3260],["2119",2420],["1343",400],["1382",17]],"economic_revenue_total_czk":27899785.25,"purpose_expenditure":[["6171",5751923],["2321",3360900],["2310",3095700],["6112",1972600],["3722",1952705],["3117",1552310.65],["3111",1540613.6],["2212",1407100],["2219",1060000],["3631",800700],["6399",701224],["3392",635700],["3632",634820],["3419",627400],["3745",620100],["3399",490900],["3429",379300],["5512",360670],["3314",107100],["3612",100000],["2341",80000],["3739",77000],["3699",74000],["3319",42610],["3639",42200],["3721",41400],["6114",26659],["3113",15000],["3341",10000],["3421",8000],["1031",5000],["3519",1000]],"purpose_expenditure_total_czk":27574635.25},"actual":{"economic_expenditure":[["5171",4539407.93],["5169",3922249.53],["6121",3551410.08],["5011",2606530],["5331",2144500],["5154",1716308.91],["5023",1443162],["5222",856275],["5031",776256],["5137",749821.68],["6122",690817.52],["5336",653424.25],["5139",652345.31],["5365",503580],["5153",362116.54],["5032",354408],["5168",327087.28],["5021",221109],["5362",136703],["5151",110889],["5166",104350],["5163",95152.67],["5162",92885.71],["5492",89910],["5175",60522],["5194",58035.44],["5156",50142],["5164",29372],["5329",27324],["5321",24000],["5167",21897.75],["5136",21622.69],["5038",9543],["5134",9418],["5173",5439],["5161",2453],["5029",2165.31]],"economic_expenditure_total_czk":27022633.6,"economic_financing":[["8115",-1657706.88],["8901",706434.23]],"economic_financing_total_czk":-951272.65,"economic_revenue":[["1211",9578697.95],["1121",5125811.4],["1111",3531111.58],["2111",2196340.67],["2141",1269489.4],["1511",1245706.2],["1113",677753.23],["4116",669424.25],["2131",576230],["1345",517309.5],["2324",507488.86],["1122",503580],["2132",434175.4],["1112",334161.35],["4112",238200],["1386",186750.38],["4222",155000],["1387",73195.46],["4111",32500],["3111",28100],["4121",22000],["3122",15000],["2329",13379],["1361",13124.41],["1341",12400],["1334",9372.9],["1342",3260],["2119",2420],["1381",1507.06],["1343",400],["1382",17.25]],"economic_revenue_total_czk":27973906.25,"purpose_expenditure":[["6171",5749553.2],["2321",3260861.07],["2310",3055579.5],["3722",1951666.08],["6112",1864556],["3111",1539127.5],["3117",1539020.65],["2212",1406281.43],["2219",1047715.73],["3631",798228.3],["3392",635680.46],["3419",624281.31],["3632",623485.66],["3745",620055.86],["6399",508573],["3399",490847.71],["3429",377939],["5512",360660.29],["3314",106529.69],["3612",99960],["3699",73992.09],["3739",61846],["2341",60379],["3319",42603],["3639",40210],["6114",26659],["3721",25118.39],["3113",15000],["3341",8240.1],["3421",7983.58]],"purpose_expenditure_total_czk":27022633.6}},"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."}}}}