{"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:00296279","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296279","name":"Obec Osoblaha","short_name":"Osoblaha","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":597716},"amounts":{"revenue_approved":57292654,"revenue_adjusted":77805667.04,"revenue_actual":60701581.19,"expense_approved":52292654,"expense_adjusted":68137053.04,"expense_actual":51321514.83,"tax_revenue":26559306.92,"nontax_revenue":3878685.73,"capital_revenue":194028.14,"transfer_revenue":30069560.4,"current_expense":38033156.8,"capital_expense":13288358.03,"budget_balance":9380066.36,"cash_current":12337875.48,"cash_previous":6891913.06},"ratios":{"revenue_execution":0.78016915,"expense_execution":0.75321007,"balance_to_revenue":0.15452755,"cash_to_expense":0.24040357,"cash_yoy":0.79019604,"capital_expense_share":0.25892373,"transfer_revenue_share":0.495367},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296279/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296279"},"seo":{"slug":"osoblaha","path":"/cz/municipalities/osoblaha/"},"population":{"value":1021,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":57292654,"expenditure_czk":52292654,"financing_czk":-5000000,"balance_czk":5000000},{"stage":"revised","revenue_czk":77805667.04,"expenditure_czk":68137053.04,"financing_czk":-9668614,"balance_czk":9668614},{"stage":"actual","revenue_czk":60701581.19,"expenditure_czk":51321514.83,"financing_czk":-9380066.36,"balance_czk":9380066.36}],"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",12590000],["5336",10912516],["5011",7473000],["5331",3510924],["5169",2933000],["5031",2189750],["5651",2000000],["5023",1800000],["6122",1320000],["6356",826738],["5032",796900],["5139",658000],["5362",645010],["5229",400000],["6451",400000],["5156",362861],["5168",360000],["5021",298000],["5152",290000],["5154",281000],["5171",252000],["5041",225000],["5499",201000],["5164",186572],["5163",122000],["5167",105000],["5137",100000],["5329",100000],["6341",93036],["6351",90000],["5162",80000],["5151",70000],["5364",60000],["5194",55000],["5038",50000],["5175",44000],["5166",40000],["5178",35000],["5179",35000],["5136",30000],["5492",30000],["5811",30000],["5660",25000],["5141",24000],["5173",23000],["5323",22447],["5161",20500],["5134",20000],["5138",20000],["5903",20000],["5132",15000],["5019",10000],["5131",5000],["5039",3400],["6123",2000],["5133",1000]],"economic_expenditure_total_czk":52292654,"economic_financing":[["8124",-6000000],["8123",1000000]],"economic_financing_total_czk":-5000000,"economic_revenue":[["1211",11200000],["4213",10330681],["4122",10000000],["1121",5700000],["1111",3700000],["2451",2900000],["1511",2000000],["4112",1751300],["2122",1710924],["4216",1553879],["4116",1457516],["1113",720000],["1122",642010],["1345",530000],["2131",520000],["2132",408044],["1112",340000],["2141",300000],["2111",217100],["4121",200000],["2324",187100],["4222",170600],["1386",160000],["1361",120000],["1387",120000],["3111",100000],["2460",64000],["4111",55000],["1341",33000],["1349",20000],["1381",20000],["2119",18000],["2212",13000],["2112",10000],["2229",10000],["2329",5000],["1343",2500],["2321",2000],["2139",1000]],"economic_revenue_total_czk":57292654,"purpose_expenditure":[["4350",15308800],["2321",9622050],["6171",7466600],["3113",6109478],["3745",2577000],["6112",2364000],["5311",1367400],["3722",1109400],["3419",900161],["3326",785200],["6310",657010],["6409",565000],["1039",440500],["3392",421900],["5512",413700],["3412",360200],["3631",261872],["2219",244380],["2212",188800],["3725",183800],["3341",172740],["3632",165800],["2310",156336],["3399",108000],["3314",80380],["6402",60000],["6114",55000],["2143",35300],["3613",28950],["2292",22447],["5213",20000],["3429",9100],["3612",6700],["3639",6650],["3319",5000],["3421",5000],["3312",4000],["3315",4000]],"purpose_expenditure_total_czk":52292654},"revised":{"economic_expenditure":[["6121",21147064],["5336",12883268],["5011",7452000],["5169",5043366],["5331",3525258],["5031",2184350],["6122",2086370],["5651",2000000],["5023",1800000],["5139",1027500],["5362",884160],["6356",826738],["5032",794750],["5492",710000],["5341",670000],["6451",400000],["5156",369411],["5168",360000],["5021",298000],["5152",290000],["5041",285900],["5154",281000],["5171",252000],["5499",201000],["5164",186572],["5137",186000],["6349",150000],["5223",148000],["5222",140500],["5141",124000],["5163",122000],["5167",105000],["5329",100000],["6341",93036],["6351",90000],["5162",81000],["5151",70000],["5221",64500],["5364",60000],["5194",58000],["5366",50363.04],["5038",50000],["5175",49600],["5229",49000],["5138",40000],["5166",40000],["5178",35000],["5179",35000],["5134",30000],["5136",30000],["5811",30000],["5660",25000],["5173",23000],["5323",22447],["5161",20500],["5903",20000],["5132",15000],["5019",10000],["5131",5000],["5039",3400],["6123",2000],["5133",1000]],"economic_expenditure_total_czk":68137053.04,"economic_financing":[["8124",-11000000],["8123",7000000],["8115",-5668614]],"economic_financing_total_czk":-9668614,"economic_revenue":[["4122",12114852],["4213",11533672.72],["1211",11200000],["4216",10310518],["1121",5926500],["1111",4103415],["4116",3187500],["4131",3000000],["2451",2900000],["1511",2319000],["4222",1760600],["4112",1751300],["2122",1725258],["1122",881160],["1113",783705],["1345",580000],["2131",520000],["2132",483044],["1112",386400],["2111",362100],["2141",300000],["1386",240000],["4121",200000],["2322",180000],["2324",176100],["1361",174000],["1387",120000],["3111",100000],["3112",100000],["2460",67000],["2229",60363.04],["4113",57496.28],["4111",55000],["4171",40000],["1341",33000],["1349",20000],["2119",18000],["2212",13000],["2112",10000],["2329",5400],["1343",2500],["2321",2000],["1381",1750],["2139",1000],["1382",33]],"economic_revenue_total_czk":77805667.04,"purpose_expenditure":[["4350",14718163.04],["3419",11346926],["3113",8758564],["6171",7466600],["3745",3965636],["6112",2564000],["3613",2448950],["2219",2281049],["3722",1615530],["3639",1379650],["5311",1103400],["3392",1031900],["6310",996160],["3326",928200],["2321",789050],["3612",759700],["3631",711872],["4343",680000],["6330",670000],["1039",440500],["5512",433700],["3429",399100],["3412",360200],["2310",306336],["6409",214000],["2212",188800],["3725",183800],["3341",172740],["3632",165800],["3421",126000],["2143",125300],["3399",108000],["3314",99380],["3315",69000],["4371",67000],["6402",60000],["6114",55000],["2115",51000],["4374",51000],["3723",50000],["5517",50000],["4377",30000],["4312",25500],["2292",22447],["5213",20000],["4351",17000],["1019",13100],["3319",5000],["4349",5000],["3312",4000],["3539",2000],["4379",1000]],"purpose_expenditure_total_czk":68137053.04},"actual":{"economic_expenditure":[["5336",12087170.89],["6121",7852610.07],["5011",6875342.29],["5169",4184260.56],["5331",3525258],["6122",2705171.01],["5031",1942064.08],["5023",1201076],["6130",1155020],["5362",885310],["5139",835605.15],["6356",822747.86],["5032",715285.94],["5341",667500.56],["5492",564500],["6451",400000],["5021",366864.93],["5026",314784],["5156",285009.13],["5041",280907.76],["5152",274496.43],["5137",256326.18],["5164",227467],["5171",223190.15],["5168",215605.33],["5499",213054],["5364",195814.54],["5154",193664.21],["5329",178760],["6349",150000],["5223",148000],["5222",133987],["5163",117621.3],["5167",103392.5],["6341",93036],["6351",90000],["5151",72686.62],["5166",72000],["5162",67512.97],["5221",64500],["5141",58068.89],["5366",50363.04],["5194",43932.79],["5178",40293],["5175",39850.6],["5038",38800.53],["5179",38414.14],["5811",32000],["5138",29882.8],["5173",23077],["5323",22447],["5155",20008],["5192",19405],["6342",17643.4],["5134",15632.7],["5172",14375],["5161",14165],["5136",10006],["5660",10000],["5019",9840],["5133",3402],["5039",3326],["5131",3193.9],["5132",2275.97],["6123",2129.69],["5153",1379.92]],"economic_expenditure_total_czk":51321514.83,"economic_financing":[["8115",-5380066.36],["8124",-5000000],["8123",1000000]],"economic_financing_total_czk":-9380066.36,"economic_revenue":[["4122",11204906],["1211",11076671.26],["4216",9356255.86],["1121",5926483.32],["1111",4103410.97],["4116",2838132.84],["4213",2430821.69],["1511",2318902.54],["4131",2000000],["4112",1751300],["2122",1275889.19],["2451",900000],["1122",881160],["1113",783702.15],["1345",560749.15],["2131",498875],["2132",458445],["1112",386375.15],["2111",282799.62],["1386",215913.74],["4121",186155.93],["4222",177333.8],["1361",173610],["2324",147575.5],["3112",107528.14],["2322",90000],["3111",86500],["1387",84630.02],["2141",68373.04],["2460",66300],["4113",57469.28],["4111",52500],["2229",50363.04],["1341",27229],["1349",17848.04],["2119",16347.22],["4171",14685],["2212",13900],["2329",6105.12],["2112",3713],["1381",1748.8],["1343",840],["1382",32.78]],"economic_revenue_total_czk":60701581.19,"purpose_expenditure":[["4350",12166889.72],["3113",7951663.93],["6171",6756706.13],["3419",5182332.88],["3745",3963852.86],["6112",2308904.21],["3722",1558169.4],["3639",1373112.32],["3392",1003826.95],["6310",954499.7],["3326",923450.89],["3612",741906.23],["5311",705558.97],["3631",687475.3],["4343",680000],["6330",667500.56],["5512",402894.03],["2219",364071.44],["1039",330883.23],["2321",326688.16],["3613",263196.89],["2310",244036],["3429",221465.51],["6409",206624.14],["3412",200777.12],["3421",125993],["3725",108044.83],["3314",94724.62],["3399",93287.35],["2143",89978.8],["3341",75124.99],["3632",68125.47],["4371",67000],["6402",55814.54],["4374",51000],["2115",50820],["3723",49968.16],["6114",31419.37],["4377",30000],["4312",25500],["2292",22447],["5517",18248],["4351",17000],["2212",16256.77],["3315",15220],["1019",13100],["4349",5000],["3319",4000],["3312",3955.36],["3539",2000],["4379",1000]],"purpose_expenditure_total_czk":51321514.83}},"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."}}}}