{"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:00532134","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00532134","name":"Obec Osiky","short_name":"Osiky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":582174},"amounts":{"revenue_approved":3259700,"revenue_adjusted":4101400,"revenue_actual":4100487.77,"expense_approved":3199700,"expense_adjusted":3009400,"expense_actual":3000909.99,"tax_revenue":3412961.2,"nontax_revenue":315358.57,"capital_revenue":0,"transfer_revenue":372168,"current_expense":2494390.49,"capital_expense":506519.5,"budget_balance":1099577.78,"cash_current":6409584.39,"cash_previous":5310006.61},"ratios":{"revenue_execution":0.99977758,"expense_execution":0.99717884,"balance_to_revenue":0.2681578,"cash_to_expense":2.13588025,"cash_yoy":0.20707654,"capital_expense_share":0.16878863,"transfer_revenue_share":0.09076189},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00532134/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00532134"},"seo":{"slug":"osiky","path":"/cz/municipalities/osiky/"},"population":{"value":129,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3259700,"expenditure_czk":3199700,"financing_czk":-60000,"balance_czk":60000},{"stage":"revised","revenue_czk":4101400,"expenditure_czk":3009400,"financing_czk":-1092000,"balance_czk":1092000},{"stage":"actual","revenue_czk":4100487.77,"expenditure_czk":3000909.99,"financing_czk":-1099577.78,"balance_czk":1099577.78}],"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",1089000],["5169",643600],["5139",285000],["5023",250000],["5011",210000],["5194",150000],["5154",115000],["5153",80000],["5031",50000],["5137",50000],["5172",50000],["5032",45000],["5162",40000],["5166",30000],["5021",20000],["5175",20000],["5329",20000],["5163",15000],["5323",13100],["5156",8000],["5173",5000],["5903",5000],["5136",2000],["5161",2000],["5038",1000],["5321",1000]],"economic_expenditure_total_czk":3199700,"economic_financing":[["8115",-60000]],"economic_financing_total_czk":-60000,"economic_revenue":[["1211",1400000],["1121",600000],["1111",400000],["2111",320500],["1511",200000],["1113",100000],["1345",80000],["4112",71800],["1112",30000],["1381",20000],["2132",18300],["2131",13000],["1341",2500],["1361",2000],["1343",1400],["2141",200]],"economic_revenue_total_czk":3259700,"purpose_expenditure":[["6171",603000],["3421",500000],["2212",340000],["1031",300000],["2310",295000],["6112",280000],["2141",150000],["3399",150000],["3723",150000],["3722",130000],["1032",59000],["3631",50000],["3745",50000],["3613",30000],["3632",26000],["5512",15000],["2292",13100],["3341",10600],["2321",10000],["3636",10000],["3639",10000],["6310",7000],["3612",5000],["5213",5000],["4324",1000]],"purpose_expenditure_total_czk":3199700},"revised":{"economic_expenditure":[["5169",851300],["5023",276600],["5011",269600],["6119",230400],["5171",181800],["5139",164400],["6127",162400],["5154",101800],["5137",97600],["6122",96200],["5213",80000],["5031",66400],["5153",60600],["5365",54900],["5032",49000],["5162",41400],["5021",37100],["5364",33800],["6111",17700],["5163",16400],["5175",16200],["5321",14800],["5167",13300],["5194",13200],["5323",13100],["5329",12900],["5222",7000],["5156",6000],["5903",5000],["5029",4400],["5134",3400],["5161",2400],["5019",2300],["5164",2000],["5173",1400],["5038",1200],["5039",800],["5135",500],["5362",100]],"economic_expenditure_total_czk":3009400,"economic_financing":[["8115",-1092000]],"economic_financing_total_czk":-1092000,"economic_revenue":[["1211",1497100],["1121",801900],["1111",542900],["2111",267100],["4116",227900],["1511",223900],["1113",106000],["1345",89600],["4112",71800],["1122",54900],["1112",52300],["4122",40000],["2132",35300],["4111",32500],["1386",29300],["2131",13000],["1387",11500],["1341",2600],["1343",1000],["1361",300],["1381",300],["2141",200]],"economic_revenue_total_czk":4101400,"purpose_expenditure":[["6171",635900],["3639",518500],["1031",357600],["6112",302000],["3723",205200],["3722",132700],["2310",125000],["2141",103700],["3745",102600],["3421",95400],["1032",74100],["6399",54900],["2212",46100],["3632",45900],["3631",43900],["6402",33800],["5512",23500],["3613",21400],["4359",13800],["2292",13100],["6114",10800],["3399",10200],["2219",9500],["6310",7600],["3636",6000],["5213",5000],["3612",4200],["2321",4000],["4379",2000],["4324",1000]],"purpose_expenditure_total_czk":3009400},"actual":{"economic_expenditure":[["5169",850709.42],["5023",276585],["5011",269588],["6119",230384],["5171",181569.53],["5139",164025.48],["6127",162321.5],["5154",101463.83],["5137",97341.74],["6122",96136],["5213",80000],["5031",66303],["5153",60547.12],["5365",54810],["5032",48951],["5162",41329.9],["5021",36828],["5364",33734.3],["6111",17678],["5163",16366],["5175",16134],["5321",14791.67],["5167",13218.7],["5323",13100],["5194",13066],["5329",12840],["5222",7000],["5156",5953],["5029",4362],["5134",3385],["5161",2394.8],["5019",2264],["5164",2000],["5173",1286],["5038",1115],["5039",788],["5135",440],["5362",100]],"economic_expenditure_total_czk":3000909.99,"economic_financing":[["8115",-1090461.78],["8901",-9116]],"economic_financing_total_czk":-1099577.78,"economic_revenue":[["1211",1497092.4],["1121",801851.11],["1111",542834.38],["2111",267011],["4116",227868],["1511",223808.76],["1113",105961.14],["1345",89600],["4112",71800],["1122",54810],["1112",52261.51],["4122",40000],["2132",35225],["4111",32500],["1386",29211.65],["2131",12971],["1387",11449.38],["1341",2600],["1343",1000],["1361",250],["1381",230.87],["2141",151.57]],"economic_revenue_total_czk":4100487.77,"purpose_expenditure":[["6171",635269.47],["3639",518265.5],["1031",357464.53],["6112",301973.77],["3723",205153.18],["3722",132691.02],["2310",124778.48],["2141",103586],["3745",102370],["3421",95084.75],["1032",74006.83],["6399",54810],["2212",45752.78],["3632",45683.83],["3631",43708.73],["6402",33734.3],["5512",23407.92],["3613",21393.88],["4359",13791.67],["2292",13100],["6114",10644],["3399",10118],["2219",9500],["6310",7574],["3636",6000],["3612",4114.35],["2321",3933],["4379",2000],["4324",1000]],"purpose_expenditure_total_czk":3000909.99}},"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."}}}}