{"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:00875775","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00875775","name":"Obec Ostrov","short_name":"Ostrov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":599395},"amounts":{"revenue_approved":2014000,"revenue_adjusted":2815526,"revenue_actual":2823401.92,"expense_approved":2014000,"expense_adjusted":4280819,"expense_actual":3248998.16,"tax_revenue":2163625.37,"nontax_revenue":369553.55,"capital_revenue":10700,"transfer_revenue":279523,"current_expense":3058349.16,"capital_expense":190649,"budget_balance":-425596.24,"cash_current":5283642.9,"cash_previous":5791778.2},"ratios":{"revenue_execution":1.00279732,"expense_execution":0.75896649,"balance_to_revenue":-0.15073881,"cash_to_expense":1.62623758,"cash_yoy":-0.0877339,"capital_expense_share":0.05867932,"transfer_revenue_share":0.0990022},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00875775/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00875775"},"seo":{"slug":"ostrov-00875775","path":"/cz/municipalities/ostrov-00875775/"},"population":{"value":74,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2014000,"expenditure_czk":2014000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2815526,"expenditure_czk":4280819,"financing_czk":1465293,"balance_czk":-1465293},{"stage":"actual","revenue_czk":2823401.92,"expenditure_czk":3248998.16,"financing_czk":425596.24,"balance_czk":-425596.24}],"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":[["5169",601000],["5023",400000],["5021",310000],["5154",150000],["6121",124000],["5139",86000],["5032",51000],["5137",50000],["5329",35000],["5166",30000],["5175",30000],["5365",30000],["5031",27000],["5162",21000],["5171",20000],["5156",15000],["5019",10000],["5321",10000],["5163",8000],["5229",4000],["5136",1000],["5161",1000]],"economic_expenditure_total_czk":2014000,"economic_revenue":[["1211",700000],["1121",400000],["1111",250000],["1511",250000],["2141",100000],["1345",80100],["4112",74900],["1113",60000],["1122",30000],["2321",20000],["1112",15000],["2324",15000],["1386",7000],["1381",4000],["1387",3000],["2111",3000],["1341",2000]],"economic_revenue_total_czk":2014000,"purpose_expenditure":[["6112",457000],["6171",408000],["3631",270000],["3745",210000],["2212",164000],["3639",156000],["3722",100000],["1032",70000],["3723",50000],["3399",41000],["6399",30000],["2292",20000],["3113",10000],["3421",10000],["3419",5000],["3726",5000],["5512",5000],["6310",2000],["3721",1000]],"purpose_expenditure_total_czk":2014000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1537192],["5023",458000],["5171",420000],["5021",355400],["5365",254940],["6121",200000],["5139",177445],["5166",152000],["5154",150000],["6122",130000],["5137",115200],["5032",59000],["5031",44000],["5175",35991],["5329",29252],["5492",27000],["5163",26000],["5156",25000],["5162",21000],["5194",15000],["5229",11713],["5019",10000],["5172",10000],["5321",10000],["5167",2000],["5173",1886],["5136",1000],["5161",1000],["6130",800]],"economic_expenditure_total_czk":4280819,"economic_financing":[["8115",1465293]],"economic_financing_total_czk":1465293,"economic_revenue":[["1211",754000],["1121",400000],["1511",265000],["1122",254940],["1111",250000],["4116",195527],["2321",152750],["2141",125713],["1345",96100],["4112",71800],["1113",60000],["2111",43600],["2131",38000],["2324",21000],["1112",20000],["2119",15100],["1386",13000],["4111",12196],["3111",11100],["1387",5000],["1381",4000],["1334",3000],["1341",2000],["1361",1000],["1342",700]],"economic_revenue_total_czk":2815526,"purpose_expenditure":[["6171",651713],["3326",641192],["3631",600000],["2212",595000],["6112",525526],["6399",254940],["3745",235200],["3639",197172],["1032",146000],["3722",106000],["3399",99000],["3412",85000],["3723",50000],["2292",19880],["5512",15000],["6114",12196],["3113",10000],["3421",10000],["3319",5000],["3419",5000],["3726",5000],["6310",5000],["3741",3000],["3314",2000],["3721",2000]],"purpose_expenditure_total_czk":4280819},"actual":{"economic_expenditure":[["5169",1023016.09],["5023",456654],["5171",321255],["5021",321137],["5365",254940],["6121",189849],["5139",134863.49],["5166",130831.25],["5137",76147],["5032",57696],["5154",53893.85],["5031",43152],["5175",29835.55],["5329",29252],["5492",27000],["5163",21416.8],["5162",13382],["5156",13327.3],["5229",11713],["5321",10000],["5019",9634],["5194",8347.3],["5172",6767.53],["5173",1886],["5167",1815],["6130",800],["5161",387]],"economic_expenditure_total_czk":3248998.16,"economic_financing":[["8118",-3000000],["8127",2000000],["8115",1434493.24],["8901",-8897]],"economic_financing_total_czk":425596.24,"economic_revenue":[["1211",753380.85],["1121",403368.72],["1111",284611.45],["1511",264747.91],["1122",254940],["4116",195527],["2321",132750],["2141",124591.05],["1345",97648],["4112",71800],["1113",53316.15],["2111",39730],["2131",37232],["1112",26292.57],["2324",20450.5],["2119",14800],["1386",14695.62],["4111",12196],["3111",10700],["1387",5759.76],["1334",2407.2],["1341",1340],["1342",700],["1361",300],["1381",117.14]],"economic_revenue_total_czk":2823401.92,"purpose_expenditure":[["6171",576904.82],["6112",515350],["2212",466825.1],["3326",324125],["3631",280373.85],["6399",254940],["3745",208294.8],["1032",126685],["3639",123100.59],["3722",105009.93],["3399",77170.72],["3412",71988.63],["3723",46258.3],["2292",19880],["5512",14868],["6114",12196],["3113",10000],["6310",3549.8],["3726",3397.68],["3741",3000],["3319",2230],["3721",1589.94],["3314",1260]],"purpose_expenditure_total_czk":3248998.16}},"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."}}}}