{"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:18246061","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"18246061","name":"Obec Ostrov u Bezdružic","short_name":"Ostrov u Bezdružic","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559326},"amounts":{"revenue_approved":7749000,"revenue_adjusted":9013800,"revenue_actual":10288718.68,"expense_approved":14626000,"expense_adjusted":15947800,"expense_actual":12682207.1,"tax_revenue":6244490.79,"nontax_revenue":1420617.89,"capital_revenue":6400,"transfer_revenue":2617210,"current_expense":6215145.41,"capital_expense":6467061.69,"budget_balance":-2393488.42,"cash_current":9422491.41,"cash_previous":11820196.5},"ratios":{"revenue_execution":1.14144076,"expense_execution":0.79523239,"balance_to_revenue":-0.23263231,"cash_to_expense":0.74296937,"cash_yoy":-0.20284816,"capital_expense_share":0.50993188,"transfer_revenue_share":0.25437667},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/18246061/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/18246061"},"seo":{"slug":"ostrov-u-bezdruzic","path":"/cz/municipalities/ostrov-u-bezdruzic/"},"population":{"value":195,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7749000,"expenditure_czk":14626000,"financing_czk":6877000,"balance_czk":-6877000},{"stage":"revised","revenue_czk":9013800,"expenditure_czk":15947800,"financing_czk":6934000,"balance_czk":-6934000},{"stage":"actual","revenue_czk":10288718.68,"expenditure_czk":12682207.1,"financing_czk":2393488.42,"balance_czk":-2393488.42}],"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",5460000],["5169",4180000],["5011",1003000],["5139",855000],["5023",765000],["5031",376000],["6122",323000],["5362",256000],["6371",220000],["5032",186000],["6119",180000],["5171",163000],["5154",130000],["5137",95000],["5123",85000],["5163",62000],["5173",45000],["5364",28000],["5903",25000],["5222",21000],["6130",20000],["5175",19000],["5162",16000],["5134",14000],["5323",13000],["5021",10000],["5132",10000],["5166",10000],["5172",10000],["5167",8000],["5179",8000],["5038",6000],["5131",6000],["5156",5000],["5168",5000],["5492",5000],["5136",1000],["5161",1000],["5365",1000]],"economic_expenditure_total_czk":14626000,"economic_financing":[["8115",6877000]],"economic_financing_total_czk":6877000,"economic_revenue":[["1211",2400000],["2111",1510000],["1121",1220000],["1111",920000],["1511",770000],["2131",210000],["1345",195000],["1113",170000],["4112",71000],["1112",70000],["2141",68000],["1381",60000],["2324",35000],["1386",30000],["2132",20000]],"economic_revenue_total_czk":7749000,"purpose_expenditure":[["2341",3500000],["1032",2601000],["5512",1708000],["3639",1665000],["6112",996000],["6171",994000],["3745",876000],["2321",570000],["3722",458000],["1036",250000],["6399",250000],["3723",200000],["2212",143000],["3635",140000],["3631",65000],["6320",60000],["3721",40000],["6402",28000],["5213",25000],["3699",19000],["2292",13000],["6142",6000],["3399",5000],["3543",4000],["3111",3000],["6310",3000],["1019",2000],["3726",2000]],"purpose_expenditure_total_czk":14626000},"revised":{"economic_expenditure":[["6121",7125000],["5169",2998000],["5011",1063000],["5139",969000],["5023",830000],["5365",533000],["6122",412000],["5031",386800],["5362",254000],["6371",220000],["5032",182000],["5171",156000],["5154",138000],["5137",125000],["5123",96000],["5163",69000],["5173",47000],["5024",40000],["6119",40000],["5222",30000],["5364",28000],["5903",25000],["6130",20000],["5021",18000],["5175",18000],["5162",16000],["5134",14000],["5167",14000],["5179",13500],["5323",13000],["5132",10000],["5492",10000],["5131",8000],["5038",6000],["5156",5000],["5172",3500],["5321",3000],["5136",2000],["5166",2000],["5019",1000],["5039",1000],["5161",1000],["5164",1000],["5909",1000]],"economic_expenditure_total_czk":15947800,"economic_financing":[["8115",6934000]],"economic_financing_total_czk":6934000,"economic_revenue":[["1211",2400000],["2111",1510000],["1121",1220000],["1111",920000],["1511",770000],["4222",621000],["1122",523000],["2131",210000],["1345",195000],["1113",170000],["4116",81000],["4112",71800],["1112",70000],["2141",68000],["1381",60000],["2324",35000],["1386",30000],["4111",21500],["2132",20000],["4122",17500]],"economic_revenue_total_czk":9013800,"purpose_expenditure":[["2341",3500000],["1032",2601000],["5512",2523000],["3639",1420000],["6171",1106000],["6112",1072800],["3745",876000],["6399",773000],["2321",570000],["3722",458000],["1036",250000],["3723",200000],["2219",143000],["3635",140000],["3631",66000],["6320",60000],["3721",43000],["6402",28000],["5213",25000],["6114",23000],["3699",19000],["2292",13000],["6142",6000],["3399",5000],["3726",5000],["3900",5000],["4359",5000],["3543",4000],["3111",3000],["6310",3000],["1019",2000]],"purpose_expenditure_total_czk":15947800},"actual":{"economic_expenditure":[["6121",6042674.3],["5169",2104418.51],["5011",989368],["5023",829850],["5365",532400],["5139",467846.49],["5031",384012],["6122",346127.19],["5032",162862],["5171",136972.4],["5154",129632.61],["5137",87543.99],["5123",75526.57],["5163",67341],["6371",40000],["5173",39593],["5024",39426],["6119",38260.2],["5364",27114.14],["5222",22000],["5362",21526],["5175",15405.2],["5021",14712],["5162",14386.3],["5179",13094],["5323",12474],["5167",8290],["5492",5000],["5038",4108],["5321",3000],["5132",1524],["5156",1493.1],["5136",1114],["5131",1063.1],["5909",755],["5161",540],["5019",339],["5164",300],["5039",115]],"economic_expenditure_total_czk":12682207.1,"economic_financing":[["8117",10995783.33],["8118",-8000000],["8115",-602294.91]],"economic_financing_total_czk":2393488.42,"economic_revenue":[["1211",2332465.34],["4216",1693000],["1121",1248007.83],["2111",935493],["1111",873510.97],["1511",761837.71],["4222",600000],["1122",522900],["2131",213043.8],["4116",202410],["1345",194415],["2141",168321.25],["1113",165029.6],["1112",81362.73],["4112",71800],["2324",63438.47],["1386",45467.78],["2132",37600],["4111",32500],["1387",17821.47],["4122",17500],["3111",6400],["2329",1916.37],["1361",1300],["2142",805],["1381",367.98],["1382",4.38]],"economic_revenue_total_czk":10288718.68,"purpose_expenditure":[["2341",2708519.4],["5512",2448760.5],["1032",1422573.94],["6112",1065698.54],["3639",1063742.89],["6171",1024984.11],["3745",780917.64],["6399",541187],["3722",445467.27],["2321",268309.24],["1036",236712],["3723",162440.07],["2219",142780],["3635",121000],["6320",59439],["3631",52053.76],["3721",42354.6],["6402",27114.14],["6114",18598],["3699",15452],["2292",12474],["6142",5239],["3900",5000],["4359",5000],["3726",4235],["6310",2155]],"purpose_expenditure_total_czk":12682207.1}},"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."}}}}