{"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:00277886","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277886","name":"OBEC HORNÍ OLEŠNICE","short_name":"HORNÍ OLEŠNICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579271},"amounts":{"revenue_approved":10242767,"revenue_adjusted":11412162,"revenue_actual":11084541.3,"expense_approved":10926040,"expense_adjusted":12095435,"expense_actual":10092389.05,"tax_revenue":8096564.27,"nontax_revenue":816974.72,"capital_revenue":376600,"transfer_revenue":1794402.31,"current_expense":6240992.65,"capital_expense":3851396.4,"budget_balance":992152.25,"cash_current":10346544.24,"cash_previous":8359535.76},"ratios":{"revenue_execution":0.97129197,"expense_execution":0.83439653,"balance_to_revenue":0.08950774,"cash_to_expense":1.02518286,"cash_yoy":0.23769364,"capital_expense_share":0.38161395,"transfer_revenue_share":0.16188332},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277886/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277886"},"seo":{"slug":"horni-olesnice","path":"/cz/municipalities/horni-olesnice/"},"population":{"value":306,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10242767,"expenditure_czk":10926040,"financing_czk":683273,"balance_czk":-683273},{"stage":"revised","revenue_czk":11412162,"expenditure_czk":12095435,"financing_czk":683273,"balance_czk":-683273},{"stage":"actual","revenue_czk":11084541.3,"expenditure_czk":10092389.05,"financing_czk":-992152.25,"balance_czk":992152.25}],"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",3300556],["5171",1185000],["5169",986020],["5023",930000],["5011",830000],["6123",500000],["5139",491500],["5031",397000],["5154",254000],["5901",249314],["5137",230000],["5021",177000],["5032",163000],["5168",130000],["5365",129770],["5178",109000],["5163",102500],["5155",80000],["5199",80000],["5156",75000],["5175",60000],["5194",50000],["5909",50000],["6122",50000],["5173",41000],["5167",32000],["5136",29000],["5364",26420],["5329",25300],["5042",22000],["5162",22000],["5166",20000],["6119",19360],["5164",12500],["5132",10000],["5492",10000],["5903",10000],["5038",5000],["5161",5000],["5339",5000],["5362",5000],["5222",4000],["5179",3300],["5221",3000],["5321",3000],["5131",2000],["5041",1000],["5176",500]],"economic_expenditure_total_czk":10926040,"economic_financing":[["8123",683273]],"economic_financing_total_czk":683273,"economic_revenue":[["1211",3310188],["1121",1685866],["4216",1540389],["1111",1207512],["1511",603330],["2132",321000],["1345",311000],["2111",220100],["1113",213206],["2324",170000],["1122",153330],["1112",101108],["1342",100000],["1381",83524],["4112",75100],["4116",53914],["2321",30000],["2131",25000],["2328",10000],["1341",9000],["2133",7200],["1361",5000],["1344",3000],["2112",1200],["2141",1000],["2310",1000],["1356",600],["1343",200]],"economic_revenue_total_czk":10242767,"purpose_expenditure":[["2310",2907576],["6171",1709700],["2212",1400000],["6112",1260500],["3639",785400],["3612",380000],["3722",349000],["6409",299314],["3613",240000],["3745",204000],["3723",200000],["3399",176000],["3631",175000],["5511",165000],["3726",150000],["6399",129770],["3634",120000],["6320",90000],["3349",50000],["6402",26420],["3326",20000],["3412",20000],["3721",20000],["3635",19360],["5213",10000],["6310",10000],["4378",5000],["5512",3000],["3900",1000]],"purpose_expenditure_total_czk":10926040},"revised":{"economic_expenditure":[["6121",3087076],["5171",1339167],["5023",930000],["5169",927464],["5011",839123],["6123",605000],["5139",513210],["5901",407654],["5031",397000],["6130",350000],["5154",307232],["5137",278050],["5362",234150],["5021",203073],["5032",163000],["5168",157690],["5365",129770],["5163",121200],["5178",109000],["5156",106568],["6122",105000],["5155",81000],["5199",80000],["5366",65500],["5175",65467],["5212",60000],["5194",57019],["5909",50000],["5167",32000],["5136",29000],["5364",26420],["5329",25300],["5162",24336],["5042",22000],["5123",20100],["5223",20000],["6119",19360],["5173",15000],["5164",14500],["5122",12100],["5132",10000],["5166",10000],["5903",10000],["5019",5654],["5161",5600],["5038",5000],["5222",4000],["5321",3400],["5179",3300],["5221",3000],["5039",2452],["5131",2000],["5041",1000],["5176",500]],"economic_expenditure_total_czk":12095435,"economic_financing":[["8123",683273]],"economic_financing_total_czk":683273,"economic_revenue":[["1211",3310188],["1121",1728634],["4216",1540389],["1111",1207512],["1511",783680],["3111",376600],["2132",331828],["1345",311000],["1122",283920],["2324",252007],["1113",228650],["1342",200000],["2111",170100],["1112",112710],["1381",83524],["4112",75100],["2321",68100],["4111",65000],["1386",62972],["4122",60000],["4116",53914],["2131",25000],["1387",24686],["2328",10000],["2322",9129],["1341",9000],["2133",7200],["2119",6210],["1361",5000],["1344",3000],["1356",3000],["2112",1200],["2141",1000],["2310",1000],["1335",550],["1343",200],["1334",140],["1382",19]],"economic_revenue_total_czk":11412162,"purpose_expenditure":[["2310",2907576],["6171",1951998],["2212",1452000],["6112",1230500],["3639",1108900],["6409",683804],["3745",368049],["3722",351434],["3613",349666],["3723",224864],["3631",219620],["5511",202748],["3612",180000],["3399",173019],["6399",129770],["3634",129129],["6402",91920],["6320",90000],["6114",65000],["3349",50000],["3326",20000],["3412",20000],["3721",20000],["4351",20000],["3635",19360],["5213",10000],["6310",10000],["3726",9500],["5512",3000],["2221",2578],["3900",1000]],"purpose_expenditure_total_czk":12095435},"actual":{"economic_expenditure":[["6121",2792043.4],["5171",1229886.85],["5023",921140],["5011",815146],["5169",796224.63],["6123",604453],["5031",383156],["6130",350000],["5154",286540.11],["5139",259660.69],["5137",173545.5],["5032",157554],["5168",156396.31],["5365",118860],["5021",116153],["5163",115245.2],["6122",104900],["5199",79224],["5156",68231.51],["5366",65500],["5212",60000],["5194",57018.98],["5178",54319.32],["5362",42471.5],["5155",32714.84],["5175",28200.43],["5364",26418.74],["5329",24800],["5162",24335.25],["5042",21634.8],["5123",20025],["5223",20000],["5164",14008.95],["5122",12100],["5173",11151],["5136",10223],["5167",9628.9],["5132",6111.96],["5019",4665],["5161",3937],["5038",3542],["5321",3387],["5179",3258.18],["5221",3000],["5039",1577]],"economic_expenditure_total_czk":10092389.05,"economic_financing":[["8115",-1675424.68],["8123",683272.43]],"economic_financing_total_czk":-992152.25,"economic_revenue":[["1211",3232118.85],["1121",1728633.79],["4216",1540388.72],["1111",1171635.15],["1511",783680],["3111",376600],["2132",326441.22],["1345",307773],["1122",283920],["2324",233988.5],["1113",228649.54],["2111",144834],["1342",144820],["1112",112709.83],["4112",75100],["2321",68100],["4111",65000],["1386",62971.9],["4122",60000],["4116",53913.59],["1387",24685.68],["2131",24282],["2322",9129],["1341",8700],["2133",7200],["1356",3000],["2119",3000],["1361",2050],["1335",543.6],["1381",514.74],["1334",139.2],["1382",18.99]],"economic_revenue_total_czk":11084541.3,"purpose_expenditure":[["2310",2782580.16],["6171",1831768.12],["2212",1223692.13],["6112",1208686],["3639",899240.06],["3722",304490.96],["3745",272195.88],["3613",233991.69],["3723",224863.68],["3631",165544.04],["3612",138784.65],["6399",118860],["3399",118401.24],["5511",115714.59],["3634",105319.85],["6402",91918.74],["6320",89391],["6114",58680.67],["6409",34471.5],["3349",26873],["4351",20000],["3726",9463.24],["3721",9456.65],["6310",4733.2],["2221",2578],["3412",690]],"purpose_expenditure_total_czk":10092389.05}},"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."}}}}