{"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:00524662","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00524662","name":"OBEC HORNÍ POLICE","short_name":"HORNÍ POLICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Česká Lípa","municipality_code":561606},"amounts":{"revenue_approved":21297000,"revenue_adjusted":26941652.81,"revenue_actual":24528841.88,"expense_approved":22797000,"expense_adjusted":32029253.81,"expense_actual":30592851.79,"tax_revenue":18213326.29,"nontax_revenue":2149107.78,"capital_revenue":3645450,"transfer_revenue":520957.81,"current_expense":17501427.24,"capital_expense":13091424.55,"budget_balance":-6064009.91,"cash_current":4580700.65,"cash_previous":10644710.56},"ratios":{"revenue_execution":0.9104431,"expense_execution":0.95515343,"balance_to_revenue":-0.24721958,"cash_to_expense":0.14973108,"cash_yoy":-0.56967354,"capital_expense_share":0.4279243,"transfer_revenue_share":0.02123858},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00524662/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00524662"},"seo":{"slug":"horni-police","path":"/cz/municipalities/horni-police/"},"population":{"value":720,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21297000,"expenditure_czk":22797000,"financing_czk":1500000,"balance_czk":-1500000},{"stage":"revised","revenue_czk":26941652.81,"expenditure_czk":32029253.81,"financing_czk":5087601,"balance_czk":-5087601},{"stage":"actual","revenue_czk":24528841.88,"expenditure_czk":30592851.79,"financing_czk":6064009.91,"balance_czk":-6064009.91}],"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",7850000],["5331",3700000],["5169",2335000],["5011",2300000],["5023",1500000],["5171",1455000],["5031",620000],["5153",450000],["5154",415000],["5032",320000],["5139",300000],["5021",180000],["5903",150000],["5151",149000],["5323",145000],["5492",125000],["5168",120000],["5156",116000],["5137",110000],["5163",105000],["5222",60000],["5162",45000],["5321",35000],["5166",30000],["5365",30000],["5132",23000],["5136",20000],["5167",20000],["5175",20000],["5362",12000],["5329",11000],["5038",10000],["5041",10000],["5194",10000],["5138",5000],["5161",5000],["5173",5000],["5179",1000]],"economic_expenditure_total_czk":22797000,"economic_financing":[["8115",1500000]],"economic_financing_total_czk":1500000,"economic_revenue":[["1211",8000000],["1121",4500000],["1111",2800000],["2111",1197000],["1345",900000],["1511",800000],["2132",710000],["1113",700000],["2141",300000],["4216",300000],["2324",200000],["1112",180000],["2112",160000],["4112",150000],["1122",100000],["4111",100000],["1381",50000],["2321",50000],["2131",42000],["2119",20000],["2133",20000],["1341",10000],["1361",6000],["1342",2000]],"economic_revenue_total_czk":21297000,"purpose_expenditure":[["3113",9000000],["3745",2000000],["6171",1870000],["6112",1800000],["2212",1710000],["3111",1400000],["3722",1400000],["3429",810000],["3612",510000],["3631",275000],["2321",250000],["3613",250000],["3723",250000],["6409",183000],["3399",170000],["5213",150000],["2292",145000],["6320",90000],["3639",86000],["3319",85000],["1036",75000],["3419",65000],["3543",50000],["6399",30000],["6115",25000],["3322",20000],["3349",20000],["3721",20000],["5512",16000],["2143",15000],["6310",15000],["2219",10000],["3632",2000]],"purpose_expenditure_total_czk":22797000},"revised":{"economic_expenditure":[["6121",11948000],["5331",3700000],["5169",3255500],["5011",3099950],["6122",1515500],["5023",1503000],["5171",1193800],["5031",981500],["5139",742354],["5154",653500],["5137",613000],["5153",460000],["5032",413500],["5336",316657.81],["5903",200000],["5021",172146],["5163",165546],["5323",145000],["5151",109000],["5156",109000],["5492",108000],["5365",98000],["5168",75000],["5222",70500],["5175",48000],["5321",44000],["5172",36300],["5138",31000],["5162",29000],["5189",26000],["5132",23000],["5364",22000],["5136",20000],["5167",20000],["5038",19000],["5166",15000],["5041",13000],["5329",11000],["5362",9000],["5194",7000],["5161",5000],["5173",1500],["5179",1000]],"economic_expenditure_total_czk":32029253.81,"economic_financing":[["8115",5087601]],"economic_financing_total_czk":5087601,"economic_revenue":[["1211",8246497],["1121",4500000],["1111",3011916],["3112",2800000],["2111",1274000],["1511",965375],["1345",900000],["3111",835950],["2132",816000],["1113",700000],["2142",425000],["4116",316657.81],["2141",300000],["4216",300000],["1112",287743],["2324",281137],["4112",171800],["2112",162000],["1386",160829],["1122",100000],["4111",100000],["1387",63031],["1381",50000],["2321",50000],["2131",42000],["2119",20000],["2133",20000],["1341",10000],["3113",10000],["1334",8837],["1361",7880],["1344",3000],["1342",2000]],"economic_revenue_total_czk":26941652.81,"purpose_expenditure":[["3113",11554000],["3745",4344950],["3429",3940000],["6112",1839000],["3722",1700000],["3111",1566657.81],["6171",1559500],["2212",710000],["1036",670000],["3612",646000],["3631",606000],["3399",498000],["3613",378000],["2321",250000],["3723",250000],["5213",200000],["3326",183800],["6409",183000],["2292",145000],["6320",115546],["3639",86000],["3319",85000],["6399",82000],["3543",70000],["3419",65000],["3412",63000],["3632",38300],["3721",36000],["6114",25000],["5512",24000],["6402",22000],["3322",20000],["3349",20000],["6310",18500],["2143",15000],["2219",10000],["4356",10000]],"purpose_expenditure_total_czk":32029253.81},"actual":{"economic_expenditure":[["6121",11580104.72],["5331",3700000],["5011",3165023],["5169",3124074.78],["6122",1511319.83],["5023",1502195],["5031",970549],["5171",780535.17],["5139",691998.93],["5137",601156.85],["5154",588420.78],["5032",406551],["5153",372276.05],["5336",316657.81],["5163",162296.27],["5323",142600],["5021",107678],["5151",106727],["5492",98000],["5365",96780],["5156",94657],["5168",71718.79],["5222",66000],["5167",50910.4],["5175",42655.01],["5321",41000],["5172",36300],["5138",26620.91],["5189",25843],["5364",21586],["5038",18296],["5132",17451.1],["5041",12842.5],["5162",12755.43],["5136",11320.96],["5194",6196],["5166",5590.2],["5161",4023.8],["5179",1105.5],["5362",1035]],"economic_expenditure_total_czk":30592851.79,"economic_financing":[["8115",6064009.91]],"economic_financing_total_czk":6064009.91,"economic_revenue":[["1211",8246496.46],["1121",4414100.55],["1111",3011915.18],["3112",2800000],["1511",965374.9],["2111",895276.11],["3111",835450],["1113",583545.09],["2142",425000],["1345",371455],["2132",343084.67],["4116",316657.81],["1112",287742.63],["2324",281137],["4112",171800],["1386",160828.79],["1122",81480],["1387",63030.94],["2112",57291],["2321",52000],["2131",45854],["2119",35995],["4111",32500],["2133",12470],["3113",10000],["1341",9350],["1334",8837],["1361",7880],["1381",1289.75],["2329",1000]],"economic_revenue_total_czk":24528841.88,"purpose_expenditure":[["3113",11548432.24],["3745",4344124.94],["3429",3912988.04],["6112",1837946],["3722",1602513.45],["6171",1558808.3],["3111",1520063.31],["1036",646908.35],["3631",561947.72],["3399",497209.44],["2212",477277.08],["3612",473979],["3613",302726.14],["3723",169920.34],["2292",142600],["6409",138400.12],["6320",115546],["2321",114050],["6399",81480],["3319",81094.1],["3543",70000],["3412",62224],["3639",50120.8],["3419",50120],["3632",37100],["3721",35917.22],["3326",33800],["5512",24000],["6114",23060],["6402",21586],["3322",17680.25],["6310",17268.99],["3349",10288.96],["4356",10000],["2143",1671]],"purpose_expenditure_total_czk":30592851.79}},"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."}}}}