{"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:00653381","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00653381","name":"OBEC OSICE","short_name":"OSICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":570532},"amounts":{"revenue_approved":18297000,"revenue_adjusted":21177166.93,"revenue_actual":21756311.05,"expense_approved":13560000,"expense_adjusted":16404217.71,"expense_actual":15286609.33,"tax_revenue":17980412.63,"nontax_revenue":2494216.07,"capital_revenue":1600,"transfer_revenue":1280082.35,"current_expense":13316701.27,"capital_expense":1969908.06,"budget_balance":6469701.72,"cash_current":12948366.61,"cash_previous":7123211.37},"ratios":{"revenue_execution":1.02734757,"expense_execution":0.93187067,"balance_to_revenue":0.29737126,"cash_to_expense":0.84703981,"cash_yoy":0.81777094,"capital_expense_share":0.12886494,"transfer_revenue_share":0.05883729},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00653381/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00653381"},"seo":{"slug":"osice","path":"/cz/municipalities/osice/"},"population":{"value":564,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18297000,"expenditure_czk":13560000,"financing_czk":-4737000,"balance_czk":4737000},{"stage":"revised","revenue_czk":21177166.93,"expenditure_czk":16404217.71,"financing_czk":-4772949.22,"balance_czk":4772949.22},{"stage":"actual","revenue_czk":21756311.05,"expenditure_czk":15286609.33,"financing_czk":-6469701.72,"balance_czk":6469701.72}],"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",2855500],["5331",2500000],["6121",2200000],["5023",1250000],["5011",1180000],["5154",662000],["5031",495000],["5032",260000],["5139",257500],["5171",200000],["6119",200000],["6122",200000],["5137",181000],["5153",165000],["5021",135000],["5163",130000],["5365",100000],["5166",90000],["5168",90000],["5156",80000],["5329",63000],["5194",52000],["5162",44000],["5141",30000],["5164",25000],["5364",22000],["5151",18000],["5167",10000],["5903",10000],["5179",9000],["5038",8000],["5132",8000],["5222",8000],["5221",7000],["5339",7000],["5136",4000],["5161",3000],["5362",1000]],"economic_expenditure_total_czk":13560000,"economic_financing":[["8115",-4035000],["8124",-702000]],"economic_financing_total_czk":-4737000,"economic_revenue":[["1211",7580000],["1121",3780000],["1111",2694000],["1511",1397870],["1113",698030],["2111",691800],["1345",399000],["2324",200000],["1112",190000],["4112",132100],["1122",100000],["1386",90000],["2131",82000],["4121",50000],["2132",42000],["1387",40000],["2460",40000],["2141",30000],["2142",13000],["1341",10100],["1361",10000],["1381",10000],["4129",9900],["2119",6200],["1334",1000]],"economic_revenue_total_czk":18297000,"purpose_expenditure":[["3113",3000000],["6171",2400000],["6112",1600000],["2321",1300000],["3722",1150000],["3412",1000000],["3326",700000],["3745",500000],["5512",460000],["2341",200000],["3399",200000],["3635",200000],["3429",150000],["3631",150000],["6399",100000],["3723",60000],["6320",60000],["2219",50000],["3725",50000],["3314",47000],["2411",40000],["3721",40000],["3900",25000],["6402",22000],["5311",20000],["6310",11000],["5213",10000],["3319",5000],["3421",5000],["3341",2000],["3632",2000],["3639",1000]],"purpose_expenditure_total_czk":13560000},"revised":{"economic_expenditure":[["5169",3218276],["5331",2500000],["5171",1334857.07],["5011",1180000],["5023",1151000],["5336",1047482.35],["6121",700000],["5154",636750],["6351",620000],["6451",600000],["5139",442678],["5031",418000],["5137",277117.29],["6122",230000],["5021",229536],["5032",212000],["6119",200000],["5365",198030],["5660",150000],["5153",134000],["5163",115500],["5166",95000],["5168",90000],["5156",80000],["5329",65500],["5164",65000],["5194",57000],["5162",44500],["6123",40393],["5175",40000],["5167",30600],["5141",30000],["5132",29000],["5134",26000],["5364",22000],["5151",20650],["5179",14000],["5903",10000],["5019",8100],["5038",8000],["5222",8000],["5221",7000],["5339",7000],["5136",4000],["5161",3405],["5039",2738],["5362",1105]],"economic_expenditure_total_czk":16404217.71,"economic_financing":[["8118",-8000000],["8115",3929050.78],["8124",-702000]],"economic_financing_total_czk":-4772949.22,"economic_revenue":[["1211",7580000],["1121",3780000],["1111",2694000],["1511",1518870],["2111",1379000],["4116",1055482.35],["1113",698030],["2451",600000],["1345",421500],["2324",270587.58],["1112",249500],["1122",198030],["1386",152000],["4112",132100],["2131",94516],["2460",72000],["1387",60000],["4121",50000],["2132",42000],["4111",32500],["2141",30000],["2142",13651],["1341",10600],["1361",10000],["1381",10000],["4129",10000],["2119",6200],["1334",5000],["3111",1600]],"economic_revenue_total_czk":21177166.93,"purpose_expenditure":[["3113",5267482.35],["6171",2602605],["6112",1376000],["3722",1267000],["2321",1250000],["3326",1001540],["3745",798393],["5512",550938],["3399",325500],["3900",221000],["2341",207000],["3635",200000],["3631",199000],["6399",198030],["3723",110000],["3632",107650],["2212",106000],["3429",87000],["3412",86000],["3725",70000],["2411",52678],["2219",50000],["3421",49000],["3314",48250],["6320",48000],["3721",40000],["6114",24794.29],["6402",22000],["6310",13500],["5213",10000],["2221",6857.07],["3319",5000],["3341",2000],["3639",1000]],"purpose_expenditure_total_czk":16404217.71},"actual":{"economic_expenditure":[["5169",2792227.82],["5331",2500000],["5171",1325303.75],["5011",1177489],["5023",1150985],["5336",1047482.35],["6351",620000],["6451",600000],["5154",565459],["6121",470686.06],["5031",412680],["5139",378964.71],["5137",265843.03],["6122",229149],["5021",228811],["5032",207039],["5365",198030],["5660",150000],["5163",113468.4],["5153",113030],["5168",86526.63],["5166",79043.25],["5156",69664.16],["5329",65081],["5164",64108],["5194",54473],["6123",40393],["5175",39955],["5162",39769.85],["5167",30430.3],["5134",25212],["5132",24981],["5364",21883.3],["5141",19122],["5151",15025],["5179",10241.72],["6119",9680],["5019",8100],["5222",8000],["5221",7000],["5339",7000],["5038",6924],["5039",2738],["5161",2733],["5136",1772],["5362",105]],"economic_expenditure_total_czk":15286609.33,"economic_financing":[["8118",-8000000],["8115",2232298.28],["8124",-702000]],"economic_financing_total_czk":-6469701.72,"economic_revenue":[["1211",7758311.23],["1121",4153320.35],["1111",2877427.17],["1511",1518709.05],["2111",1376853.05],["4116",1055482.35],["2451",600000],["1113",549023.7],["1345",421220],["1112",270733.75],["2324",268376.48],["1122",198030],["1386",151324.34],["4112",132100],["2131",94516],["2460",72000],["1387",59306.49],["4121",50000],["2132",41000],["4111",32500],["2141",21619.54],["2142",13651],["1341",10600],["4129",10000],["1361",7560],["2119",6200],["1334",3636.6],["3111",1600],["1381",1209.95]],"economic_revenue_total_czk":21756311.05,"purpose_expenditure":[["3113",5199798.41],["6171",2558156.19],["6112",1375734],["3722",1236204.33],["3326",953294.66],["2321",905496.92],["3745",768932],["5512",502821.64],["3399",315981.83],["3900",220658.72],["6399",198030],["3631",187894],["3632",106816],["2212",105981.48],["3723",82176.56],["3429",77688.58],["2341",74570],["3725",66276.91],["3412",52535.42],["2411",47824.64],["6320",47305],["3421",47044],["3314",39034.86],["6114",24794.29],["3721",22751.29],["6402",21883.3],["6310",13246.4],["2219",12524.83],["3635",9680],["2221",6857.07],["3319",4076],["3341",540]],"purpose_expenditure_total_czk":15286609.33}},"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."}}}}