{"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:00653390","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00653390","name":"OBEC OSIČKY","short_name":"OSIČKY","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":570541},"amounts":{"revenue_approved":3530000,"revenue_adjusted":4133500,"revenue_actual":4230175.71,"expense_approved":3530000,"expense_adjusted":4133500,"expense_actual":2549722.39,"tax_revenue":3743400.4,"nontax_revenue":339475.31,"capital_revenue":0,"transfer_revenue":147300,"current_expense":2549722.39,"capital_expense":0,"budget_balance":1680453.32,"cash_current":19292508.45,"cash_previous":17612055.13},"ratios":{"revenue_execution":1.02338834,"expense_execution":0.61684345,"balance_to_revenue":0.39725379,"cash_to_expense":7.56651333,"cash_yoy":0.09541495,"capital_expense_share":0,"transfer_revenue_share":0.03482125},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00653390/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00653390"},"seo":{"slug":"osicky","path":"/cz/municipalities/osicky/"},"population":{"value":151,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3530000,"expenditure_czk":3530000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4133500,"expenditure_czk":4133500,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":4230175.71,"expenditure_czk":2549722.39,"financing_czk":-1680453.32,"balance_czk":1680453.32}],"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",955000],["5023",500000],["5171",487000],["5137",426000],["5011",200000],["5154",170000],["5901",151000],["5021",145000],["5139",76000],["5032",68000],["5031",50000],["5162",35000],["5168",31000],["5321",25000],["5163",24000],["5175",23000],["5365",22000],["5329",20000],["6125",20000],["5364",16000],["5156",15000],["5136",14000],["5492",12000],["5229",8000],["5172",5000],["5194",5000],["6119",5000],["6121",4000],["5173",3000],["5151",2000],["5161",2000],["5179",2000],["5339",2000],["5362",2000],["5167",1000],["5363",1000],["5903",1000],["6127",1000],["6349",1000]],"economic_expenditure_total_czk":3530000,"economic_revenue":[["1211",1200000],["1121",580000],["1511",550000],["1111",450000],["1113",100000],["1345",100000],["2119",85000],["1122",80000],["4112",71800],["4111",60000],["2132",55000],["2141",50000],["2131",41000],["1112",29000],["2111",26000],["4122",20000],["1386",11300],["1381",6000],["1387",6000],["1341",5400],["2142",2000],["1361",1500]],"economic_revenue_total_czk":3530000,"purpose_expenditure":[["6171",748000],["6112",552000],["2321",530000],["3745",466000],["3631",272000],["3722",262000],["3723",200000],["3412",140000],["3399",108000],["2212",51000],["3419",42000],["3314",22000],["6399",22000],["3612",20000],["3721",20000],["6320",16000],["6402",16000],["3322",10000],["3341",10000],["1039",8000],["3113",5000],["3635",5000],["6310",2000],["3613",1000],["5212",1000],["5213",1000]],"purpose_expenditure_total_czk":3530000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1110000],["5137",646000],["5023",600000],["5171",487000],["5154",201400],["5011",200000],["5021",176700],["5901",151000],["5139",93000],["5032",75500],["5031",50000],["5365",38000],["5162",35000],["5175",34400],["5168",31000],["5364",29000],["5163",26000],["5321",25000],["6125",20000],["5329",17500],["5156",15000],["5136",14000],["5492",12000],["5229",8000],["5172",5000],["5194",5000],["6119",5000],["5173",4000],["6121",4000],["5151",2000],["5161",2000],["5179",2000],["5339",2000],["5362",2000],["5167",1000],["5363",1000],["5903",1000],["6127",1000],["6349",1000]],"economic_expenditure_total_czk":4133500,"economic_revenue":[["1211",1200000],["1121",690000],["1511",610000],["1111",512000],["2141",186000],["1112",118000],["1345",105000],["1113",100000],["2119",98000],["2111",81000],["1122",80000],["4112",71800],["2132",60000],["4111",60000],["4122",52500],["2131",41000],["1386",30300],["1387",13000],["1334",10000],["1381",6000],["1341",5400],["2142",2000],["1361",1500]],"economic_revenue_total_czk":4133500,"purpose_expenditure":[["6171",778900],["6112",659500],["2321",540000],["3745",486000],["3631",402000],["3722",362000],["3412",285000],["3723",200000],["3399",122000],["2212",51000],["3419",42000],["6399",38000],["6402",29000],["3314",22000],["3612",20000],["3721",20000],["6114",17100],["6320",16000],["3322",10000],["3341",10000],["1039",8000],["3113",5000],["3635",5000],["6310",2000],["3613",1000],["5212",1000],["5213",1000]],"purpose_expenditure_total_czk":4133500,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",751751.76],["5023",575851],["5011",216000],["5171",176558.09],["5154",165071],["5021",148161],["5137",115442.17],["5032",71277],["5031",53568],["5139",37208.8],["5365",36330],["5168",30856.73],["5162",28647.78],["5364",28615],["5175",22231.86],["5163",21385.2],["5329",17477],["5321",15000],["5492",13000],["5229",8000],["5156",7910],["5194",2598],["5339",2000],["5362",1542],["5151",1413],["5173",946],["5161",881]],"economic_expenditure_total_czk":2549722.39,"economic_financing":[["8115",-1680453.32]],"economic_financing_total_czk":-1680453.32,"economic_revenue":[["1211",1421401.44],["1121",761029.09],["1511",692073],["1111",529503.81],["2141",186826.81],["1345",104170],["1113",100591.17],["2132",72808],["4112",71800],["2119",56241.5],["1112",49605.86],["4122",43000],["1122",36330],["4111",32500],["1386",27726.04],["2111",21750],["1387",10866.85],["1341",5400],["1334",4202.1],["2142",1849],["1361",280],["1381",221.04]],"economic_revenue_total_czk":4230175.71,"purpose_expenditure":[["6112",628444.8],["6171",564283.03],["3722",349112.98],["3631",210327],["2321",194151.41],["3745",162485.49],["3399",108463.76],["3412",108260],["3723",93445.23],["6399",36330],["6402",28615],["6114",16427],["6320",15338],["3314",9800],["3721",8803.69],["1039",8000],["3612",6848],["3419",587]],"purpose_expenditure_total_czk":2549722.39}},"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."}}}}