{"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:00234737","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234737","name":"Obec Olovnice","short_name":"Olovnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":532673},"amounts":{"revenue_approved":13647930,"revenue_adjusted":16208082.26,"revenue_actual":16152448.18,"expense_approved":13647930,"expense_adjusted":17855567.56,"expense_actual":16167677.71,"tax_revenue":12596918.96,"nontax_revenue":1297748.96,"capital_revenue":0,"transfer_revenue":2257780.26,"current_expense":10161728.89,"capital_expense":6005948.82,"budget_balance":-15229.53,"cash_current":2377254.8,"cash_previous":2392172.33},"ratios":{"revenue_execution":0.99656751,"expense_execution":0.90546983,"balance_to_revenue":-0.00094286,"cash_to_expense":0.14703749,"cash_yoy":-0.00623598,"capital_expense_share":0.37147876,"transfer_revenue_share":0.13977945},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234737/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234737"},"seo":{"slug":"olovnice","path":"/cz/municipalities/olovnice/"},"population":{"value":576,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13647930,"expenditure_czk":13647930,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":16208082.26,"expenditure_czk":17855567.56,"financing_czk":1647485.3,"balance_czk":-1647485.3},{"stage":"actual","revenue_czk":16152448.18,"expenditure_czk":16167677.71,"financing_czk":15229.53,"balance_czk":-15229.53}],"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",2785000],["6121",2500000],["5171",2380000],["5023",1300000],["5011",920000],["5901",622228],["5031",447000],["5331",375000],["5154",306000],["5153",222000],["5365",220000],["5032",199500],["5151",193000],["5222",148000],["5021",140000],["5499",123000],["5139",93000],["5163",73500],["5042",73300],["5323",73252],["5168",71000],["5321",45000],["5137",44000],["5162",40000],["5175",34000],["5156",30000],["5194",25000],["5041",20000],["5192",20000],["5362",20000],["5132",15000],["5173",15000],["5179",15000],["5903",15000],["5138",11000],["5167",10000],["6130",10000],["5221",5000],["5038",3650],["5161",3500],["5136",2000]],"economic_expenditure_total_czk":13647930,"economic_revenue":[["1211",5354000],["1121",2727000],["1111",1958000],["1511",910000],["2132",445030],["2324",398000],["1345",360000],["2111",351600],["1113",345000],["1122",220000],["1112",164000],["4112",131500],["1386",85000],["1387",50000],["4111",31500],["2131",30000],["2321",27000],["1341",18000],["1361",15000],["2112",13800],["1334",6000],["2119",5000],["2310",1000],["3122",1000],["2141",500]],"economic_revenue_total_czk":13647930,"purpose_expenditure":[["6171",2617950],["2212",2115000],["6112",1669000],["3745",1459500],["3631",790000],["3111",717000],["3725",581500],["3639",537000],["3726",520000],["3722",481000],["3612",387000],["3399",364000],["2219",305000],["3419",256228],["6399",240000],["3635",100000],["3723",85000],["2294",73252],["6310",70000],["2115",65000],["2321",60000],["3721",50000],["6114",31500],["3113",30000],["5213",15000],["5512",15000],["1014",8000],["3421",5000]],"purpose_expenditure_total_czk":13647930,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",6398593],["5169",3068010.79],["5171",1560572],["5023",1308500],["5011",1041500],["5031",475700],["5331",375000],["5154",370600],["5139",318700],["5336",288237.59],["5365",283000],["5151",260600],["5153",222000],["5021",221375.92],["5032",215000],["5222",212900],["5499",139200],["6122",126000],["5137",112800],["5168",98000],["5042",88100],["5163",73500],["5323",73252],["5192",53700],["5901",50428],["5175",46980],["5321",45300],["5162",43400],["5194",31600],["5156",30000],["5811",30000],["5041",20000],["5172",20000],["5362",20000],["5132",15000],["5173",15000],["5179",15000],["5903",15000],["5364",14068.26],["5138",11000],["5167",10000],["5221",10000],["6130",10000],["5164",8000],["5038",4450],["5161",3500],["5136",2000]],"economic_expenditure_total_czk":17855567.56,"economic_financing":[["8115",1647485.3]],"economic_financing_total_czk":1647485.3,"economic_revenue":[["1211",5354000],["1121",2752300],["1111",1958000],["4216",1693632.47],["1511",1060000],["2132",603030],["2111",420300],["4116",406791.87],["2324",398000],["1345",360000],["1113",345000],["1122",283000],["1112",164000],["4112",136800],["1386",85000],["1387",50000],["2131",30000],["2321",27000],["4111",20555.92],["1341",18000],["1361",15000],["2112",13800],["1334",6000],["2119",5000],["2310",1000],["3122",1000],["2141",500],["2229",372]],"economic_revenue_total_czk":16208082.26,"purpose_expenditure":[["2219",2735265.01],["2212",2445527.99],["6171",2371450],["6112",1670700],["3745",1620700],["3111",1181237.59],["3631",790000],["2321",756100],["3639",586300],["3725",561500],["3726",559700],["3722",481000],["3612",391000],["3419",359372],["6399",303000],["3399",275928],["2115",243110.79],["3635",100000],["3723",85000],["2294",73252],["6310",70000],["3721",56000],["3113",30000],["3632",30000],["6114",22355.92],["5213",15000],["5512",15000],["6402",14068.26],["1014",8000],["3421",5000]],"purpose_expenditure_total_czk":17855567.56},"actual":{"economic_expenditure":[["6121",5880653.32],["5169",2685575.12],["5023",1308454],["5171",1177180.97],["5011",1041419],["5031",465518],["5331",375000],["5154",332966.83],["5336",288237.59],["5365",282870],["5139",275770.9],["5151",242363],["5021",215441],["5032",214790],["5222",212755.26],["5153",210096],["5499",138000],["6122",125295.5],["5168",92953.61],["5042",88097.33],["5323",72922],["5163",65720.21],["5192",51460],["5137",48689.27],["5162",43382.45],["5175",42524.19],["5321",39058],["5156",28388.76],["5811",21413.28],["5172",19421],["5194",19081.1],["5364",14068.26],["5041",12609.77],["5164",7900],["5167",7090],["5132",5739.87],["5362",-5523],["5173",5352],["5221",5000],["5038",4388],["5179",4141.12],["5161",1414]],"economic_expenditure_total_czk":16167677.71,"economic_financing":[["8115",14917.53],["8901",312]],"economic_financing_total_czk":15229.53,"economic_revenue":[["1211",5336236.52],["1121",2857862.99],["1111",1954796.22],["4216",1693632.47],["1511",1065687.12],["2132",613748],["4116",406791.87],["1113",377676.38],["1345",361860],["2111",342821],["2324",292499.51],["1122",282870],["1112",186268.81],["4112",136800],["1386",104118.58],["1387",40806.84],["2131",34802],["4111",20555.92],["1341",15250],["2119",11657],["1361",7710],["1334",4950.9],["2226",1000],["1381",824.6],["2321",530],["2229",372],["2141",229.45],["2112",90]],"economic_revenue_total_czk":16152448.18,"purpose_expenditure":[["2219",2729701.87],["2212",2438180.55],["6171",2220729.57],["6112",1670147.34],["3745",1490913.63],["3111",1166058.09],["2321",715902.5],["3726",559692.2],["3725",552266.05],["3631",446579.8],["3722",445729.29],["3639",313207.53],["3419",284682.26],["6399",277347],["2115",243027],["3399",139076.37],["3612",119715],["2294",72922],["6310",65720.21],["3723",59707.04],["3721",55551.95],["3113",23758],["3632",21413.28],["6114",20555.92],["5512",15000],["6402",14068.26],["3421",3025],["1014",3000]],"purpose_expenditure_total_czk":16167677.71}},"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."}}}}