{"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:00262625","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262625","name":"Obec Zlatá Olešnice","short_name":"Zlatá Olešnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563862},"amounts":{"revenue_approved":12987800,"revenue_adjusted":17975301.04,"revenue_actual":18454441.3,"expense_approved":12987800,"expense_adjusted":22975301.04,"expense_actual":20830782.85,"tax_revenue":13236100.34,"nontax_revenue":2459860.92,"capital_revenue":1270555,"transfer_revenue":1487925.04,"current_expense":16069016.46,"capital_expense":4761766.39,"budget_balance":-2376341.55,"cash_current":11428568.51,"cash_previous":13804910.06},"ratios":{"revenue_execution":1.02665548,"expense_execution":0.90665984,"balance_to_revenue":-0.128768,"cash_to_expense":0.54863845,"cash_yoy":-0.17213742,"capital_expense_share":0.22859277,"transfer_revenue_share":0.08062694},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262625/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262625"},"seo":{"slug":"zlata-olesnice","path":"/cz/municipalities/zlata-olesnice/"},"population":{"value":502,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12987800,"expenditure_czk":12987800,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":17975301.04,"expenditure_czk":22975301.04,"financing_czk":5000000,"balance_czk":-5000000},{"stage":"actual","revenue_czk":18454441.3,"expenditure_czk":20830782.85,"financing_czk":2376341.55,"balance_czk":-2376341.55}],"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",2960000],["5011",1814010],["5154",1346560],["5171",1249640],["5023",750000],["5331",720000],["5159",600360],["5139",555500],["5031",460000],["5329",400000],["5362",400000],["5021",320000],["5164",300000],["5163",258000],["5156",180000],["5032",175000],["5323",100000],["5175",80000],["5138",70000],["5162",60000],["5136",43000],["5155",35000],["5194",23000],["5161",20000],["5229",20000],["5166",19000],["5167",15000],["5132",6000],["5173",4000],["5511",2730],["5901",1000]],"economic_expenditure_total_czk":12987800,"economic_revenue":[["1211",4800000],["1121",2500000],["1111",1500000],["2132",940000],["1511",850000],["2111",808500],["1345",600000],["1113",380000],["1343",205000],["4112",122100],["1112",105000],["1342",73000],["1221",64000],["1381",25000],["1344",10000],["1341",5000],["1361",200]],"economic_revenue_total_czk":12987800,"purpose_expenditure":[["6171",2997000],["3612",1500000],["6112",1000000],["3745",900000],["3639",886740],["3722",850000],["3412",812260],["3113",720000],["2310",500000],["3631",500000],["2212",400000],["6399",400000],["2279",300000],["5512",300000],["6320",250000],["3329",240000],["3613",200000],["2294",100000],["3399",43000],["3314",30000],["3419",20000],["3319",13500],["1036",10000],["6310",8000],["3632",6300],["5212",1000]],"purpose_expenditure_total_czk":12987800,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",3739224],["5171",3470885.49],["6121",2600300],["6122",1953900],["5011",1638430],["5154",1159560],["5023",1093390],["5139",978700],["5021",753500],["5331",720000],["5031",667000],["5336",579681.04],["5329",388000],["5137",325306],["5362",298000],["5032",297400],["5163",288030],["5156",279000],["6129",250000],["5164",216000],["5159",205360],["5493",203140],["5175",137000],["5364",113164.51],["5323",100600],["6201",100000],["5138",80000],["5162",70000],["5494",58000],["5136",33000],["5194",33000],["5161",20000],["5229",20000],["5166",19000],["5904",16000],["5365",15000],["5167",12000],["5499",11000],["5038",10000],["5132",10000],["5173",4000],["5511",2730],["5321",2000],["5363",2000],["5191",1000],["5901",1000]],"economic_expenditure_total_czk":22975301.04,"economic_financing":[["8115",5000000]],"economic_financing_total_czk":5000000,"economic_revenue":[["1211",5380000],["1121",2500000],["1111",1844000],["3111",1275455],["2132",1182200],["2111",1027655],["1511",908000],["4116",804612.04],["1345",732000],["4122",436306],["1113",380000],["2324",281173],["1343",205000],["1112",154000],["2112",123000],["4112",119600],["1386",105500],["4111",97500],["1335",94400],["1221",77100],["1342",73000],["2321",55000],["1387",41300],["4222",30000],["1381",25000],["1344",12000],["1341",8300],["1361",3200]],"economic_revenue_total_czk":17975301.04,"purpose_expenditure":[["3612",4132048.49],["6171",3553547],["3329",2832210],["2279",2199000],["6112",1368390],["3113",1324681.04],["3639",1315560],["3722",1198000],["3745",815031],["2310",809473],["5512",634306],["3412",632260],["3631",500000],["2212",406700],["6399",398000],["6320",270000],["6402",113164.51],["2294",100600],["3613",100000],["6114",97500],["3399",43000],["3314",40000],["3319",20500],["3419",20000],["6310",18030],["6409",16000],["1036",10000],["3632",6300],["5212",1000]],"purpose_expenditure_total_czk":22975301.04},"actual":{"economic_expenditure":[["5169",3479061.29],["5171",3004548.22],["6121",2550039.5],["6122",1910019.89],["5011",1544427],["5023",1066564],["5154",936938.72],["5139",866381.84],["5331",720000],["5031",643349],["5021",625906],["5336",576581.04],["5329",379782],["5163",285294.88],["5137",273179.21],["5032",267634],["5156",232529],["6129",201707],["5159",201578.86],["5493",200000],["5362",118231],["5364",113071.51],["5323",100600],["6201",100000],["5175",99809],["5138",78871],["5494",57409],["5162",34205.05],["5194",31471],["5136",17864.3],["5164",16016.6],["5904",16000],["5365",14640],["5229",13541],["5499",10800],["5166",10000],["5161",9702],["5132",8327],["5038",7841],["5321",2800],["5173",2197],["5363",1300],["5191",564.94]],"economic_expenditure_total_czk":20830782.85,"economic_financing":[["8115",2376341.55]],"economic_financing_total_czk":2376341.55,"economic_revenue":[["1211",5423032.18],["1121",2901815.05],["1111",1974151.03],["3111",1270555],["2132",1177628.98],["1511",1024555.13],["4116",804612.04],["1345",794179.47],["2111",706145],["4122",436213],["1113",383705.07],["2324",287919.22],["1112",189178.18],["1343",137073],["2112",122580],["4112",119600],["2321",107000],["1386",105721.19],["4111",97500],["1335",94333.66],["1221",77024],["1342",62212],["1387",41437.52],["2129",38587.72],["4222",30000],["2212",20000],["1344",11241],["1341",8920],["1361",6655],["1381",854.46],["1382",12.4]],"economic_revenue_total_czk":18454441.3,"purpose_expenditure":[["3612",3899371.82],["6171",3392756.54],["3329",2695799.05],["2279",1976529.95],["6112",1327627],["3113",1312793.04],["3639",1145514.85],["3722",943083.6],["3745",780078.32],["2310",711483.28],["3412",630566.41],["3631",471920.18],["5512",442907.46],["6320",267907],["2212",227074],["6399",218231],["6402",113071.51],["2294",100600],["6114",52527.97],["3399",27033],["3314",24115.3],["3613",20111.69],["6310",17387.88],["3319",16292],["6409",16000]],"purpose_expenditure_total_czk":20830782.85}},"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."}}}}