{"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:00275964","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275964","name":"Obec Olešnice","short_name":"Olešnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577367},"amounts":{"revenue_approved":10365800,"revenue_adjusted":12052863,"revenue_actual":12686333.52,"expense_approved":13289664,"expense_adjusted":18000377,"expense_actual":16136952.82,"tax_revenue":6370964.76,"nontax_revenue":680916.76,"capital_revenue":0,"transfer_revenue":5634452,"current_expense":5119686.5,"capital_expense":11017266.32,"budget_balance":-3450619.3,"cash_current":5436644.25,"cash_previous":7721563.55},"ratios":{"revenue_execution":1.05255768,"expense_execution":0.8964786,"balance_to_revenue":-0.271995,"cash_to_expense":0.3369065,"cash_yoy":-0.29591407,"capital_expense_share":0.68273524,"transfer_revenue_share":0.44413557},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275964/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275964"},"seo":{"slug":"olesnice-00275964","path":"/cz/municipalities/olesnice-00275964/"},"population":{"value":238,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10365800,"expenditure_czk":13289664,"financing_czk":2923864,"balance_czk":-2923864},{"stage":"revised","revenue_czk":12052863,"expenditure_czk":18000377,"financing_czk":5947514,"balance_czk":-5947514},{"stage":"actual","revenue_czk":12686333.52,"expenditure_czk":16136952.82,"financing_czk":3450619.3,"balance_czk":-3450619.3}],"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",10000000],["5169",670000],["5331",550000],["5023",520000],["5154",450000],["5021",200000],["5139",200000],["5171",156000],["5032",85000],["5162",70000],["5137",60000],["5364",50064],["5031",50000],["5323",42600],["5151",35000],["5329",32000],["5194",30000],["5141",20000],["5175",20000],["5163",15000],["5903",15000],["5167",10000],["5173",5000],["5136",2000],["5161",2000]],"economic_expenditure_total_czk":13289664,"economic_financing":[["8115",2923864]],"economic_financing_total_czk":2923864,"economic_revenue":[["4219",4000000],["1211",1830000],["1122",1400000],["1121",920000],["1111",650000],["2132",356000],["1511",330000],["1113",160000],["4122",155000],["1345",144000],["4111",80000],["4112",71800],["1112",50000],["2111",43000],["4121",40000],["1381",30000],["2112",20500],["1342",20000],["1386",20000],["2131",18000],["1387",10000],["2119",7500],["1341",5000],["2133",5000]],"economic_revenue_total_czk":10365800,"purpose_expenditure":[["6171",10844000],["6112",585000],["3111",550000],["5512",300000],["3722",250000],["3745",230000],["3631",160000],["2141",131000],["6402",50064],["2292",42600],["2310",40000],["3639",32000],["2212",30000],["3399",30000],["5213",15000]],"purpose_expenditure_total_czk":13289664},"revised":{"economic_expenditure":[["6121",11100000],["5154",1190000],["5169",940000],["5331",832188],["5365",802530],["5137",595000],["5023",520000],["5139",502000],["5151",433831],["5021",225000],["5171",186000],["5162",120000],["5032",85000],["5194",65000],["5175",62000],["5329",61000],["5364",50064],["5031",50000],["5323",42600],["5321",41330],["5141",40000],["5163",15000],["5903",15000],["5167",10000],["5366",7834],["5173",5000],["5136",2000],["5161",2000]],"economic_expenditure_total_czk":18000377,"economic_financing":[["8115",4747514],["8123",1200000]],"economic_financing_total_czk":5947514,"economic_revenue":[["4216",4500000],["1211",2230000],["1121",1081000],["1122",900000],["1111",800000],["4222",360000],["2132",356000],["1511",331000],["4116",282188],["2324",277000],["1345",224000],["1113",162000],["4111",112500],["4112",71800],["1112",70000],["1386",48000],["1342",45000],["2111",44000],["1381",30000],["4121",30000],["2141",24375],["1387",21000],["2112",20500],["2131",18000],["2119",7500],["2133",5000],["1341",2000]],"economic_revenue_total_czk":12052863,"purpose_expenditure":[["5512",10534000],["6171",2931146],["3111",832188],["6399",802530],["3631",660000],["6112",585000],["2310",434831],["3722",350000],["2141",291000],["3745",280000],["3639",61000],["6402",57898],["3399",50000],["2292",42600],["2212",30000],["6114",28184],["3391",15000],["5213",15000]],"purpose_expenditure_total_czk":18000377},"actual":{"economic_expenditure":[["6121",10830446.32],["5169",855994.18],["5365",802530],["5331",732188],["5137",539520.73],["5023",531654],["5154",486040.48],["5139",281012.98],["5021",217968],["6122",186820],["5171",117832.14],["5151",65403],["5194",63895.13],["5329",60500],["5032",57370],["5031",51381],["5364",50064],["5175",47842],["5323",42600],["5321",41330],["5162",35221.13],["5141",29409.33],["5366",7834],["5163",1165.4],["5161",931]],"economic_expenditure_total_czk":16136952.82,"economic_financing":[["8115",2284919.3],["8123",1200000],["8124",-34300]],"economic_financing_total_czk":3450619.3,"economic_revenue":[["4216",4500000],["1211",2444548.23],["1121",1312589.8],["1111",883270.01],["1122",802530],["1511",401511.92],["4121",380000],["4222",360000],["2324",313720.43],["2132",299525],["4116",282188],["1345",174721],["1113",173168.06],["1112",85491.64],["4112",71800],["1386",47800.34],["4111",32500],["1342",25140],["2141",24375],["2111",20806.33],["1387",18738.06],["2131",16730],["4171",7964],["2112",5760],["1341",1100],["1381",355.7]],"economic_revenue_total_czk":12686333.52,"purpose_expenditure":[["5512",10170677.68],["6171",2751654.26],["6399",802530],["3111",732188],["6112",585537],["3722",327419.23],["3745",280221.5],["2141",151091.15],["2310",63544],["3639",60500],["6402",57898],["3399",48895.13],["2292",42600],["3631",33343.67],["3391",15000],["6114",13853.2]],"purpose_expenditure_total_czk":16136952.82}},"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."}}}}