{"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:00278483","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278483","name":"Obec Zlatá Olešnice","short_name":"Zlatá Olešnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579866},"amounts":{"revenue_approved":6953000,"revenue_adjusted":12938558.35,"revenue_actual":12816691.49,"expense_approved":10953000,"expense_adjusted":16624396.96,"expense_actual":14780199.94,"tax_revenue":6250967.62,"nontax_revenue":1528557.52,"capital_revenue":20000,"transfer_revenue":5017166.35,"current_expense":7138523.8,"capital_expense":7641676.14,"budget_balance":-1963508.45,"cash_current":2124321.48,"cash_previous":1967829.93},"ratios":{"revenue_execution":0.99058111,"expense_execution":0.88906683,"balance_to_revenue":-0.15319932,"cash_to_expense":0.14372752,"cash_yoy":0.07952494,"capital_expense_share":0.51702116,"transfer_revenue_share":0.39145565},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278483/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278483"},"seo":{"slug":"zlata-olesnice-00278483","path":"/cz/municipalities/zlata-olesnice-00278483/"},"population":{"value":210,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6953000,"expenditure_czk":10953000,"financing_czk":4000000,"balance_czk":-4000000},{"stage":"revised","revenue_czk":12938558.35,"expenditure_czk":16624396.96,"financing_czk":3685838.61,"balance_czk":-3685838.61},{"stage":"actual","revenue_czk":12816691.49,"expenditure_czk":14780199.94,"financing_czk":1963508.45,"balance_czk":-1963508.45}],"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",4500000],["5011",1340000],["5169",960000],["5365",720000],["5023",650000],["5031",577500],["5154",356000],["5021",355000],["5139",256000],["5171",253000],["5032",197500],["5163",197500],["5137",165000],["5166",80000],["5162",60000],["5168",60000],["5161",50000],["5175",40000],["5903",40000],["5156",30000],["5167",16000],["5194",15000],["5172",10000],["5038",9000],["5173",5000],["5221",2500],["5136",2000],["5165",2000],["5179",2000],["5229",1000],["5321",1000]],"economic_expenditure_total_czk":10953000,"economic_financing":[["8123",4000000]],"economic_financing_total_czk":4000000,"economic_revenue":[["1211",2200000],["1121",1200000],["1111",800000],["2111",708000],["1122",700000],["1511",500000],["2132",181000],["1113",150000],["2321",110000],["1345",100000],["2324",100000],["4112",70000],["1112",60000],["1381",30000],["1386",20000],["1387",10000],["1341",5000],["1335",3000],["2131",3000],["1361",2000],["2112",1000]],"economic_revenue_total_czk":6953000,"purpose_expenditure":[["2310",4265000],["3115",1800000],["6171",1223000],["6112",871000],["6399",700000],["2212",680000],["3745",415000],["3722",210000],["6310",155000],["3631",150000],["3419",118000],["3639",52000],["3319",50000],["3612",50000],["6320",41500],["2321",40000],["5213",40000],["3421",30000],["3739",20000],["5512",20000],["3399",10000],["3632",10000],["2141",2500]],"purpose_expenditure_total_czk":10953000},"revised":{"economic_expenditure":[["6121",7544766.12],["5169",1603800],["5011",1595000],["5023",770000],["5365",765000],["5031",605500],["6123",513000],["5154",449000],["5021",442000],["6130",340000],["5139",305000],["5171",266000],["5032",237500],["5137",202000],["5163",198500],["5141",126000],["5166",100000],["5175",85000],["5168",79000],["5194",79000],["5162",62000],["5161",50000],["5903",40000],["5364",38997.84],["5156",30000],["5167",26000],["5164",17000],["5172",10000],["5192",10000],["5038",9000],["5134",6000],["5173",5000],["5179",4000],["5321",2173],["5221",2160],["5136",2000],["5165",2000],["5229",1000],["5363",1000]],"economic_expenditure_total_czk":16624396.96,"economic_financing":[["8123",4000000],["8115",-314161.39]],"economic_financing_total_czk":3685838.61,"economic_revenue":[["4216",3486436.55],["1211",2292000],["4116",1426429.8],["1121",1227000],["2111",944444],["1111",831000],["1122",745000],["1511",731000],["2321",217938],["2324",210000],["2132",186000],["1113",163000],["1345",103000],["1112",80000],["4112",71800],["1386",49000],["4111",32500],["1381",30000],["1334",20000],["1387",20000],["3113",20000],["2131",19000],["2310",15000],["2119",7000],["1341",5000],["1335",3000],["1361",2000],["2112",1000],["2141",10]],"economic_revenue_total_czk":12938558.35,"purpose_expenditure":[["2310",6768766.12],["3115",1967800],["6171",1627173],["3639",1094000],["6112",1002000],["3419",882000],["6399",745000],["2212",681000],["3745",598000],["6310",281000],["3722",269000],["3319",205000],["3631",179000],["3612",50000],["6320",42500],["2321",40000],["5213",40000],["6402",38997.84],["3421",30000],["6114",21000],["3739",20000],["5512",20000],["3399",10000],["3632",10000],["2141",2160]],"purpose_expenditure_total_czk":16624396.96},"actual":{"economic_expenditure":[["6121",6791799.14],["5011",1517268],["5169",1460559.3],["5023",767655],["5365",762052],["5031",578210],["6123",512877],["5154",418826.83],["5021",396282],["6130",337000],["5032",220523],["5139",198087.28],["5141",125971.05],["5166",93001],["5171",89057.14],["5168",78501.54],["5175",74115],["5137",71957.52],["5194",62964.5],["5162",61553],["5163",47515.8],["5364",38997.84],["5167",17701],["5156",15958],["5164",15765],["5038",7271],["5134",5655],["5161",4288],["5179",3440],["5321",2173],["5221",2160],["5229",1000],["5363",15]],"economic_expenditure_total_czk":14780199.94,"economic_financing":[["8123",2120000],["8115",-156491.55]],"economic_financing_total_czk":1963508.45,"economic_revenue":[["4216",3486436.55],["1211",2291021.06],["4116",1426429.8],["1121",1226883.65],["2111",900828],["1111",830714.18],["1122",743190],["1511",730981.93],["2321",217938],["2324",187889.27],["2132",180903],["1113",162144.75],["1345",102189],["1112",79966.99],["4112",71800],["1386",44696.82],["4111",32500],["3113",20000],["2131",18398],["1387",17518.53],["1334",16782.9],["2310",14640],["2119",7000],["1335",2633.2],["1341",1500],["2112",960],["1361",390],["1381",354.61],["2141",1.25]],"economic_revenue_total_czk":12816691.49,"purpose_expenditure":[["2310",6408486.32],["3115",1791714.24],["6171",1501926.43],["3639",1067444.9],["6112",998228.22],["3419",773507],["6399",743190],["3745",496853.86],["3722",268419.46],["3319",200210.56],["3631",143016.3],["2212",134423.8],["6310",131664.85],["6320",41822],["6402",38997.84],["6114",19272.16],["3739",18862],["2141",2160]],"purpose_expenditure_total_czk":14780199.94}},"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."}}}}