{"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:00302791","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302791","name":"Obec Kolšov","short_name":"Kolšov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":536733},"amounts":{"revenue_approved":18080700,"revenue_adjusted":20268310.52,"revenue_actual":19241013.51,"expense_approved":17080691.2,"expense_adjusted":19685052.52,"expense_actual":14211018.22,"tax_revenue":14292642.68,"nontax_revenue":3402206.91,"capital_revenue":51700,"transfer_revenue":1494463.92,"current_expense":11482627.71,"capital_expense":2728390.51,"budget_balance":5029995.29,"cash_current":35111871.27,"cash_previous":30524210.38},"ratios":{"revenue_execution":0.94931511,"expense_execution":0.72191924,"balance_to_revenue":0.2614205,"cash_to_expense":2.47074986,"cash_yoy":0.15029581,"capital_expense_share":0.1919912,"transfer_revenue_share":0.07767075},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302791/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302791"},"seo":{"slug":"kolsov","path":"/cz/municipalities/kolsov/"},"population":{"value":699,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18080700,"expenditure_czk":17080691.2,"financing_czk":-1000008.8,"balance_czk":1000008.8},{"stage":"revised","revenue_czk":20268310.52,"expenditure_czk":19685052.52,"financing_czk":-583258,"balance_czk":583258},{"stage":"actual","revenue_czk":19241013.51,"expenditure_czk":14211018.22,"financing_czk":-5029995.29,"balance_czk":5029995.29}],"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":[["5171",2894000],["5151",2200000],["5023",2000000],["5169",1568030],["5011",1400000],["5362",1001000],["6121",897858.2],["5331",800000],["5031",580000],["5155",400000],["5139",392500],["5032",370000],["5154",282000],["5163",270000],["6122",230000],["5499",210000],["5901",200000],["5137",195000],["5323",150000],["5021",117000],["5168",85000],["5156",82000],["5194",71825],["5132",50000],["5141",50000],["5162",50000],["5179",50000],["5222",50000],["5492",50000],["5167",46800],["5175",37000],["5329",34175],["5166",30000],["5172",30000],["6111",30000],["5173",24500],["5223",22000],["5161",20000],["5903",20000],["5321",18000],["5136",15000],["5339",15000],["5165",13200],["5909",13000],["5038",8000],["5364",7803]],"economic_expenditure_total_czk":17080691.2,"economic_financing":[["8124",-1000008.8]],"economic_financing_total_czk":-1000008.8,"economic_revenue":[["1211",6700000],["1121",3500000],["2111",2392300],["1111",2300000],["1113",600000],["1345",550000],["1511",350000],["1122",300000],["2141",261000],["2324",200000],["4112",173400],["2132",171000],["1112",160000],["3111",100000],["1386",82500],["2131",48000],["1387",34500],["4111",32000],["1334",30000],["1361",29000],["1381",28000],["1341",20000],["2328",13000],["1343",4000],["1335",1000],["2133",1000]],"economic_revenue_total_czk":18080700,"purpose_expenditure":[["6171",3306000],["6112",2565000],["3632",2004000],["2321",1624000],["2310",1230000],["6399",1000000],["3113",950000],["3412",717858.2],["3319",480000],["3722",415000],["3111",400000],["3725",300000],["3399",273200],["6310",260000],["3639",236000],["3612",180000],["3745",180000],["2292",150000],["3723",133500],["5512",127030],["3631",120000],["2219",100000],["2212",70000],["6320",60000],["3419",50000],["3314",33500],["6117",32000],["3330",22000],["3721",20000],["5213",20000],["6409",13000],["6402",7803],["5212",800]],"purpose_expenditure_total_czk":17080691.2},"revised":{"economic_expenditure":[["6121",2776105.75],["5151",2194000],["5169",2071653],["5011",2000000],["5023",2000000],["5171",1485078.04],["5362",916580],["5331",823692],["5031",790500],["5336",589425.59],["5032",430000],["5155",406000],["5139",391000],["5163",310000],["5154",285355],["5499",263500],["6122",223499.96],["5323",150000],["5021",147955],["5194",107349],["5213",100000],["5901",97345.5],["5168",85000],["5365",84420],["6111",82581],["5156",82000],["5137",77000],["5179",65000],["5223",56000],["5132",50000],["5141",50000],["5162",50000],["5222",50000],["5492",50000],["5167",46800],["5329",34175],["5173",31410],["5166",30000],["5172",30000],["5175",27356],["5161",20155],["5903",20000],["5909",19668.68],["5321",18000],["5136",15027],["5339",15000],["5165",13200],["5038",8000],["5364",7803],["6130",4593],["5189",2000],["5019",616],["5039",209]],"economic_expenditure_total_czk":19685052.52,"economic_financing":[["8124",-583258]],"economic_financing_total_czk":-583258,"economic_revenue":[["1211",6700000],["1121",3500000],["2111",2604972.6],["1111",2462000],["4222",700000],["1113",600000],["4116",589425.59],["1345",550000],["2324",468372],["1511",406000],["1122",300000],["2141",286000],["1112",228102],["2132",194400],["4112",167800],["1386",132500],["3111",100000],["2131",59000],["1387",54500],["4111",37238.33],["1334",30000],["1361",29000],["1381",28000],["1341",20000],["2328",15000],["1343",4000],["1335",1000],["2133",1000]],"economic_revenue_total_czk":20268310.52,"purpose_expenditure":[["6171",5228629.01],["6112",2565000],["2321",1624000],["3113",1562817.59],["2310",1230000],["3639",1096000],["6399",1000000],["3412",717858.2],["3632",703736.04],["3722",485000],["3319",480000],["3111",404345],["3725",373800],["3745",273900],["3399",273200],["6310",260000],["3723",194510],["3612",181000],["3631",160392],["2292",150000],["5512",140030],["2219",124500],["6320",100000],["3330",56000],["2212",54500],["3419",50000],["3314",40238],["6114",33480],["6117",31845],["3726",22000],["3721",20000],["5213",20000],["6409",19668.68],["6402",7803],["5212",800]],"purpose_expenditure_total_czk":19685052.52},"actual":{"economic_expenditure":[["6121",2500297.55],["5011",1874069],["5151",1675187],["5169",1662434.57],["5023",1165100],["5331",823692],["5031",681288],["5336",589425.59],["5171",513647.36],["5155",314933.72],["5032",276112],["5154",254308.86],["6122",223499.96],["5499",216768.32],["5139",172130.68],["5323",141028.6],["5362",126203],["5163",114215.5],["5213",100000],["5194",99323.27],["5168",84986],["5365",84420],["5021",56027],["5137",53416.7],["5222",50000],["5156",49030],["5162",41676.76],["5492",39000],["5167",35380],["5223",28000],["5173",27888],["5175",24734],["5132",22758],["5329",17725],["5179",16161.68],["5136",13697],["5165",11144],["5339",10800],["5038",7826],["6130",4593],["5161",3311],["5189",2000],["5141",1944.1],["5019",616],["5039",209],["5909",10]],"economic_expenditure_total_czk":14211018.22,"economic_financing":[["8115",-4587660.89],["8124",-583258],["8901",140923.6]],"economic_financing_total_czk":-5029995.29,"economic_revenue":[["1211",6535529.25],["1121",3499521.22],["2111",2509166.43],["1111",2366666.26],["4222",700000],["4116",589425.59],["1345",512204],["1113",462528.72],["1511",405786.82],["2324",368311],["2141",285732.81],["1112",228101.75],["2132",194326],["4112",167800],["1386",127499.11],["1122",84420],["3111",51700],["1387",49969.71],["2131",44176.67],["4111",37238.33],["1341",15590],["1361",3350],["1381",1014.04],["2133",484],["1334",433.8],["1335",28],["2328",10]],"economic_revenue_total_czk":19241013.51,"purpose_expenditure":[["6171",4643840.36],["6112",1501854.91],["3113",1462917.59],["2321",1136538.74],["2310",897752.6],["3639",800571.17],["3412",472050],["3722",456406.54],["3319",448610.41],["3111",404345],["3725",335736.12],["3745",214117.24],["6399",210071],["3723",194416.16],["3399",184487.27],["3631",142495.56],["2292",141028.6],["2219",113514],["6320",90997],["5512",72668.78],["3612",72489],["3419",50000],["3314",36510],["6114",33306],["3330",28000],["6310",25162.6],["3726",21089.32],["2212",13975.5],["3632",6056.75],["6409",10]],"purpose_expenditure_total_czk":14211018.22}},"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."}}}}