{"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:00511498","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00511498","name":"Obec Zlátenka","short_name":"Zlátenka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":598666},"amounts":{"revenue_approved":1588154,"revenue_adjusted":2606641.45,"revenue_actual":2112141.9,"expense_approved":1151440,"expense_adjusted":2465273,"expense_actual":2131633.52,"tax_revenue":1270720.16,"nontax_revenue":543421.74,"capital_revenue":0,"transfer_revenue":298000,"current_expense":1465231.52,"capital_expense":666402,"budget_balance":-19491.62,"cash_current":1354513.53,"cash_previous":1374005.15},"ratios":{"revenue_execution":0.81029246,"expense_execution":0.86466429,"balance_to_revenue":-0.00922837,"cash_to_expense":0.63543452,"cash_yoy":-0.01418599,"capital_expense_share":0.31262503,"transfer_revenue_share":0.14108901},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00511498/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00511498"},"seo":{"slug":"zlatenka","path":"/cz/municipalities/zlatenka/"},"population":{"value":45,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1588154,"expenditure_czk":1151440,"financing_czk":-436714,"balance_czk":436714},{"stage":"revised","revenue_czk":2606641.45,"expenditure_czk":2465273,"financing_czk":-141368.45,"balance_czk":141368.45},{"stage":"actual","revenue_czk":2112141.9,"expenditure_czk":2131633.52,"financing_czk":19491.62,"balance_czk":-19491.62}],"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":[["5023",390000],["5169",304000],["5329",108000],["5154",87840],["5021",58000],["5171",45000],["5032",35100],["5137",35000],["5139",25000],["5168",23000],["5163",19000],["5194",6000],["5156",5000],["5175",5000],["5173",3000],["5166",2000],["5161",500]],"economic_expenditure_total_czk":1151440,"economic_financing":[["8115",-436714]],"economic_financing_total_czk":-436714,"economic_revenue":[["1211",515000],["1121",212000],["4222",193700],["1511",190000],["1111",145200],["2111",142000],["4112",71800],["1345",36994],["1113",30250],["1112",12200],["2324",10000],["2131",8700],["2132",6000],["1381",5500],["1386",5000],["1387",3000],["1341",710],["2141",100]],"economic_revenue_total_czk":1588154,"purpose_expenditure":[["6112",428100],["6171",289300],["2310",153800],["3722",100000],["2321",80000],["3636",54000],["3631",15240],["6320",15000],["3745",6000],["3900",6000],["6310",4000]],"purpose_expenditure_total_czk":1151440},"revised":{"economic_expenditure":[["6121",700000],["6122",440000],["5023",390000],["5169",344689],["5137",124000],["5329",108000],["5154",87840],["5021",68000],["5171",45000],["5139",37844],["5032",35100],["5168",23000],["5163",19000],["5175",10000],["5173",8000],["5365",6300],["5194",6000],["5156",5000],["5223",5000],["5166",2000],["5161",500]],"economic_expenditure_total_czk":2465273,"economic_financing":[["8115",-141368.45]],"economic_financing_total_czk":-141368.45,"economic_revenue":[["1211",515000],["3121",400000],["4213",352000],["1121",260617.84],["1511",235334.35],["4222",193700],["1111",182111],["2111",152000],["4112",71800],["4113",47200],["1345",36994],["1113",34750],["4111",32500],["2324",27571],["1112",16987.17],["1386",9494.73],["2131",8700],["2212",7500],["1122",6300],["2132",6000],["1381",5500],["1387",3721.36],["1341",710],["2141",150]],"economic_revenue_total_czk":2606641.45,"purpose_expenditure":[["2310",853800],["3745",505000],["6112",428100],["6171",289300],["2321",80000],["3722",75000],["3636",68520],["3723",41169],["2219",30000],["6114",30000],["3631",15240],["6320",15000],["1032",10000],["6399",6300],["3900",6000],["4379",5000],["6310",4000],["3632",2844]],"purpose_expenditure_total_czk":2465273},"actual":{"economic_expenditure":[["5171",460994.97],["5023",389821],["6121",308000],["6123",296631.5],["5169",169912.3],["5329",161653.58],["6122",61770.5],["5137",55806],["5154",53309.81],["5021",41594],["5032",35229],["5139",30258.83],["5163",14798.4],["5172",10500],["5168",8991],["5156",6688.53],["5365",6300],["5019",5658],["5175",5331.1],["5223",5000],["5039",1914],["5173",713],["5161",400],["5031",358]],"economic_expenditure_total_czk":2131633.52,"economic_financing":[["8115",19491.62]],"economic_financing_total_czk":19491.62,"economic_revenue":[["1211",486703.23],["2321",400000],["1121",260617.84],["1511",235334.35],["4222",193700],["1111",182111],["2111",109025],["4112",71800],["1113",34445.01],["1345",34380],["4111",32500],["2324",21271],["1112",16987.17],["1386",9494.73],["2212",7500],["1122",6300],["2132",5500],["1387",3721.36],["1341",550],["2141",125.74],["1381",75.47]],"economic_revenue_total_czk":2112141.9,"purpose_expenditure":[["2310",807822.09],["3745",429564.03],["6112",424921],["6171",209633.8],["3636",66245],["3722",56696.57],["3723",40561.56],["2219",27225],["6114",22827],["6320",10995],["2321",8707.77],["6399",6300],["3631",6247.3],["4379",5000],["6310",3803.4],["3632",2844],["1032",2240]],"purpose_expenditure_total_czk":2131633.52}},"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."}}}}