{"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:42634601","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"42634601","name":"Obec Olší","short_name":"Olší","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587214},"amounts":{"revenue_approved":2056300,"revenue_adjusted":3800844,"revenue_actual":3817237.37,"expense_approved":2469500,"expense_adjusted":5507124,"expense_actual":4311740.78,"tax_revenue":1846277.1,"nontax_revenue":211206.27,"capital_revenue":0,"transfer_revenue":1759754,"current_expense":2523308.97,"capital_expense":1788431.81,"budget_balance":-494503.41,"cash_current":1250805.1,"cash_previous":1745308.51},"ratios":{"revenue_execution":1.00431309,"expense_execution":0.78293875,"balance_to_revenue":-0.12954484,"cash_to_expense":0.29009283,"cash_yoy":-0.28333295,"capital_expense_share":0.41478185,"transfer_revenue_share":0.46100198},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/42634601/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/42634601"},"seo":{"slug":"olsi-42634601","path":"/cz/municipalities/olsi-42634601/"},"population":{"value":76,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2056300,"expenditure_czk":2469500,"financing_czk":413200,"balance_czk":-413200},{"stage":"revised","revenue_czk":3800844,"expenditure_czk":5507124,"financing_czk":1706280,"balance_czk":-1706280},{"stage":"actual","revenue_czk":3817237.37,"expenditure_czk":4311740.78,"financing_czk":494503.41,"balance_czk":-494503.41}],"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",550000],["5169",545000],["5171",375000],["5023",260000],["5139",175000],["5137",150000],["6122",100000],["5021",62000],["5154",60000],["5032",30000],["5163",30000],["5156",20000],["5162",20000],["5168",20000],["5175",14000],["5167",10000],["5213",10000],["5221",8000],["5321",7500],["5339",5000],["5903",5000],["5222",4000],["5329",4000],["5229",2000],["5365",2000],["5161",1000]],"economic_expenditure_total_czk":2469500,"economic_financing":[["8115",413200]],"economic_financing_total_czk":413200,"economic_revenue":[["1211",825000],["1121",420000],["1111",300000],["1511",150000],["2111",102600],["4112",71800],["2141",60000],["1113",54000],["1112",26000],["1386",21000],["4111",14000],["1387",5000],["1122",2000],["1356",2000],["2119",2000],["2131",900]],"economic_revenue_total_czk":2056300,"purpose_expenditure":[["3421",540000],["6171",465500],["1039",300000],["2321",290000],["6112",290000],["3399",120000],["3722",100000],["3631",63000],["3745",60000],["2219",50000],["3723",50000],["3429",42000],["3721",30000],["6114",14000],["6310",10000],["6409",10000],["3599",8000],["3111",5000],["3522",5000],["4351",5000],["5213",5000],["5519",5000],["6399",2000]],"purpose_expenditure_total_czk":2469500},"revised":{"economic_expenditure":[["6121",1987704],["5171",1792300],["5169",561000],["5137",281000],["5023",260000],["5139",158700],["6130",90000],["5021",62000],["5154",55000],["5365",52920],["5032",30000],["5163",30000],["5162",20000],["5168",20000],["5175",18000],["5221",13000],["5194",12300],["5167",10000],["5213",10000],["5222",10000],["5321",7500],["5156",6700],["5329",6000],["5339",5000],["5903",5000],["5229",2000],["5161",1000]],"economic_expenditure_total_czk":5507124,"economic_financing":[["8115",1706280]],"economic_financing_total_czk":1706280,"economic_revenue":[["4216",1429624],["1211",719988],["1121",434000],["1111",296200],["2111",211600],["4122",155000],["1511",150000],["4112",71800],["4116",70830],["2141",60000],["1113",57300],["1122",52920],["4111",32500],["1112",28300],["1386",19500],["1387",6500],["2119",2000],["1356",1480],["2131",900],["1334",170],["1381",130],["1361",100],["1382",2]],"economic_revenue_total_czk":3800844,"purpose_expenditure":[["3421",2027704],["2321",1690000],["6171",465500],["1039",300000],["6112",290000],["2219",140000],["3399",120000],["3722",100000],["3631",63000],["3745",60000],["6399",52920],["3723",50000],["3429",42000],["3721",30000],["6114",14000],["6409",14000],["3599",13000],["6310",10000],["3111",5000],["3522",5000],["4351",5000],["5213",5000],["5519",5000]],"purpose_expenditure_total_czk":5507124},"actual":{"economic_expenditure":[["6121",1788431.81],["5171",1616317.25],["5169",233716],["5023",223758],["5137",159580.9],["5021",54700],["5365",52920],["5154",29418],["5139",23429.37],["5032",20144],["5175",14822.49],["5221",13000],["5162",11536.28],["5168",11317],["5213",10000],["5163",9683.2],["5222",8731],["5194",8481.88],["5167",5977],["5329",5775],["5339",5000],["5156",3813.6],["5321",1020],["5161",168]],"economic_expenditure_total_czk":4311740.78,"economic_financing":[["8115",494503.41]],"economic_financing_total_czk":494503.41,"economic_revenue":[["4216",1429624],["1211",809474.14],["1121",433113.99],["1111",296198.52],["2111",191372],["4122",155000],["1511",145234.99],["4112",71800],["4116",70830],["1113",57272.83],["1122",52920],["4111",32500],["1112",28236.53],["2141",18884.27],["1386",15779.31],["1387",6184.84],["1356",1470.39],["2131",762],["2119",188],["1334",162.3],["1381",127.73],["1361",100],["1382",1.53]],"economic_revenue_total_czk":3817237.37,"purpose_expenditure":[["3421",1918632.41],["2321",1572366],["6112",243902],["6171",128069.68],["3399",115396.97],["3722",66308.33],["6399",52920],["1039",44503],["3631",38944.27],["3745",35450.08],["3723",32236.82],["3599",13000],["6409",10506],["6114",8998],["3721",8088.85],["3111",5000],["3522",5000],["4351",5000],["2219",4691.17],["6310",2077.2],["3429",650]],"purpose_expenditure_total_czk":4311740.78}},"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."}}}}