{"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:00236527","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236527","name":"Město Uhlířské Janovice","short_name":"Uhlířské Janovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534498},"amounts":{"revenue_approved":98563000,"revenue_adjusted":113552921,"revenue_actual":113552921,"expense_approved":91575000,"expense_adjusted":108235092.91,"expense_actual":81327502.31,"tax_revenue":87380300.93,"nontax_revenue":18013717.97,"capital_revenue":398393,"transfer_revenue":7760509.1,"current_expense":69436331.38,"capital_expense":11891170.93,"budget_balance":32225418.69,"cash_current":145071606.66,"cash_previous":112845992.97},"ratios":{"revenue_execution":1,"expense_execution":0.7513968,"balance_to_revenue":0.28379207,"cash_to_expense":1.78379518,"cash_yoy":0.28557163,"capital_expense_share":0.1462134,"transfer_revenue_share":0.06834266},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236527/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236527"},"seo":{"slug":"uhlirske-janovice","path":"/cz/municipalities/uhlirske-janovice/"},"population":{"value":3120,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":98563000,"expenditure_czk":91575000,"financing_czk":-6988000,"balance_czk":6988000},{"stage":"revised","revenue_czk":113552921,"expenditure_czk":108235092.91,"financing_czk":-5317828.09,"balance_czk":5317828.09},{"stage":"actual","revenue_czk":113552921,"expenditure_czk":81327502.31,"financing_czk":-32225418.69,"balance_czk":32225418.69}],"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":[["5169",18370000],["6121",18240000],["5011",15300000],["5331",9771000],["5031",4020000],["5171",3154000],["5154",2625000],["5139",2439800],["5023",1535000],["5032",1502000],["6460",1500000],["5137",1201000],["5151",1081000],["5362",1000000],["5901",1000000],["6122",1000000],["5329",800000],["5153",782000],["5909",600000],["5163",565200],["5156",542000],["5229",536000],["5222",500000],["5021",470000],["5166",380000],["5172",380000],["5042",365000],["5499",308800],["6130",300000],["5161",201000],["5167",170000],["5136",161000],["5164",147200],["5134",130000],["5162",118000],["5195",100000],["5038",70000],["5660",60000],["5194",50000],["5175",47000],["5133",20000],["5138",10000],["5173",10000],["5019",8000],["5192",5000]],"economic_expenditure_total_czk":91575000,"economic_financing":[["8115",-6988000]],"economic_financing_total_czk":-6988000,"economic_revenue":[["1211",35000000],["1121",18000000],["1111",12700000],["2111",8633400],["2132",5565600],["1511",5000000],["4112",3164000],["1345",3000000],["1113",2000000],["2141",1521000],["1112",1000000],["1386",700000],["2460",475000],["2131",421000],["1361",395000],["1387",350000],["2324",292000],["1343",120000],["1341",72000],["2322",30000],["4121",30000],["2112",25000],["2212",25000],["1334",20000],["2119",20000],["1356",4000]],"economic_revenue_total_czk":98563000,"purpose_expenditure":[["3745",17320000],["6171",16038800],["2212",10000000],["3722",9520000],["3113",8000000],["1039",4600000],["2333",3880000],["4351",3270000],["3612",3250000],["3613",2200000],["6112",1925000],["3314",1770000],["3611",1500000],["3631",1500000],["3111",1471000],["6310",1170200],["3900",1000000],["3399",980000],["3639",800000],["5512",720000],["3231",300000],["2310",200000],["3632",100000],["3341",50000],["3721",10000]],"purpose_expenditure_total_czk":91575000},"revised":{"economic_expenditure":[["6121",23441384.85],["5169",18569998.39],["5011",16887520.47],["5331",10398000],["5365",4763120],["5171",4467971.89],["5031",4119067],["5154",2927737.67],["5336",2070106.3],["5139",1950315.74],["6122",1595646.33],["5032",1540369],["5023",1535000],["6460",1500000],["5151",1071248.85],["5362",1020593.6],["5901",1000000],["5153",841915.21],["5329",808616],["5137",782112.63],["5222",752000],["5499",640941.62],["5021",627612],["5163",598538.97],["5909",532919],["6123",524000],["5156",520259.29],["5229",439976.32],["5166",417096],["5042",371851.81],["5161",201000],["5167",172228.59],["5136",159015.48],["5134",144092.8],["5162",135472.83],["5164",130441.8],["5195",101500],["5172",79910.08],["5194",78174.45],["5038",70000],["6129",48444.77],["5175",47000],["6130",35034],["5811",21650],["5133",20000],["5192",15000],["5123",14042],["5019",10138],["5138",10000],["5904",10000],["5173",9848],["5366",5075.81],["5039",722],["5660",383.36]],"economic_expenditure_total_czk":108235092.91,"economic_financing":[["8115",-5317828.09]],"economic_financing_total_czk":-5317828.09,"economic_revenue":[["1211",35704632.09],["1121",19117658.52],["1111",13430483.61],["2111",8061550.88],["2132",5707275.8],["1511",5107499.42],["1122",4761120],["1345",3641809],["4112",3164000],["4116",2854873.3],["1113",2526832.44],["2141",2213685.18],["4122",1292463],["1112",1246118.93],["1386",696523.64],["1361",665530],["2131",560376.66],["2324",506757.25],["2460",434431],["2329",342725.3],["4222",296022],["1387",272982.29],["3113",260000],["3111",138393],["1343",125040],["4111",115890.8],["1341",68319],["2322",60315],["2321",50000],["4121",37260],["2212",32000],["2119",24308.9],["2112",11292],["2310",9000],["1334",6753.13],["1381",5544.92],["1356",3453.94]],"economic_revenue_total_czk":113552921,"purpose_expenditure":[["3745",17470000],["6171",16098800],["3113",10477653],["2212",10000000],["3722",9620000],["4351",7161141],["6399",4761120],["1039",4600000],["3612",3950000],["2333",3880000],["3613",3854211],["3111",1960453.3],["6112",1925000],["2310",1800000],["3314",1770000],["3631",1700000],["3611",1500000],["6310",1170200],["3399",1030000],["3900",1005000],["3639",808616],["5512",801932],["3231",460000],["5269",150000],["6114",115890.8],["3632",100000],["3341",50000],["3721",10000],["6402",5075.81]],"purpose_expenditure_total_czk":108235092.91},"actual":{"economic_expenditure":[["5011",15544793],["5169",13121749.59],["5331",10037000],["6121",9555029.83],["5365",4763120],["5031",3916065],["5171",3757689.16],["5154",2587150.35],["5336",2070106.3],["6122",1578662.33],["5023",1482353],["5032",1463912],["5362",1018982],["5139",952702.15],["5151",935559.15],["5329",808616],["5153",773502.55],["5222",752000],["5499",635746.62],["5021",574570],["5137",563290.18],["5163",555701.67],["6123",524000],["5909",517398],["5166",417096],["5156",395379.4],["5042",369556.81],["5229",345126.32],["5161",163948],["5136",154490],["6460",150000],["5134",116037.63],["5162",109392.66],["5164",103911.8],["5195",101491],["5167",96195.38],["5194",66285.28],["5038",62152],["6129",48444.77],["6130",35034],["5175",26457],["5811",21650],["5123",14042],["5192",10000],["5904",9787.57],["5173",8390],["5366",5075.81],["5138",5000],["5019",2138],["5039",722]],"economic_expenditure_total_czk":81327502.31,"economic_financing":[["8115",-32225613.69],["8901",195]],"economic_financing_total_czk":-32225418.69,"economic_revenue":[["1211",35704632.09],["1121",19117658.52],["1111",13430483.61],["2111",8061550.88],["2132",5707275.8],["1511",5107499.42],["1122",4761120],["1345",3641809],["4112",3164000],["4116",2854873.3],["1113",2526832.44],["2141",2213835.18],["4122",1292463],["1112",1246118.93],["1386",696523.64],["1361",665530],["2131",560376.66],["2324",506757.25],["2460",434281],["2329",342725.3],["4222",296022],["1387",272982.29],["3113",260000],["3111",138393],["1343",125040],["4111",115890.8],["1341",68319],["2322",60315],["2321",50000],["4121",37260],["2212",32000],["2119",24308.9],["2112",11292],["2310",9000],["1334",6753.13],["1381",5544.92],["1356",3453.94]],"economic_revenue_total_czk":113552921,"purpose_expenditure":[["6171",14475769.62],["3745",10792205.51],["3113",10222895.57],["3722",9159897.28],["4351",5786870.4],["6399",4761120],["3613",3202924.99],["2333",2907736.51],["3612",2719273.09],["2212",2602061.12],["1039",2570349.08],["6112",1858788],["3111",1849453.3],["3314",1601795.88],["3631",1600710.33],["6310",1168205.04],["3900",910600],["3639",808616],["5512",698384.4],["3399",654901.75],["3231",460000],["3611",150000],["5269",150000],["6114",115890.8],["3632",51894],["2310",22320],["3341",13977],["3721",5786.83],["6402",5075.81]],"purpose_expenditure_total_czk":81327502.31}},"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."}}}}