{"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:00260118","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00260118","name":"Město Přimda","short_name":"Přimda","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":561151},"amounts":{"revenue_approved":49730000,"revenue_adjusted":55657699.41,"revenue_actual":59347706.34,"expense_approved":88334000,"expense_adjusted":93451699.41,"expense_actual":53067763.76,"tax_revenue":44432193.35,"nontax_revenue":9488266.58,"capital_revenue":3880,"transfer_revenue":5423366.41,"current_expense":44204011.22,"capital_expense":8863752.54,"budget_balance":6279942.58,"cash_current":55073286.26,"cash_previous":48793343.68},"ratios":{"revenue_execution":1.06629823,"expense_execution":0.56786301,"balance_to_revenue":0.1058161,"cash_to_expense":1.03779173,"cash_yoy":0.1287049,"capital_expense_share":0.16702706,"transfer_revenue_share":0.09138292},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00260118/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00260118"},"seo":{"slug":"primda","path":"/cz/municipalities/primda/"},"population":{"value":1578,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":49730000,"expenditure_czk":88334000,"financing_czk":38604000,"balance_czk":-38604000},{"stage":"revised","revenue_czk":55657699.41,"expenditure_czk":93451699.41,"financing_czk":37794000,"balance_czk":-37794000},{"stage":"actual","revenue_czk":59347706.34,"expenditure_czk":53067763.76,"financing_czk":-6279942.58,"balance_czk":6279942.58}],"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",42670000],["5331",14319750],["5169",7752815],["5011",4500000],["5023",2100000],["5901",2000000],["5031",1616600],["6123",1580000],["5171",1440254.17],["5154",1269000],["5139",1058000],["5152",900000],["6122",700000],["5021",643400],["5032",593000],["5164",518300],["5153",500000],["5365",500000],["5163",423700],["5362",353440],["5151",317000],["5156",305000],["6119",257125],["5168",253000],["5137",250000],["5229",241000],["5194",177000],["5364",126492.83],["5162",113000],["5323",102123],["5903",100000],["5166",90000],["5167",70000],["5222",65000],["5132",60000],["5492",50000],["5138",45000],["5339",44000],["5179",30000],["5321",30000],["5041",26000],["5329",26000],["5161",25000],["5175",25000],["5038",20000],["5136",18000],["5173",10000],["5176",10000],["5213",10000]],"economic_expenditure_total_czk":88334000,"economic_financing":[["8115",38604000]],"economic_financing_total_czk":38604000,"economic_revenue":[["1211",18500000],["1121",9500000],["1111",6300000],["2131",3715900],["2132",2805441],["1511",2380000],["1387",1400000],["1113",1200000],["1345",760000],["4112",526700],["1112",520000],["1122",500000],["2324",470000],["4216",450000],["1386",285000],["2141",100000],["3111",100000],["1342",50000],["2111",49958],["1361",45000],["2112",45000],["1341",23000],["1343",4000],["2133",1]],"economic_revenue_total_czk":49730000,"purpose_expenditure":[["3412",37226150],["3113",15989000],["6171",10042694.17],["6112",2767000],["3722",2500000],["2212",2242000],["5512",2044700],["6409",2000000],["3612",1823400],["3631",1650000],["3725",1280000],["3111",1053000],["6399",850000],["3633",700000],["3745",600000],["2223",505000],["2143",500000],["2219",500000],["3392",500000],["3399",500000],["3729",350000],["6320",350000],["2310",309515],["3635",257125],["3326",212000],["3341",180000],["3421",154000],["3721",150000],["6402",126492.83],["3639",126300],["3419",125000],["3632",120000],["2292",102123],["5213",100000],["3613",70000],["4379",65000],["3349",50000],["3314",47000],["3519",40000],["2321",30000],["3319",27000],["3429",26500],["6310",23000],["3315",10000],["3522",10000]],"purpose_expenditure_total_czk":88334000},"revised":{"economic_expenditure":[["6121",41481106],["5331",14319750],["5169",7779344],["5171",4604054.17],["5011",4500000],["5023",2100000],["5901",2000000],["5031",1616600],["6123",1580000],["5336",1544066.41],["5154",1281550],["5139",1195100],["6122",984000],["5152",900000],["5364",737952.83],["5365",719880],["5021",693400],["5032",593000],["5153",520000],["5164",518300],["5163",450300],["5362",359440],["5151",317000],["5156",307000],["6119",257125],["5168",253000],["5137",225000],["5222",197778],["5229",191000],["5194",177000],["5162",113000],["5323",102123],["5166",90000],["5138",83540],["5339",82940],["5167",70000],["5909",65000],["5903",63000],["5132",60000],["5492",50000],["5179",30000],["5321",30000],["5329",29500],["5175",27500],["5041",26000],["5161",25000],["5038",20000],["5136",18000],["5173",17000],["6130",11350],["5176",10000],["5213",10000],["5155",7000],["5019",6000],["5039",2000]],"economic_expenditure_total_czk":93451699.41,"economic_financing":[["8115",37794000]],"economic_financing_total_czk":37794000,"economic_revenue":[["1211",18500000],["1121",9500000],["1111",6336000],["2131",3715900],["2132",2805441],["1511",2380000],["4222",2144000],["4116",1507666.41],["1387",1400000],["1113",1200000],["2324",813113],["1345",760000],["1122",719880],["4122",665000],["2229",611460],["4112",526700],["1112",520000],["4216",450000],["2141",370580],["1386",285000],["4111",130000],["3111",100000],["1342",50000],["2111",49958],["1361",45000],["2112",45000],["1341",23000],["1343",4000],["2133",1]],"economic_revenue_total_czk":55657699.41,"purpose_expenditure":[["3412",37226150],["3113",18910066.41],["6171",10027188.17],["6112",2767000],["3722",2538540],["5512",2456500],["2212",2242000],["6409",2000000],["3612",1823400],["3631",1650000],["3111",1433106],["3725",1280000],["6399",1069880],["6402",737952.83],["3633",700000],["3745",600000],["2223",505000],["2143",500000],["2219",500000],["3392",500000],["3399",500000],["6320",376600],["2310",359650],["3729",350000],["3635",257125],["3326",222500],["3341",180000],["3322",178778],["3419",175000],["3421",154000],["3721",150000],["3639",143650],["6114",130000],["3632",120000],["3613",102550],["2292",102123],["5213",100000],["3519",78940],["4379",65000],["3349",55000],["3314",47000],["3429",31500],["2321",30000],["3319",27000],["6310",23000],["3315",10000],["3522",10000],["2221",5500]],"purpose_expenditure_total_czk":93451699.41},"actual":{"economic_expenditure":[["5331",14319750],["5169",7263736.28],["6121",6077781.31],["5171",4686652.84],["5011",3803344.62],["5023",2005577],["6123",1577997],["5336",1544066.41],["5031",1486422],["6122",939520.23],["5154",869525.05],["5152",829822.04],["5364",737952.83],["5153",736647.6],["5365",719880],["5021",606818],["5139",574847.1],["5032",558725],["5164",530065.8],["5163",443573],["5151",294553.11],["5156",277709.11],["6119",257125],["5168",201427.43],["5222",197778],["5362",194760.4],["5229",187000],["5194",165902.05],["5137",117682.7],["5323",102123],["5166",96074],["5162",90305.61],["5339",82940],["5132",75056],["5909",65250],["5138",61725],["5492",50000],["5167",42047],["5329",37100],["5179",30616.77],["5038",17454],["5161",15944],["5136",13392],["5123",12583],["6130",11329],["5175",10629],["5173",10247],["5213",10000],["5176",9626],["5321",6000],["5041",5313.47],["5019",2944],["5155",1150],["5192",763],["5039",510]],"economic_expenditure_total_czk":53067763.76,"economic_financing":[["8115",-6279942.58]],"economic_financing_total_czk":-6279942.58,"economic_revenue":[["1211",18687352.13],["1121",10007500.47],["1111",6863587.69],["2131",3856164.77],["2132",2977605.74],["1511",2896444.35],["4222",2144000],["1387",1780850.87],["4116",1507666.41],["1113",1322582.54],["2324",975103.27],["1345",787414],["1122",719880],["4122",665000],["1112",652277.01],["2229",611460],["2141",542551.18],["4112",526700],["4216",450000],["1386",364600.03],["2321",205000],["1385",186794.07],["2111",139729.05],["4111",130000],["2112",67608],["1342",66090],["1361",49822.98],["2322",45013.36],["2142",41308],["1341",23317],["2119",19562],["1349",13358],["1343",7399],["2139",7160],["3112",3880],["1381",2892.01],["1335",31.2],["2133",1.21]],"economic_revenue_total_czk":59347706.34,"purpose_expenditure":[["3113",13862895.55],["6171",9174014.31],["3412",7666752.28],["6112",2618977],["3722",2472077.55],["5512",2456384.75],["2212",1889656.77],["3612",1695004.16],["3111",1433075.87],["3631",1347286.3],["3725",1263482.44],["6399",902016.4],["6402",737952.83],["2143",495814.3],["3399",482899.05],["2223",461998],["3392",459623.06],["3745",401290.15],["6320",374810],["2310",342763.97],["3729",293629.48],["2219",293446],["3635",257125],["3326",215094],["3322",176149.52],["3419",175000],["3639",141045.73],["3341",136006.42],["3421",127280.55],["2292",102123],["3613",95837.25],["3519",78940],["6114",78135.47],["4379",65000],["3721",60773.69],["3349",51700],["5213",35916.84],["3314",35512],["3429",27500],["2321",25007.07],["3319",23028],["6310",18063],["3522",10000],["2221",5459],["3315",1217]],"purpose_expenditure_total_czk":53067763.76}},"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."}}}}