{"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:00268402","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00268402","name":"Městys Uhelná Příbram","short_name":"Uhelná Příbram","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569640},"amounts":{"revenue_approved":17774040,"revenue_adjusted":24864506.95,"revenue_actual":23843548.34,"expense_approved":16265704,"expense_adjusted":26062525.05,"expense_actual":20707540.58,"tax_revenue":13872488.29,"nontax_revenue":3333941.3,"capital_revenue":5439155,"transfer_revenue":1197963.75,"current_expense":11087547.13,"capital_expense":9619993.45,"budget_balance":3136007.76,"cash_current":7863677.95,"cash_previous":4135680.11},"ratios":{"revenue_execution":0.95893912,"expense_execution":0.79453317,"balance_to_revenue":0.13152437,"cash_to_expense":0.37974949,"cash_yoy":0.90142316,"capital_expense_share":0.46456475,"transfer_revenue_share":0.05024268},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00268402/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00268402"},"seo":{"slug":"uhelna-pribram","path":"/cz/municipalities/uhelna-pribram/"},"population":{"value":509,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17774040,"expenditure_czk":16265704,"financing_czk":-1508336,"balance_czk":1508336},{"stage":"revised","revenue_czk":24864506.95,"expenditure_czk":26062525.05,"financing_czk":1198018.1,"balance_czk":-1198018.1},{"stage":"actual","revenue_czk":23843548.34,"expenditure_czk":20707540.58,"financing_czk":-3136007.76,"balance_czk":3136007.76}],"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",4150000],["5011",3000000],["5169",1207000],["5023",1100000],["5031",875000],["5166",854000],["5139",845000],["5171",730000],["5331",700000],["5365",500000],["6122",409554],["5154",398000],["5032",319000],["5163",236000],["5153",200000],["5137",132000],["5021",120000],["5156",120000],["5141",85000],["5162",80000],["5222",60000],["5194",30000],["5173",25000],["5329",22150],["5151",22000],["5038",20000],["5019",10000],["5167",5000],["5175",5000],["5136",3000],["5161",3000]],"economic_expenditure_total_czk":16265704,"economic_financing":[["8115",-1508336]],"economic_financing_total_czk":-1508336,"economic_revenue":[["1211",5700000],["1121",2100000],["1111",2000000],["3111",2000000],["1511",1600000],["2111",1595000],["1122",500000],["1113",450000],["2132",450000],["2131",405000],["1345",330000],["1112",170000],["2324",160000],["4112",123900],["2142",63140],["4121",55000],["1381",50000],["1341",14000],["1361",7000],["2141",1000]],"economic_revenue_total_czk":17774040,"purpose_expenditure":[["6171",5423150],["3633",3000000],["6112",1474000],["1032",1050000],["3639",1000000],["3723",709554],["3113",700000],["6399",500000],["3722",400000],["3745",360000],["1031",250000],["5512",205000],["3631",200000],["6320",160000],["2219",150000],["2321",150000],["3612",148000],["6310",85000],["2411",72000],["3399",60000],["1036",54000],["3419",50000],["3721",30000],["3314",18000],["3632",7000],["3319",5000],["3421",5000]],"purpose_expenditure_total_czk":16265704},"revised":{"economic_expenditure":[["6121",9871226.07],["5011",4000000],["5169",1355678],["6122",1114379],["5023",1100000],["5031",1049169],["5139",865245],["5166",854000],["5171",765354],["5331",700000],["5336",574773.75],["5156",573649.23],["5365",500000],["5154",398000],["5032",375743],["6349",278663],["5163",276000],["5153",200000],["5137",199122],["5222",193450],["5649",155001],["5021",146639],["6449",123662],["5329",88579],["5141",85000],["5162",80000],["5194",30000],["5173",25296],["5151",22000],["5038",20000],["5019",11166],["5175",9144],["5134",6911],["5167",5000],["5161",3675],["5136",3000],["5164",3000]],"economic_expenditure_total_czk":26062525.05,"economic_financing":[["8115",1198018.1]],"economic_financing_total_czk":1198018.1,"economic_revenue":[["1211",5700000],["3111",5500000],["1121",2950000],["2111",2775000],["1111",2000000],["1511",1600000],["2131",607000],["4116",604773.75],["1122",500000],["1113",450000],["2132",450000],["1345",330000],["2324",210000],["1112",170000],["1386",170000],["4222",155000],["4112",123900],["4216",119790],["4111",97500],["2142",63140],["4121",63000],["1387",60000],["1335",55000],["1381",50000],["4122",35000],["1341",14000],["1361",7000],["1334",3403.2],["2141",1000]],"economic_revenue_total_czk":24864506.95,"purpose_expenditure":[["6171",5487586],["2321",4041788.07],["3633",3000000],["3745",2477261.23],["2212",1865383],["6112",1474000],["3113",1321133.75],["1032",1310000],["3722",1023755],["3639",1000000],["3723",709554],["6399",500000],["5512",338450],["1031",250000],["3631",200000],["6320",200000],["2219",150000],["3612",148000],["2310",129000],["6310",85000],["2411",72000],["3399",60000],["1036",54000],["3419",50000],["6114",42214],["3721",30000],["3314",18000],["3341",8400],["3632",7000],["3319",5000],["3421",5000]],"purpose_expenditure_total_czk":26062525.05},"actual":{"economic_expenditure":[["6121",8322182.95],["5011",1918786],["5169",1856029.55],["6122",1121150.5],["5023",1039364],["5139",819425.45],["5331",700000],["5156",634847.95],["5031",590219],["5336",574773.75],["5171",436964.94],["5153",363079.26],["5163",314992.2],["5137",240938.68],["5362",239783.2],["5032",237556],["5222",196450],["5649",155001],["5166",139400],["6449",123662],["5154",116837.61],["5329",100042.27],["5021",99419],["5162",96910.56],["5229",77529.77],["6349",52998],["5175",38007.1],["5172",20473],["5173",16256],["5151",15238],["5038",8506],["5019",8401],["5194",7180],["5134",6911],["5179",6063],["5136",4062.84],["5321",3160],["5164",3000],["5161",1939]],"economic_expenditure_total_czk":20707540.58,"economic_financing":[["8115",-3727997.84],["8901",870653.08],["8114",-278663]],"economic_financing_total_czk":-3136007.76,"economic_revenue":[["1211",5838132.94],["3111",5431855],["1121",3121420.91],["1111",2129622.03],["2111",2035693.83],["1511",1615426.45],["4116",611773.75],["2132",484813.3],["2131",463109.2],["1113",412962.01],["1345",316550],["2324",265807.07],["1112",203539.32],["4222",155000],["4112",123900],["4216",119790],["1386",113701.12],["4111",97500],["2142",63140],["4121",55000],["1335",52403.6],["1387",44576.53],["4122",35000],["2329",14117.9],["1341",11000],["3113",7300],["2119",7260],["1334",6159.3],["1361",6010],["1381",936.18],["1382",47.9]],"economic_revenue_total_czk":23843548.34,"purpose_expenditure":[["6171",4074637.66],["2321",3864285.07],["3633",2591579.08],["3745",2161515.76],["2212",1861642],["3113",1321133.75],["6112",1262362],["3722",922104.85],["1032",761811.73],["5512",302993.98],["3723",283416.3],["3639",272191.2],["6399",239783.2],["6320",194948],["3612",130290.4],["2310",128719.8],["1031",100141.44],["3631",54737.74],["3419",50000],["6114",42214],["3399",32546.6],["3721",22109.98],["3341",8349],["6310",7176.2],["3632",6738],["2411",6050],["3314",4062.84]],"purpose_expenditure_total_czk":20707540.58}},"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."}}}}