{"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:00636053","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636053","name":"Obec Uhelná","short_name":"Uhelná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Jeseník","municipality_code":541214},"amounts":{"revenue_approved":15128716,"revenue_adjusted":23342032.66,"revenue_actual":23522483.22,"expense_approved":20104037,"expense_adjusted":29797353.66,"expense_actual":24302423.24,"tax_revenue":12553057.42,"nontax_revenue":3463461.14,"capital_revenue":317020,"transfer_revenue":7188944.66,"current_expense":22954153.73,"capital_expense":1348269.51,"budget_balance":-779940.02,"cash_current":13159077.74,"cash_previous":14579950.06},"ratios":{"revenue_execution":1.00773071,"expense_execution":0.81558999,"balance_to_revenue":-0.03315721,"cash_to_expense":0.54147184,"cash_yoy":-0.09745385,"capital_expense_share":0.05547881,"transfer_revenue_share":0.30562014},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636053/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636053"},"seo":{"slug":"uhelna","path":"/cz/municipalities/uhelna/"},"population":{"value":471,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15128716,"expenditure_czk":20104037,"financing_czk":4975321,"balance_czk":-4975321},{"stage":"revised","revenue_czk":23342032.66,"expenditure_czk":29797353.66,"financing_czk":6455321,"balance_czk":-6455321},{"stage":"actual","revenue_czk":23522483.22,"expenditure_czk":24302423.24,"financing_czk":779940.02,"balance_czk":-779940.02}],"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":[["5171",4452000],["5901",3680000],["5169",2729000],["5011",2429250],["5023",950000],["5031",822400],["5331",815000],["5154",719000],["5139",660000],["5032",341850],["5156",213000],["5194",200000],["6121",200000],["5137",193000],["5163",186400],["5021",173000],["5162",150000],["5329",150000],["5903",150000],["5168",115000],["5164",110000],["5323",100000],["5175",66000],["5141",65000],["5213",48000],["5222",47000],["5167",46000],["5166",40000],["5364",39237],["5321",35000],["5229",24000],["5909",20000],["5132",17000],["5173",12500],["5038",12000],["5161",10500],["5136",10200],["5019",10000],["5339",10000],["5362",10000],["5492",10000],["5221",8000],["5151",7200],["5041",5000],["5165",5000],["5131",3000],["5133",3000],["5153",1500]],"economic_expenditure_total_czk":20104037,"economic_financing":[["8115",5375321],["8124",-400000]],"economic_financing_total_czk":4975321,"economic_revenue":[["1211",5504430],["1121",2803385],["2111",2222600],["1111",1977355],["1511",650000],["2132",517000],["1113",354535],["3111",250000],["1112",197574],["1345",170000],["2131",117000],["4112",112600],["4116",82037],["2329",42000],["1386",40000],["4111",32000],["1387",20000],["1341",13000],["1342",10000],["2141",5000],["1361",3200],["1344",3000],["2112",2000]],"economic_revenue_total_czk":15128716,"purpose_expenditure":[["6171",5877000],["2212",2855000],["6112",1303000],["3631",1301000],["2310",1106500],["1031",1100000],["3612",1016000],["3111",827000],["3392",743000],["6409",565000],["3399",500000],["3412",340500],["3639",300000],["5512",251400],["3619",246000],["3725",190000],["3745",190000],["1036",183200],["3722",176000],["5213",150000],["6320",140000],["3721",104000],["2292",100000],["3744",100000],["2321",62000],["3613",60000],["3632",59700],["2369",58000],["2333",50000],["6402",39237],["6114",32000],["6310",27000],["3326",24000],["3314",14000],["3319",13500]],"purpose_expenditure_total_czk":20104037},"revised":{"economic_expenditure":[["5171",11169847.8],["5169",4156029],["5011",3121590],["5901",1315599],["5031",992110],["5023",950000],["5331",815000],["5154",800300],["6121",777000],["5139",597104.62],["5137",544338.58],["5032",403800],["5336",371137.96],["5903",369578],["6122",368400],["6341",300000],["5492",290000],["5021",268151],["5194",260000],["5365",253770],["5163",186400],["5156",183100],["5162",153000],["5329",134722],["5168",115000],["5164",110000],["5323",100000],["5175",64480],["5321",50278],["5213",48000],["6127",47200],["5222",47000],["5141",45000],["5166",40000],["5364",39237],["5172",38097],["5167",36000],["5909",24600],["5229",24000],["5132",23000],["5041",19500],["5339",15800],["5362",15000],["5499",15000],["5038",14000],["5173",12500],["5161",10777],["5019",10000],["5366",9506.7],["5136",8200],["5221",8000],["5151",7200],["5363",6000],["5165",5000],["5133",3500],["5131",3000],["5153",1500]],"economic_expenditure_total_czk":29797353.66,"economic_financing":[["8115",6855321],["8124",-400000]],"economic_financing_total_czk":6455321,"economic_revenue":[["4116",6826997.96],["1211",5504430],["1121",2803385],["2111",2364600],["1111",1977355],["1511",650000],["2132",517000],["1113",354535],["3113",317020],["2321",267719],["3111",250000],["1122",249270],["1345",230000],["1112",197574],["2141",120000],["4222",120000],["2131",117000],["4112",112600],["2329",102000],["4122",96846.7],["1386",80000],["4111",32500],["1387",20000],["1341",13000],["1342",10000],["1361",3200],["1344",3000],["2112",2000]],"economic_revenue_total_czk":23342032.66,"purpose_expenditure":[["6171",7065282.1],["2212",5598513],["3392",3293042],["1031",1603050],["6112",1303000],["3612",1216000],["3111",1207644.66],["2310",1141677.9],["3722",1033000],["3639",732000],["3399",660500],["6409",565000],["3631",541000],["5512",424270],["5213",369578],["3412",340500],["3725",300000],["5299",280000],["3613",260000],["6399",249270],["3745",248089],["3619",246000],["1036",183200],["6320",140000],["2321",122000],["3721",104000],["2292",100000],["3744",100000],["3632",59700],["2369",58000],["2333",50000],["3635",47000],["6402",39237],["6114",32500],["6310",27000],["3326",24000],["3314",19800],["3319",13500]],"purpose_expenditure_total_czk":29797353.66},"actual":{"economic_expenditure":[["5171",8785494.63],["5169",3992017.89],["5011",3016922],["5023",925476],["5031",864337],["5331",815000],["5154",720561.49],["6121",633145.6],["5137",511251.88],["5139",435364.46],["5336",371137.96],["6122",368003.91],["5032",348325],["6341",300000],["5492",281000],["5365",253610],["5194",252548.91],["5021",237651],["5163",159365],["5162",125938.34],["5168",114016.92],["5156",109152.45],["5323",94085.4],["5329",75680],["5213",48000],["5321",47278],["6127",47120],["5222",43400],["5175",38891.4],["5172",38087],["5364",38070],["5141",34668.86],["5164",26410],["5362",-24401.37],["5166",24000],["5167",20857],["5229",20737.01],["5041",19341.8],["5038",13751],["5909",12449],["5499",11403],["5339",10785],["5366",9506.7],["5161",6404],["5363",6000],["5132",5967],["5136",4423],["5151",4312],["5221",3283],["5133",1362],["5131",232]],"economic_expenditure_total_czk":24302423.24,"economic_financing":[["8115",1435456.32],["8124",-370008],["8901",-285508.3]],"economic_financing_total_czk":779940.02,"economic_revenue":[["4116",6826997.96],["1211",5426612.81],["1121",2904120.85],["2111",2211065.86],["1111",1973176.1],["1511",999946.56],["2132",535195],["1113",383976.01],["3113",317020],["2321",267719],["1122",249270],["1345",245996],["1112",189321.63],["2141",163341.63],["2131",145180],["2329",130240.8],["4222",120000],["4112",112600],["1386",105808.45],["4122",96846.7],["1387",41469.97],["4111",32500],["1342",15412],["1341",13600],["2119",7241.85],["1361",2940],["2112",2267],["2133",1210],["1381",852.5],["1334",547.5],["1382",7.04]],"economic_revenue_total_czk":23522483.22,"purpose_expenditure":[["6171",6535308.12],["2212",5037457],["1031",1575676.47],["3111",1195644.66],["6112",1190676],["3612",1081031.93],["3722",1015065.68],["3392",958021.58],["2310",876426.56],["3399",628771.97],["3639",583780.56],["3631",525438.54],["6409",489746.01],["5512",359235.6],["3725",294701.65],["5299",280000],["3613",228396],["6399",212300.63],["1036",178573],["3619",144114.47],["3745",142300.02],["6320",120432],["2321",101148],["2292",94085.4],["3744",92271.4],["3721",72842.07],["3412",54910.15],["2333",49218],["3635",46200],["6402",38070],["3632",29506],["6310",22107],["6114",19401],["2369",12908.77],["3319",8000],["3314",7657],["3326",1000]],"purpose_expenditure_total_czk":24302423.24}},"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."}}}}