{"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:00081531","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00081531","name":"Statutární město Ústí nad Labem","short_name":"Ústí nad Labem","entity_type":"statutory_city","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Ústí nad Labem","municipality_code":554804},"amounts":{"revenue_approved":2925621500,"revenue_adjusted":3480590142.1,"revenue_actual":3539487942.95,"expense_approved":3555769100,"expense_adjusted":4428714302.1,"expense_actual":3539584121.12,"tax_revenue":2499638540.33,"nontax_revenue":192369137.15,"capital_revenue":1203217,"transfer_revenue":846277048.47,"current_expense":3046250057.3,"capital_expense":493334063.82,"budget_balance":-96178.17,"cash_current":1422475792.27,"cash_previous":1402581013.28},"ratios":{"revenue_execution":1.01692179,"expense_execution":0.79923515,"balance_to_revenue":-0.00002717,"cash_to_expense":0.40187653,"cash_yoy":0.01418441,"capital_expense_share":0.13937628,"transfer_revenue_share":0.2390959},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00081531/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00081531"},"seo":{"slug":"usti-nad-labem","path":"/cz/municipalities/usti-nad-labem/"},"population":{"value":90234,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2925621500,"expenditure_czk":3555769100,"financing_czk":630147600,"balance_czk":-630147600},{"stage":"revised","revenue_czk":3480590142.1,"expenditure_czk":4428714302.1,"financing_czk":948124160,"balance_czk":-948124160},{"stage":"actual","revenue_czk":3539487942.95,"expenditure_czk":3539584121.12,"financing_czk":96178.17,"balance_czk":-96178.17}],"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":[["5213",576661050],["6121",526056000],["5011",423251000],["5169",378400300],["5331",353866000],["5901",254425000],["6901",162602000],["5171",156426950],["5031",112452000],["5168",80181000],["6202",80000000],["6351",65000000],["6413",50000000],["5032",40616000],["5651",33400000],["6119",31763000],["5141",25890000],["5023",23881000],["6130",21500000],["5222",18060000],["5161",17587000],["5139",14113000],["5137",11161000],["5163",11030000],["5154",9395200],["5164",8811500],["5499",8471200],["5152",7341000],["5021",5205000],["5166",4889000],["6122",4310000],["5162",4179000],["5167",3900000],["5156",3725000],["5179",3164000],["5151",2298800],["5192",1982600],["6123",1800000],["5492",1778000],["5038",1620000],["5175",1416000],["5134",1144000],["5153",1130000],["5136",1127000],["5229",1058500],["5173",982000],["5329",841000],["5367",760000],["6111",750000],["5903",670000],["5194",640000],["5132",628000],["5811",520000],["5332",500000],["6129",460000],["5178",364000],["5195",310000],["5362",265500],["5138",200000],["5131",178000],["5019",129000],["5363",110000],["5223",100000],["5172",80000],["5491",60000],["5039",45500],["5133",42500],["5176",22000],["5122",20000],["5660",10000],["5041",9000],["5365",4500]],"economic_expenditure_total_czk":3555769100,"economic_financing":[["8115",625773600],["8123",58028000],["8124",-53654000]],"economic_financing_total_czk":630147600,"economic_revenue":[["1211",994100000],["1121",506000000],["1111",387700000],["4131",214351000],["1511",188000000],["4122",150000000],["4112",84351000],["1113",64200000],["4216",42742000],["2212",40926000],["1345",40000000],["2451",34762000],["1112",30300000],["2141",27116000],["1333",25000000],["4116",24333000],["1361",20142000],["1386",14000000],["2111",13105000],["1387",8000000],["4121",4838000],["1342",2510000],["1343",2510000],["1341",2350000],["1353",1500000],["2420",1000000],["2324",895500],["2412",500000],["2112",100000],["2226",90000],["4132",85000],["2329",75000],["1334",40000]],"economic_revenue_total_czk":2925621500,"purpose_expenditure":[["6171",646474200],["2294",387838050],["2212",276385000],["3113",187698000],["6409",181284600],["3639",163273000],["3741",160334000],["2292",150000000],["3311",145748000],["5311",143756000],["3613",87820000],["4350",83551000],["3722",76345000],["3631",66842000],["3745",62410000],["3419",60609000],["3111",58032000],["2321",54100000],["3725",51170000],["3233",50155000],["4351",48782000],["2219",48099000],["3392",47052000],["3412",37383000],["3635",32325000],["6112",28787800],["6310",27415000],["4329",23800000],["3299",23340000],["3319",23053000],["3699",20000000],["4319",16936000],["2229",16132000],["4357",13000000],["3119",9240000],["6320",9200000],["3633",4260000],["2143",3790000],["2272",3523950],["5212",2840000],["3322",2550000],["3636",2356000],["3399",2100000],["1031",1926000],["3421",1760000],["2144",1458000],["3429",1251000],["3714",1192000],["3349",1185000],["5512",1053000],["5213",800000],["6402",760000],["3539",627000],["3632",520000],["2333",500000],["3744",441000],["3729",388000],["1039",350000],["1014",335000],["2339",330000],["3612",310000],["6114",250000],["1037",119000],["4359",100000],["3721",91000],["1070",70000],["2399",54000],["3329",50000],["3749",30000],["3742",25000],["6399",4500]],"purpose_expenditure_total_czk":3555769100},"revised":{"economic_expenditure":[["5213",647492410],["5011",486475399.06],["5169",463458111.18],["5331",408518180],["6901",359782930],["6121",309720469],["5336",262380670],["5171",211925419.29],["5365",144263580],["5901",139173585.44],["5031",127865854.41],["5168",99294840],["5651",90048460],["6202",80000000],["5222",76184200],["6122",71647951],["6351",68158200],["5032",46313855.59],["5499",27966180],["5141",25890000],["5161",24646134.8],["6119",24087940],["5023",23881000],["6130",23766460],["5166",20955815],["5192",18103600],["5139",17805488.97],["5163",13469072],["5154",10183586],["5021",9946910],["5137",9672946.45],["5221",9569260],["5152",9476230],["5164",9291281],["6123",6438470],["5167",5050110],["5212",3505320],["5156",3436213.59],["5179",3302650],["5151",2932394],["5162",2605740.43],["5366",2601550],["5492",2330300],["5175",2297410],["5339",1908600],["5223",1874920],["5038",1862250],["5173",1380710],["5194",1300130],["5364",1295020],["5811",1172030],["5134",1148490],["5136",1110280],["5153",996960],["5132",881165.89],["5329",841000],["5367",838800],["5229",795480],["5024",696000],["6356",582940],["6129",548050],["5493",529970],["6111",457000],["5909",364000],["5178",359000],["5362",289433],["5332",250000],["5019",230045],["5903",220000],["5138",123000],["5131",116470],["5363",111000],["5039",81991],["5041",81610],["5176",78470],["5491",70000],["5133",63520],["5321",40000],["5029",29400],["5219",27000],["5172",22500],["5660",10000],["5122",6840],["5191",4000],["6127",50]],"economic_expenditure_total_czk":4428714302.1,"economic_financing":[["8115",632617290],["8123",369160870],["8124",-53654000]],"economic_financing_total_czk":948124160,"economic_revenue":[["1211",994100000],["1121",506000000],["1111",387700000],["4122",356424060],["4131",250830774.46],["1511",188000000],["1122",144259080],["4116",124276506],["4112",84741000],["1113",64200000],["4216",55510210],["2212",43708910],["1345",40000000],["2451",34762000],["1112",30300000],["1333",29380000],["2141",27304000],["1361",20532000],["4159",15830040],["1386",14000000],["2111",13551630],["2328",12000000],["1387",8000000],["2229",5981070],["2324",4066500],["4111",3788394.73],["1343",3004000],["2322",2942790],["4222",2714910],["1342",2520000],["1341",2350000],["1353",1500000],["2321",1475000],["2420",1000000],["2226",842306.91],["3121",800000],["2412",500000],["4171",452030],["3113",363000],["2112",250000],["2122",217930],["4121",202000],["2329",85000],["4132",85000],["1334",40000]],"economic_revenue_total_czk":3480590142.1,"purpose_expenditure":[["6171",792871433],["2294",416795910],["6409",317840865.44],["4350",275251370],["2212",273163600],["5311",213003920],["3113",205385280],["3311",189797030],["3741",171666200],["3639",161304773],["2292",145000000],["6399",144267580],["3392",133663020],["3722",76122296],["2219",75798860],["3631",69642560],["3745",69541162],["3111",68338850],["4351",65579160],["3419",61084000],["3725",51714670],["3613",51596990],["3412",38359450],["3319",37726394.46],["2321",35900510],["3119",29037820],["6112",28774800],["6310",27421190],["3635",24657940],["3233",22747290],["2229",21537900],["3636",17193400],["3299",14510600],["2272",12047400],["6320",11627162],["5212",8367000],["3633",5344080],["2143",4531260],["6114",3592336.2],["6221",3242070],["1031",3196060],["3429",3188160],["3421",3018500],["3632",2997920],["3322",2755000],["3399",2657750],["4357",2599990],["1070",2420000],["3539",2326640],["6402",2292700],["4329",1878260],["3314",1647600],["5512",1567660],["2144",1496400],["4344",1471380],["4354",1459060],["4312",1346220],["3349",1221000],["4319",1190000],["4399",1093860],["2239",1000000],["4371",858250],["4378",704880],["4356",680500],["4372",619450],["4374",607090],["3317",590800],["4375",554440],["2333",500000],["4349",497840],["3714",425000],["1014",370700],["4377",359190],["3744",341000],["3612",338690],["2339",330000],["1036",328780],["4359",289510],["3729",258000],["5213",236000],["4379",173330],["1037",149330],["2271",133640],["4376",93900],["3721",91000],["3699",89000],["2399",54000],["3329",50000],["3619",50000],["4353",37420],["3742",24670],["3131",5430],["3792",120],["3326",50]],"purpose_expenditure_total_czk":4428714302.1},"actual":{"economic_expenditure":[["5213",599340232.22],["5169",428805435.88],["5331",407865132.43],["5011",404595604],["5336",262380518.13],["6121",247641126.16],["5171",173905561.75],["5365",144261580],["5031",103571618],["5168",92639038.1],["5651",90048461.15],["6202",79303750],["5222",76060974.29],["6351",62667128.4],["6122",56862017.66],["5032",38446017],["5499",26177287.02],["6130",22850800],["5023",21229525],["5141",19709335.25],["6119",17150030],["5192",16374540.02],["5139",14787665.37],["5163",12252671.74],["5161",10436726.69],["5221",9566560],["5166",9541051.29],["5152",9209234.26],["5021",8438631],["5137",8028286.42],["5154",7633206.27],["5164",7481892.39],["6123",5282628.88],["5167",3852074.83],["5212",3505316],["5179",3186047.54],["5156",3005129.42],["5366",2601547.1],["5162",2497689.65],["5151",2309672.59],["5175",2060409.53],["5339",1908600],["5223",1874920],["5038",1819827],["5492",1408000],["5364",1294235.48],["5173",1261053.69],["5194",1166734.94],["5134",1149467.33],["5811",1029207.47],["5136",864510.89],["5367",842865.45],["5329",831925],["5132",824373.54],["5024",695201],["6356",582930.72],["5229",552151],["6129",547591.55],["5153",544613.59],["5493",529965],["6111",446060.45],["5909",300626],["5332",250000],["5178",233344.68],["5362",193423],["5019",160784.67],["5138",122859.6],["5131",108941],["5041",81072.54],["5176",78403.98],["5491",70000],["5039",59972.24],["5133",48861.37],["5321",40000],["5363",32561],["5029",29397],["5219",27000],["5172",4840],["5191",3234],["5122",3212.51],["5182",-800]],"economic_expenditure_total_czk":3539584121.12,"economic_financing":[["8123",63089652.91],["8124",-53653046.47],["8115",-9340428.27]],"economic_financing_total_czk":96178.17,"economic_revenue":[["1211",991400689.03],["1121",530628916.8],["1111",385130458.38],["4122",310648753.87],["4131",249662509],["1511",196849465.32],["1122",144259080],["4116",123893097.94],["4112",84741000],["1113",70152564.67],["2212",55999310.23],["4216",55510201.42],["1345",45404070.57],["2141",44058118.17],["1333",36939742.15],["2451",34762000],["1112",34590857.57],["1361",26400988.94],["1386",19307813.18],["4159",15830029.89],["2111",15314556.33],["2328",15106784],["2324",8527323.52],["1387",7577136.5],["2229",6786036.84],["2322",3934152.5],["4111",3787609.75],["1343",3544367.4],["2329",3350473.56],["1342",2620354],["1353",2224750],["1341",2190779.71],["2321",1475000],["4222",1314910],["2420",1000000],["2226",842865.45],["3121",800400],["2412",500000],["4171",452029],["3113",402817],["2112",363835.6],["4121",354361.6],["2122",217921.5],["1356",165390.82],["1381",155301.65],["2460",105877.45],["4132",82546],["1334",62768.42],["1349",24097],["2142",15682],["2310",9200],["1383",8600.83],["1382",347.39]],"economic_revenue_total_czk":3539487942.95,"purpose_expenditure":[["6171",650060316.54],["2294",405911376.08],["4350",247149257.77],["3113",197448563.61],["5311",189386527.5],["3311",189100246.3],["2212",188235641.66],["6399",144264814],["3392",127671995.77],["3639",126923156.08],["2292",107732889.84],["3741",100540146.32],["3722",75323669.07],["3631",66753467.92],["4351",65400132.91],["3111",65301130.36],["3745",64415027.49],["3419",57925816.42],["3725",51468826.15],["3613",43885060.91],["2219",41425794.67],["3412",37316027.44],["2321",35075777.66],["3319",34431166.91],["3119",25723158.35],["6112",24549604],["3233",22747261.16],["6310",20429632.2],["2229",19190427.37],["3635",17423879.89],["6320",11266274],["2272",10659200.65],["3636",6807610.97],["5212",6738513.5],["3633",5343219.64],["2143",4309182.57],["6114",3651345],["6221",3181232],["3632",2855090.47],["3322",2754117.7],["6409",2578906.84],["4357",2555217.5],["3421",2341574.79],["3539",2326633.88],["6402",2241980.93],["1031",1961167.73],["3314",1647600],["2144",1496398.24],["4344",1471380],["4354",1459060],["3399",1386146.38],["4312",1346220],["3349",1220608.27],["5512",1142407.59],["4399",1093795.2],["2239",1000000],["4371",858250],["3429",800072.4],["4378",704880],["4356",680500],["4319",640621.01],["4372",619450],["4374",607090],["3317",590800],["1070",589800],["4375",554440],["2333",499730],["4349",497840],["4329",469505.82],["3714",424192.12],["4377",359190],["3612",337646.6],["1036",328779],["1014",313005.6],["4359",289502],["3744",256950],["4379",173330],["2339",168614],["2271",133626.43],["3729",132429.23],["1037",128499],["4376",93900],["3699",88111],["3543",60000],["3619",50000],["4353",37420],["3329",22800],["3299",13515],["3721",8423.41],["3131",5420.8],["3792",111.5]],"purpose_expenditure_total_czk":3539584121.12}},"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."}}}}