{"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:00237256","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237256","name":"Obec Úžice","short_name":"Úžice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535257},"amounts":{"revenue_approved":43703000,"revenue_adjusted":46163813,"revenue_actual":61551227.95,"expense_approved":43623000,"expense_adjusted":61852558,"expense_actual":46977765.72,"tax_revenue":54079373.96,"nontax_revenue":3690919.74,"capital_revenue":268000,"transfer_revenue":3512934.25,"current_expense":36237407.8,"capital_expense":10740357.92,"budget_balance":14573462.23,"cash_current":78834508.26,"cash_previous":66356514.03},"ratios":{"revenue_execution":1.33332201,"expense_execution":0.75951209,"balance_to_revenue":0.23676964,"cash_to_expense":1.67812383,"cash_yoy":0.18804475,"capital_expense_share":0.22862641,"transfer_revenue_share":0.05707334},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237256/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237256"},"seo":{"slug":"uzice-00237256","path":"/cz/municipalities/uzice-00237256/"},"population":{"value":1134,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":43703000,"expenditure_czk":43623000,"financing_czk":-80000,"balance_czk":80000},{"stage":"revised","revenue_czk":46163813,"expenditure_czk":61852558,"financing_czk":15688745,"balance_czk":-15688745},{"stage":"actual","revenue_czk":61551227.95,"expenditure_czk":46977765.72,"financing_czk":-14573462.23,"balance_czk":14573462.23}],"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",19830000],["5169",4960000],["6121",2550000],["5011",2100000],["5331",1900000],["5023",1700000],["5901",1354000],["6341",1200000],["5154",1111000],["5213",1000000],["5031",998000],["6122",700000],["5153",526000],["5329",500000],["5139",480000],["5032",348000],["5321",288000],["5222",280000],["5021",276000],["6130",240000],["5137",210000],["5156",210000],["5903",150000],["5151",141000],["5162",80000],["5134",57000],["5164",54000],["5168",50000],["5229",50000],["5362",50000],["5499",48000],["5163",40000],["5194",30000],["5141",25000],["5136",20000],["5175",17000],["5339",15000],["5038",10000],["5167",10000],["6322",10000],["5161",5000]],"economic_expenditure_total_czk":43623000,"economic_financing":[["8124",-2086000],["8115",2006000]],"economic_financing_total_czk":-80000,"economic_revenue":[["1511",18000000],["1211",10000000],["1121",5000000],["1111",3500000],["1122",2000000],["2141",2000000],["2324",600000],["1113",500000],["2133",300000],["2132",285000],["4112",236000],["2131",230000],["1112",200000],["3113",200000],["1342",130000],["1381",120000],["2111",105000],["1334",100000],["4121",95000],["1361",60000],["1341",25000],["2112",17000]],"economic_revenue_total_czk":43703000,"purpose_expenditure":[["3113",14200000],["6171",4637000],["2321",4601000],["3722",3000000],["2212",2500000],["3745",2441000],["6112",2320000],["2219",1600000],["5512",1114000],["2292",1000000],["3612",935000],["3421",860000],["3412",714000],["3631",642000],["2221",520000],["3725",500000],["3613",420000],["5311",273000],["4351",265000],["3419",200000],["3639",200000],["5213",150000],["3632",134000],["3399",120000],["3429",80000],["6399",50000],["6310",45000],["3341",40000],["3314",20000],["6320",20000],["2223",10000],["3900",10000],["2341",2000]],"purpose_expenditure_total_czk":43623000},"revised":{"economic_expenditure":[["5171",20730000],["6121",14930000],["5169",7693312],["5011",2725000],["5331",2120000],["5023",2040000],["6122",1700000],["5901",1354000],["6341",1200000],["5154",1111000],["5213",1000000],["5031",998000],["5153",526000],["5329",500000],["5139",480110],["5032",348000],["5021",300596],["5321",288000],["5222",280000],["6130",240000],["5137",210000],["5156",210000],["5903",150000],["5151",141000],["5162",80000],["5134",57000],["5164",54000],["5168",50000],["5229",50000],["5362",50000],["5499",48000],["5163",40000],["5194",30000],["5141",25000],["5136",20000],["5175",17000],["5339",15000],["5038",10000],["5167",10000],["6322",10000],["5221",6000],["5161",5540]],"economic_expenditure_total_czk":61852558,"economic_financing":[["8115",17774745],["8124",-2086000]],"economic_financing_total_czk":15688745,"economic_revenue":[["1511",18000000],["1211",10000000],["1121",5000000],["1111",3500000],["4116",2422813],["1122",2000000],["2141",2000000],["2324",600000],["1113",500000],["2133",300000],["2132",285000],["4112",241500],["2131",230000],["1112",200000],["3113",200000],["1342",130000],["1381",120000],["2111",105000],["1334",100000],["4121",95000],["1361",60000],["4111",32500],["1341",25000],["2112",17000]],"economic_revenue_total_czk":46163813,"purpose_expenditure":[["3113",20320000],["2341",6382000],["6171",5537000],["2321",4601000],["2212",4500000],["3745",3566000],["3722",3000000],["6112",2660000],["3421",1860000],["2219",1600000],["5512",1114000],["2292",1000000],["3612",935000],["3412",714000],["3631",642000],["2221",520000],["3725",500000],["3613",420000],["3635",323312],["5311",273000],["4351",265000],["3419",200000],["3639",200000],["5213",150000],["3632",134000],["3399",130000],["3429",80000],["6399",50000],["6310",45000],["3341",40000],["6114",25246],["3314",20000],["6320",20000],["2223",10000],["3900",10000],["4359",6000]],"purpose_expenditure_total_czk":61852558},"actual":{"economic_expenditure":[["5171",15739832.52],["6121",5971838.51],["5169",4233115.89],["6122",2667146.41],["5011",2469902],["5023",2211074],["5331",2120000],["5137",1846328.4],["6341",1780923],["5154",1057971.59],["5031",953861],["5139",899940.37],["5336",749773.25],["5163",534326.25],["5032",458488],["5151",428342],["5213",385188],["5153",338646.38],["6112",320450],["5021",267673],["5321",265481],["5222",261000],["5156",250907.2],["5168",130432.7],["5499",106905],["5162",80004.55],["5909",62440.68],["5164",60723.45],["5166",60687.25],["5365",26100],["5175",25513.4],["5179",24900],["5329",22460],["5141",22308.19],["5132",22295.82],["5229",21704.51],["5221",21000],["5194",18757],["5167",18226.8],["5172",15549],["5038",10893],["5136",8872],["5161",5783.6]],"economic_expenditure_total_czk":46977765.72,"economic_financing":[["8118",-40000000],["8115",27522005.77],["8124",-2085720],["8901",-9748]],"economic_financing_total_czk":-14573462.23,"economic_revenue":[["1511",29106850.2],["1211",11141428.46],["1121",5971210.36],["1111",4741937.67],["4116",3172586.25],["2141",1519115.32],["1334",1442558.67],["1113",788739.06],["2111",684006.5],["2131",472440],["2324",399901.32],["1112",389113.04],["4112",241500],["1386",217521.57],["3113",200000],["2132",194048],["2133",150000],["2321",131500],["1342",106065],["1387",85256.39],["4121",80000],["3111",68000],["2119",52900],["1341",44792],["1361",30638],["2329",29473.6],["2112",23510],["4111",18848],["2212",15000],["2328",13425],["1343",6110],["2322",5600],["1345",5460],["1381",1693.54]],"economic_revenue_total_czk":61551227.95,"purpose_expenditure":[["3113",20106170.3],["6171",4467658.68],["2212",3870311.55],["3745",3565031.17],["2341",3297455.2],["6112",2659705.99],["3722",2380744.58],["3421",1645483.75],["2321",1109830.4],["5512",634240.49],["3612",509853.03],["3631",471236.11],["2219",402138.54],["2292",385188],["3635",323312],["5311",265481],["3412",254645.41],["4351",181581.02],["3399",126358.51],["3725",64855],["3419",55290],["3613",49007.98],["6310",44457.44],["3639",30051.4],["6114",25246],["3314",19238],["6320",11538],["3429",10000],["3632",8400],["3341",1936.17],["2221",1320]],"purpose_expenditure_total_czk":46977765.72}},"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."}}}}