{"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:00264571","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264571","name":"Město Úštěk","short_name":"Úštěk","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565814},"amounts":{"revenue_approved":133624930,"revenue_adjusted":138994930,"revenue_actual":137837588.08,"expense_approved":136186239,"expense_adjusted":161755792.29,"expense_actual":151426203.82,"tax_revenue":83313324.97,"nontax_revenue":26218652.75,"capital_revenue":19250633.98,"transfer_revenue":9054976.38,"current_expense":124415426.71,"capital_expense":27010777.11,"budget_balance":-13588615.74,"cash_current":33801382.19,"cash_previous":51554613.54},"ratios":{"revenue_execution":0.9916735,"expense_execution":0.93614084,"balance_to_revenue":-0.09858425,"cash_to_expense":0.22322016,"cash_yoy":-0.34435776,"capital_expense_share":0.17837585,"transfer_revenue_share":0.06569308},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264571/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264571"},"seo":{"slug":"ustek","path":"/cz/municipalities/ustek/"},"population":{"value":2848,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":133624930,"expenditure_czk":136186239,"financing_czk":2561309,"balance_czk":-2561309},{"stage":"revised","revenue_czk":138994930,"expenditure_czk":161755792.29,"financing_czk":22760862.29,"balance_czk":-22760862.29},{"stage":"actual","revenue_czk":137837588.08,"expenditure_czk":151426203.82,"financing_czk":13588615.74,"balance_czk":-13588615.74}],"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":[["5011",25943016],["6121",24950000],["5169",20383100],["5171",9665000],["5904",8400000],["5031",6697732],["5154",5066000],["5331",3995000],["5365",3505000],["5141",3150000],["5139",3124000],["5023",2700000],["5032",2565991],["5151",2260000],["6122",1740100],["5168",1547000],["5021",1425000],["5153",1163600],["5152",920000],["5137",823000],["5499",660000],["6123",650100],["5222",565000],["5156",541000],["5163",519500],["5166",431000],["5162",420000],["6125",300000],["5155",250000],["5194",241000],["5167",238000],["5161",230000],["5175",217000],["5134",160000],["5038",150000],["5136",95000],["5138",76000],["5321",50000],["5492",50000],["5903",50000],["5173",49500],["5329",45000],["5179",41500],["5133",33500],["5132",30000],["5362",25000],["6351",15000],["5192",10000],["5172",5000],["6111",5000],["5164",4500],["6130",2000],["5336",1000],["5364",1000],["6460",1000],["5339",100]],"economic_expenditure_total_czk":136186239,"economic_financing":[["8115",7061309],["8124",-4500000]],"economic_financing_total_czk":2561309,"economic_revenue":[["1211",30500000],["3111",17000000],["1121",15400000],["1511",13000000],["2132",12075000],["1111",11300000],["2111",7811000],["3113",4594130],["1122",3500000],["4116",3500000],["4112",2800000],["4216",2500000],["1345",2100000],["1113",1900000],["1112",850000],["1343",850000],["2131",820000],["4222",500000],["1361",450000],["1386",350000],["2141",300100],["1342",300000],["4213",300000],["4111",200000],["2112",187500],["1387",120000],["4113",80000],["1341",75000],["2460",70000],["2343",60000],["2119",50000],["1334",30000],["2212",30000],["4121",20000],["2324",1100],["2321",1000],["2322",100]],"economic_revenue_total_czk":133624930,"purpose_expenditure":[["6171",28623200],["3639",12636000],["3412",10250000],["3429",9978500],["3322",8450000],["3722",7333000],["3612",7252000],["2219",6150000],["3613",4965000],["3313",4900000],["1031",4505000],["6399",3500000],["6112",3196000],["3631",3135000],["3113",2719100],["3111",2137000],["3399",1785000],["1037",1500000],["4351",1397000],["6409",1200000],["5511",1027000],["3632",911000],["2212",900000],["3392",892000],["3314",813839],["3319",656000],["3725",550000],["2321",480000],["3114",458600],["2122",415000],["3419",406000],["2223",400000],["1036",350000],["2310",350000],["3421",275000],["4311",230000],["6114",194000],["2143",179900],["3900",125000],["3745",118000],["3349",105000],["5599",104000],["2333",100000],["1070",90000],["5213",90000],["6310",60000],["3633",50000],["3744",50000],["5269",50000],["3311",35000],["3341",30000],["4341",30000],["1014",25000],["3724",15000],["5512",8000],["3713",1000],["3635",100]],"purpose_expenditure_total_czk":136186239},"revised":{"economic_expenditure":[["5011",26487575],["6121",26074000],["5363",22927458],["5169",20012541.8],["5171",11228000],["5031",6761253],["5154",4463749.19],["5904",4200000],["5331",4025700],["5362",2765001],["5023",2700000],["5139",2662192],["5032",2609641],["5151",2292173],["5141",2250000],["6122",2090100],["5365",1905000],["5021",1584425],["5336",1410483.1],["5137",1333100],["5153",1211600],["5168",1180000],["5152",1045000],["5499",957000],["5366",902002.19],["6123",650100],["5222",577000],["5229",576793.59],["5156",548500],["5163",535000],["5166",457660.65],["5162",403000],["5167",300200],["5155",300000],["6125",300000],["5194",242500],["5175",235000],["5161",233600],["5134",160000],["5038",150000],["5138",138500],["5219",120000],["6127",116000],["6322",95000],["5136",82000],["5329",80000],["5492",72000],["5173",51050],["5811",50000],["5192",43000],["5179",36000],["6130",32000],["5164",20500],["5132",15000],["5364",14093.77],["5133",13500],["5493",10000],["5041",8700],["5172",5000],["6111",5000],["6460",1000],["5339",100]],"economic_expenditure_total_czk":161755792.29,"economic_financing":[["8115",27260862.29],["8124",-4500000]],"economic_financing_total_czk":22760862.29,"economic_revenue":[["1211",30595100],["3111",20326318.02],["1121",16440000],["1511",14400000],["2132",13566500],["1111",11322000],["2111",8747751.39],["4116",4200000],["1345",2507610],["4112",2414200],["1113",2170000],["1122",1902390],["2131",1620000],["3121",1267811.98],["4122",1075800],["1112",1072000],["2324",839651.02],["1361",733900],["2141",680100],["1386",599000],["4216",497557],["1343",440000],["1342",295000],["4111",280000],["1387",234000],["2112",184500],["2343",129000],["4113",105000],["2460",91000],["2322",79265],["1341",73000],["2119",50000],["4121",15000],["4171",12443],["2212",11505.59],["1334",11000],["2329",5500],["2321",1000],["2310",27]],"economic_revenue_total_czk":138994930,"purpose_expenditure":[["6171",27976700],["3412",25137658],["3639",14226050],["3612",9086000],["3429",8645400],["3722",8053000],["3322",7406000],["3613",7160000],["1031",5441102.45],["6409",5400000],["2212",5034963.03],["2219",4778607.52],["6399",4640001],["3113",3895891.5],["3631",3566949.19],["6112",3196000],["3399",2154671],["3111",2139487.81],["4351",1415000],["3421",1343000],["5511",1157000],["6402",907499.75],["3725",803000],["3314",787839],["3632",753000],["3319",662000],["3392",624000],["3326",576793.59],["2223",550000],["4311",406200],["3419",391000],["2122",363973],["2321",354143],["1036",348000],["3114",325600],["6114",307902],["3313",243338.45],["2143",228182],["2333",200000],["3900",197300],["3745",162600],["3349",136000],["1070",131500],["2539",120000],["3744",90000],["6310",75000],["3729",42000],["3311",40000],["3341",23000],["3299",20000],["4341",15000],["5512",8000],["2310",4000],["5599",4000],["3713",1000],["2229",340],["3635",100]],"purpose_expenditure_total_czk":161755792.29},"actual":{"economic_expenditure":[["6121",24358992.31],["5011",23811206],["5363",22927458],["5169",19817429.12],["5171",10816283.56],["5031",6102227],["5904",4200000],["5331",4043287],["5154",3423569.58],["5362",2752651],["5139",2332190.64],["5032",2326561],["5141",2161530.7],["5023",2118210],["5151",2104036.04],["6122",1980599.8],["5365",1902390],["5021",1507014],["5336",1410483.1],["5137",1249540.06],["5168",1187707.05],["5152",975255.78],["5153",951235.09],["5366",902002.19],["5499",739400],["5229",576793.59],["5222",528977],["6123",455800],["5163",454936.42],["5166",412591.88],["5156",392221.37],["5162",338551.58],["5167",289893.06],["5194",224420.9],["5155",213605],["5175",181759],["5161",139141],["5038",137659],["5138",126912.39],["5219",120000],["5134",117284],["6127",97000],["6322",95000],["5136",76653],["5329",74014],["5492",60000],["5811",49723],["5173",43931],["5179",34721.32],["6130",23385],["5164",15436.42],["5364",13093.77],["5192",10413],["5493",10000],["5041",8611.26],["5133",2052],["5182",230],["5343",134.84]],"economic_expenditure_total_czk":151426203.82,"economic_financing":[["8115",17753231.35],["8124",-4181580],["8901",16964.39]],"economic_financing_total_czk":13588615.74,"economic_revenue":[["1211",30729455.04],["3111",17979822],["1121",16449880.92],["1511",14775856.82],["2132",13533332.65],["1111",11322428.8],["2111",8816677.56],["4116",4573879.31],["1345",2502664.95],["4112",2414200],["1113",2174562.08],["1122",1902390],["2131",1639309.26],["3121",1269811.98],["4122",1077750],["1112",1072297.37],["2324",972818.96],["1361",733900],["2141",688234.73],["1386",599348.1],["4216",512521],["1343",433604],["1342",293634],["4111",277156.33],["1387",234893.65],["2112",181922],["2343",129865.21],["4113",104426.74],["2460",91000],["2322",84191],["1341",72827],["4222",68600],["2119",54109.99],["2212",14005.59],["4121",14000],["4171",12443],["1334",10784.8],["2310",6052.8],["2329",5500],["1381",4797.44],["2229",1633],["3112",1000]],"economic_revenue_total_czk":137837588.08,"purpose_expenditure":[["6171",24797316.58],["3412",24425915.5],["3639",13199740.16],["3612",8549466.8],["3722",8029990.91],["3322",7249974.41],["3613",6972086.53],["3429",6690397.56],["1031",5422540.58],["6409",5402055],["2212",5021105.18],["2219",4741945],["6399",4642391],["3113",3912213.96],["6112",2553733],["3631",2467365.84],["3399",2146552.34],["3111",2127117.01],["4351",1275636],["5511",1132983.81],["3421",990003.92],["6402",907499.75],["3725",809271],["3314",763536.19],["3632",725068.52],["3319",669224],["3392",596881.59],["3326",576793.59],["2223",549619],["4311",384711.83],["3419",366894.01],["2122",358178.4],["1036",348000],["2321",334856.71],["3114",318301.92],["6114",289039],["3313",236880.83],["2143",225146.21],["2333",198828],["3900",174953],["3745",149633],["3349",135055.96],["1070",130889],["2539",120000],["3744",87392.25],["6310",78727.42],["3729",41317.87],["3311",40000],["3341",22389.22],["3299",20000],["4341",6980],["5512",5436.7],["2310",3692.92],["2229",340],["6330",134.84]],"purpose_expenditure_total_czk":151426203.82}},"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."}}}}