{"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:00268411","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00268411","name":"Městys Úsobí","short_name":"Úsobí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569658},"amounts":{"revenue_approved":21973724,"revenue_adjusted":26079004,"revenue_actual":24469544.64,"expense_approved":26476400,"expense_adjusted":30581680,"expense_actual":22891877.63,"tax_revenue":15502094.5,"nontax_revenue":6016795.8,"capital_revenue":94269,"transfer_revenue":2856385.34,"current_expense":17497344.91,"capital_expense":5394532.72,"budget_balance":1577667.01,"cash_current":19849579.54,"cash_previous":18292862.69},"ratios":{"revenue_execution":0.93828524,"expense_execution":0.74854873,"balance_to_revenue":0.06447472,"cash_to_expense":0.86710142,"cash_yoy":0.08509968,"capital_expense_share":0.2356527,"transfer_revenue_share":0.11673226},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00268411/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00268411"},"seo":{"slug":"usobi","path":"/cz/municipalities/usobi/"},"population":{"value":707,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21973724,"expenditure_czk":26476400,"financing_czk":4502676,"balance_czk":-4502676},{"stage":"revised","revenue_czk":26079004,"expenditure_czk":30581680,"financing_czk":4502676,"balance_czk":-4502676},{"stage":"actual","revenue_czk":24469544.64,"expenditure_czk":22891877.63,"financing_czk":-1577667.01,"balance_czk":1577667.01}],"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",5378000],["5171",4358500],["5169",3330200],["5011",2698000],["6122",1766000],["5023",1200000],["5154",1052000],["5321",963000],["5365",960000],["5031",881000],["5139",804300],["5153",409000],["5032",358000],["5021",329100],["5156",250900],["5499",224000],["5137",209000],["5362",200000],["5222",167000],["5168",147000],["5163",142000],["5162",90000],["5223",85000],["5166",75000],["5167",67000],["5175",45500],["5164",43000],["5909",40000],["5194",25000],["5221",20000],["5339",18000],["5132",15000],["5161",15000],["5229",15000],["5041",14800],["5179",13000],["5038",12600],["5123",10000],["5136",10000],["5173",10000],["5903",10000],["5138",8000],["5141",6000],["6130",1000],["5165",500]],"economic_expenditure_total_czk":26476400,"economic_financing":[["8115",4920676],["8124",-418000]],"economic_financing_total_czk":4502676,"economic_revenue":[["1211",6514956],["2111",3440800],["1121",3318042],["1111",2340366],["2131",2155600],["1122",900000],["1511",800000],["2132",712400],["1113",440464],["1345",440000],["1112",198996],["4112",196700],["2322",111000],["2139",100000],["1386",80000],["1387",50000],["1343",45000],["4111",30000],["2112",24000],["1341",17000],["1342",12000],["2119",10000],["2321",10000],["2324",10000],["1361",8000],["2142",6400],["1334",1000],["2141",1000]],"economic_revenue_total_czk":21973724,"purpose_expenditure":[["6171",7039000],["2212",2008000],["3631",1975000],["3113",1804000],["5512",1714000],["6112",1585000],["2321",1193000],["6399",1100000],["2310",1092000],["3399",1007000],["3612",982000],["3723",811200],["1032",805500],["2219",722000],["3312",626300],["3722",323000],["3745",287500],["2411",280000],["3392",193000],["3726",137000],["3314",116100],["6320",100000],["3613",99000],["2292",96000],["3412",81000],["4351",53700],["3330",45000],["3419",40000],["3721",40000],["3319",30100],["6114",30000],["3632",20000],["6310",15000],["3636",10000],["5213",10000],["3639",6000]],"purpose_expenditure_total_czk":26476400},"revised":{"economic_expenditure":[["6121",5420000],["5169",5332964],["5171",4733500],["5011",2618000],["6123",1760000],["5023",1200000],["5365",1081000],["5154",1028800],["5139",980118],["5321",963000],["5031",865500],["6122",624000],["5137",569500],["5153",472200],["5021",363408],["5032",360500],["5362",289000],["5156",261400],["5499",235000],["5168",183500],["5163",169000],["5222",167000],["5167",100000],["5162",96000],["5138",93000],["5223",90000],["5175",81790],["5166",75000],["5909",55000],["5132",44500],["5164",34000],["5194",33000],["5041",31800],["5173",28000],["5221",25000],["5339",18000],["5229",15000],["5161",14500],["5179",13000],["5038",12600],["5123",10000],["5903",10000],["5136",7600],["5141",6000],["5131",4000],["6111",3000],["5363",2000],["6130",1000],["5165",500]],"economic_expenditure_total_czk":30581680,"economic_financing":[["8115",4920676],["8124",-418000]],"economic_financing_total_czk":4502676,"economic_revenue":[["1211",6490956],["2111",4253753],["1121",3470042],["1111",2342366],["2131",1978600],["4216",1355700],["1122",1020180],["1511",836000],["2132",695400],["4116",602900],["4222",461000],["1113",459464],["1345",440000],["2139",236000],["1112",227996],["4122",208976],["4112",196700],["1386",127500],["2322",105000],["2321",70000],["2324",62796],["3111",62000],["2112",61275],["1387",50000],["2420",50000],["1343",45000],["2119",36000],["3113",34000],["4111",32500],["1341",17000],["1342",12000],["1361",12000],["2310",10000],["2142",6400],["2328",5000],["1381",1500],["1334",1000],["1335",1000],["2141",1000]],"economic_revenue_total_czk":26079004,"purpose_expenditure":[["6171",8383780],["3631",2373000],["2212",2198000],["3113",1804000],["5512",1714000],["6112",1585000],["6399",1310000],["2321",1193000],["2310",1120000],["1032",1078500],["3399",1007000],["3612",982000],["3723",905200],["3312",766300],["2219",722000],["3722",622000],["3745",541500],["3726",531000],["3613",497000],["2411",310000],["3392",193000],["6320",125000],["3314",111100],["2292",96000],["3412",81000],["4351",59700],["3330",50000],["3419",40000],["3721",40000],["3319",38100],["6114",32500],["3632",20000],["6310",16000],["3636",10000],["5213",10000],["6409",10000],["3639",6000]],"purpose_expenditure_total_czk":30581680},"actual":{"economic_expenditure":[["5171",3338585.53],["6121",3188349.44],["5169",3098933.27],["5011",2149649.5],["6123",1750909.42],["5365",1073556],["5023",1072618],["5321",950722],["5154",929944.01],["5139",807545.2],["5031",737955.5],["5137",518622.59],["5153",458484.33],["6122",455273.86],["5032",288396],["5362",282079],["5021",273009],["5156",235056.88],["5168",182833.81],["5499",172515],["5163",166793.6],["5222",113000],["5162",95952.79],["5223",90000],["5175",73418.5],["5166",68339.83],["5138",67862.14],["5132",44329.27],["5909",40001.92],["5167",38362.2],["5041",30482.95],["5221",22400],["5194",16469.5],["5173",16200],["5161",9460.6],["5164",9456.99],["5038",8389],["5179",7020],["5136",3990],["5363",2000],["5131",1885],["5141",525],["5165",500]],"economic_expenditure_total_czk":22891877.63,"economic_financing":[["8115",-1428766.8],["8124",-417073.18],["8901",268172.97]],"economic_financing_total_czk":-1577667.01,"economic_revenue":[["1211",6479891.97],["2111",4164960.37],["1121",3469825.9],["1111",2341488.41],["4216",1355684.43],["1122",1020180],["1511",835853.55],["2132",678368.58],["2131",661880.5],["4116",601524.91],["4222",461000],["1113",458595.53],["1345",423742],["2139",235285],["1112",226164.49],["4122",208976],["4112",196700],["1386",126416.7],["2321",68333],["3111",60269],["2112",57919],["2324",53768.82],["2420",50000],["1387",49545.57],["1343",35360],["3113",34000],["2119",32557.47],["4111",32500],["1341",14091],["1342",11185],["1361",8250],["2310",6634],["2142",6398],["1381",1004.78],["2141",691.06],["1334",291.6],["1335",208]],"economic_revenue_total_czk":24469544.64,"purpose_expenditure":[["6171",6138133.25],["3631",1884357.04],["5512",1590449.28],["3113",1570798.5],["2212",1508169.64],["6112",1434223.96],["6399",1302259],["1032",1065992.21],["2321",758829.26],["3312",738918.71],["2310",721570.46],["3612",688411.52],["3723",519461.17],["2219",486795.1],["3722",459902.19],["3613",451920.48],["3726",340240.93],["3745",311705.93],["3399",133304.54],["6320",123880],["3314",109519.12],["2292",94122],["2411",85505.42],["3392",79251.47],["4351",56543.8],["3330",50000],["3319",35032.6],["6114",31237.2],["3721",30288.85],["3419",30000],["3412",23616.3],["6310",15877.6],["6409",8361.1],["3636",7020],["3632",4179],["3639",2000]],"purpose_expenditure_total_czk":22891877.63}},"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."}}}}