{"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:00303500","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303500","name":"Město Úsov","short_name":"Úsov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":541222},"amounts":{"revenue_approved":46546918.02,"revenue_adjusted":46648861.77,"revenue_actual":42752720.1,"expense_approved":54252551.09,"expense_adjusted":64371547.1,"expense_actual":60005207.17,"tax_revenue":27560508.22,"nontax_revenue":9296620.87,"capital_revenue":85825,"transfer_revenue":5809766.01,"current_expense":33338480.2,"capital_expense":26666726.97,"budget_balance":-17252487.07,"cash_current":420198.26,"cash_previous":8148014.08},"ratios":{"revenue_execution":0.91647938,"expense_execution":0.93216972,"balance_to_revenue":-0.40354127,"cash_to_expense":0.0070027,"cash_yoy":-0.94842937,"capital_expense_share":0.44440688,"transfer_revenue_share":0.13589231},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303500/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303500"},"seo":{"slug":"usov","path":"/cz/municipalities/usov/"},"population":{"value":1156,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":46546918.02,"expenditure_czk":54252551.09,"financing_czk":7705633.07,"balance_czk":-7705633.07},{"stage":"revised","revenue_czk":46648861.77,"expenditure_czk":64371547.1,"financing_czk":17722685.33,"balance_czk":-17722685.33},{"stage":"actual","revenue_czk":42752720.1,"expenditure_czk":60005207.17,"financing_czk":17252487.07,"balance_czk":-17252487.07}],"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",20565300],["5171",6778001.09],["5011",6000000],["5169",4888000],["5331",2300000],["5031",1492000],["5154",1404000],["5139",1367000],["5023",1300000],["5151",831000],["5365",815000],["5032",607000],["5901",600000],["5141",500000],["5021",468000],["5168",460000],["5499",452000],["5362",354000],["5137",300000],["5222",280000],["6122",257000],["5323",250000],["5153",246000],["5156",189000],["6201",176250],["5622",160000],["5163",150000],["5194",135000],["5329",100000],["6349",100000],["5136",97000],["5162",96000],["5179",80000],["5166",65000],["6125",64000],["5363",55000],["5173",45000],["5175",42000],["5167",35000],["5132",30000],["5019",28000],["5038",25000],["5161",20000],["5229",20000],["5321",11000],["5903",10000],["6130",5000]],"economic_expenditure_total_czk":54252551.09,"economic_financing":[["8115",8403913.07],["8124",-698280]],"economic_financing_total_czk":7705633.07,"economic_revenue":[["1211",12100000],["1121",6000000],["4116",5236345.92],["4216",4576271.57],["1111",4300000],["2451",3798600.53],["2111",3179000],["1511",1600000],["2132",1355000],["1122",900000],["1345",900000],["1113",800000],["4112",472700],["2324",376000],["1112",320000],["1386",130000],["2131",130000],["1381",60000],["1387",60000],["4121",42500],["1341",42000],["1361",40000],["4111",32000],["2112",27000],["1334",22000],["2310",20000],["2119",10000],["3111",10000],["2133",4000],["2141",2000],["1343",1000],["2321",500]],"economic_revenue_total_czk":46546918.02,"purpose_expenditure":[["3113",13240300],["3322",9651000],["6171",7622000],["3722",2896250],["2321",2649000],["3612",2573000],["6112",1690000],["3631",1480000],["3745",1426000],["2212",1198001.09],["6399",1150000],["2310",1113000],["3314",1073000],["2115",700000],["5512",628000],["3639",595000],["3632",552000],["6310",540000],["2411",525000],["2219",420000],["3511",408000],["3613",375000],["3399",350000],["3419",347000],["6409",270000],["3723",268000],["2292",250000],["3392",176000],["6114",32000],["5213",30000],["3721",15000],["3421",10000]],"purpose_expenditure_total_czk":54252551.09},"revised":{"economic_expenditure":[["6121",18546070],["5011",6173000],["5171",5803871.54],["5169",4619000],["6356",2964271.98],["5331",2701072],["6130",2657230],["5154",2152000],["6122",2093000],["5031",1807000],["5336",1678427.03],["5139",1377803.33],["5137",1346000],["5023",1208000],["5151",831000],["6201",801250],["5032",722000],["5168",666665.22],["5365",575200],["5021",541014],["5499",482000],["5163",446000],["5141",370000],["5194",358000],["5362",355000],["5901",300000],["5222",285000],["5153",276000],["5323",250000],["6127",250000],["5156",233000],["5162",181000],["5179",143000],["5138",139000],["5166",135000],["5329",100000],["6349",100000],["5136",97000],["5173",92000],["6111",80000],["5229",69000],["5363",55000],["6212",50000],["5167",35000],["5132",30000],["5622",30000],["5019",26600],["5038",25000],["5175",22072],["5161",22000],["5164",16000],["6125",14000],["5321",11000],["5041",10000],["5192",10000],["5903",10000]],"economic_expenditure_total_czk":64371547.1,"economic_financing":[["8123",10272951.25],["8115",8148014.08],["8124",-698280]],"economic_financing_total_czk":17722685.33,"economic_revenue":[["1211",14032965.23],["1121",6500000],["1111",4450000],["2111",4220000],["2451",3798600.53],["4216",2964271.98],["1511",1800000],["4116",1678427.03],["2132",1375000],["1345",900000],["1113",860000],["2324",634000],["4122",612200],["1112",606000],["1122",450030],["4112",444300],["1386",240000],["3111",230000],["1387",160000],["2131",130000],["4121",76500],["1361",71000],["1381",60000],["2420",55000],["1341",42000],["2322",41000],["1334",40000],["1343",40000],["2112",37000],["4111",34067],["2133",34000],["2310",20000],["2119",10000],["2141",2000],["2321",500]],"economic_revenue_total_czk":46648861.77,"purpose_expenditure":[["3113",21110071.01],["6171",9674121],["3722",4450250],["2411",3811000],["3639",3171000],["3631",2080000],["3322",1951000],["3745",1924000],["2321",1809000],["6112",1726000],["2212",1593001.09],["2310",1383000],["3613",1125000],["3314",1073000],["3612",1054749.45],["6399",910200],["5512",890000],["3632",809000],["3723",667000],["3511",460000],["3399",440000],["6310",410000],["2115",390000],["2219",390000],["6409",270000],["2292",250000],["3419",247000],["3392",176000],["6114",37154.55],["3721",30000],["5213",30000],["3421",16000],["3319",10000],["6141",4000]],"purpose_expenditure_total_czk":64371547.1},"actual":{"economic_expenditure":[["6121",18281790.84],["5011",5944833],["5171",5277619.34],["5169",4045626],["6356",2964271.98],["5331",2701072],["6130",2640130],["5154",1933154.34],["6122",1770236.05],["5031",1768110],["5336",1678427.03],["5137",1300828.38],["5139",1200000.63],["5023",1060613],["6201",794300],["5151",758090],["5032",692725],["5365",450030],["5168",430302.4],["5499",415546],["5163",397475],["5141",366268.75],["5021",355104],["5194",324544.33],["5222",275000],["5153",251962.31],["5323",232130.3],["5156",190810.01],["5362",184351],["5162",172251.41],["5179",143000],["5138",133415],["5166",126794.88],["5173",90151],["6127",80000],["5136",73383.64],["5329",68700],["5229",68597.79],["6111",68123],["5350",50000],["6212",50000],["5132",28113],["5167",26931],["5038",24261],["5161",20982],["5175",17946.5],["6349",17875.1],["5019",16501],["5164",15317.63],["5321",10710],["5192",8591],["5041",8210.53]],"economic_expenditure_total_czk":60005207.17,"economic_financing":[["8123",10272951.25],["8115",7777815.82],["8124",-698280],["8901",-100000]],"economic_financing_total_czk":17252487.07,"economic_revenue":[["1211",12083718.11],["1121",6470539.68],["1111",4419336.19],["2451",3798600.53],["2111",3623607.81],["4216",2964271.98],["1511",1794451.01],["4116",1678427.03],["2132",1157467.83],["1113",855190.06],["4122",612200],["1345",594453],["2324",464085],["1122",450030],["4112",444300],["1112",421752.08],["1386",235742.15],["2131",102107],["1387",92392.72],["3111",85825],["4121",76500],["1361",70940],["2420",55000],["2322",41000],["1341",36632],["4111",34067],["2112",32070],["1334",25057.5],["2133",22530],["1343",8400],["1381",1873.72],["2141",152.7]],"economic_revenue_total_czk":42752720.1,"purpose_expenditure":[["3113",21012041.14],["6171",9265977.7],["3722",4115839.99],["2411",3770204.43],["3639",3056371.98],["3631",1936079.33],["3322",1843335.63],["3745",1693979.84],["6112",1563568],["2212",1545795.85],["2321",1360418.92],["2310",1177658.11],["3613",932296.33],["3314",923116.94],["3612",878438.69],["3632",777266],["5512",638069.18],["6399",629981],["3723",618087.24],["6310",402059.75],["3511",384697.02],["3399",361712.97],["2219",333800.61],["2292",232130.3],["3419",205702.9],["6409",106172.89],["2115",60500],["3392",50852.82],["6330",50000],["6114",37154.55],["3721",20476.83],["3421",13209.7],["3319",8210.53]],"purpose_expenditure_total_czk":60005207.17}},"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."}}}}