{"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:00509264","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509264","name":"Obec Ujkovice","short_name":"Ujkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":570761},"amounts":{"revenue_approved":3427669,"revenue_adjusted":4052019.74,"revenue_actual":3980497.84,"expense_approved":3643000,"expense_adjusted":5913136.87,"expense_actual":3865057.89,"tax_revenue":3458313.77,"nontax_revenue":270224.07,"capital_revenue":4500,"transfer_revenue":247460,"current_expense":3618509.39,"capital_expense":246548.5,"budget_balance":115439.95,"cash_current":10504749.21,"cash_previous":10389309.26},"ratios":{"revenue_execution":0.98234907,"expense_execution":0.65363917,"balance_to_revenue":0.02900138,"cash_to_expense":2.71787629,"cash_yoy":0.01111142,"capital_expense_share":0.06378908,"transfer_revenue_share":0.0621681},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509264/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509264"},"seo":{"slug":"ujkovice","path":"/cz/municipalities/ujkovice/"},"population":{"value":113,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3427669,"expenditure_czk":3643000,"financing_czk":215331,"balance_czk":-215331},{"stage":"revised","revenue_czk":4052019.74,"expenditure_czk":5913136.87,"financing_czk":1861117.13,"balance_czk":-1861117.13},{"stage":"actual","revenue_czk":3980497.84,"expenditure_czk":3865057.89,"financing_czk":-115439.95,"balance_czk":115439.95}],"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":[["5169",1682000],["5171",1158000],["5023",740000],["5321",45000],["5139",10000],["5163",8000]],"economic_expenditure_total_czk":3643000,"economic_financing":[["8115",215331]],"economic_financing_total_czk":215331,"economic_revenue":[["1211",1332810],["1121",678795],["1111",478785],["1511",400000],["1345",102000],["2132",102000],["1356",100000],["1113",85845],["4112",57000],["1112",41934],["2111",14000],["1334",10000],["1386",7500],["1387",7500],["1381",6000],["1341",2500],["2141",1000]],"economic_revenue_total_czk":3427669,"purpose_expenditure":[["6171",800000],["6112",740000],["2212",450000],["2321",400000],["3722",400000],["2221",200000],["3745",160000],["3723",150000],["1031",100000],["3631",40000],["5512",40000],["3113",30000],["3612",30000],["6320",30000],["3632",20000],["3412",18000],["3111",15000],["3399",10000],["6310",8000],["5213",2000]],"purpose_expenditure_total_czk":3643000},"revised":{"economic_expenditure":[["5171",2416091.33],["5169",1443993.86],["5023",590000],["5021",273774],["6121",250000],["5154",190000],["5032",174000],["5321",102042.25],["5019",74227.34],["5362",62590],["5139",61142],["5031",60000],["5039",51208],["5329",50000],["5151",27886.94],["5137",18669],["5163",17100],["5161",14344.15],["5162",11000],["5229",10000],["6130",8140],["5175",3194],["5167",1900],["5156",1000],["5038",834]],"economic_expenditure_total_czk":5913136.87,"economic_financing":[["8115",1861117.13]],"economic_financing_total_czk":1861117.13,"economic_revenue":[["1211",1292810],["1121",687591.38],["1511",568415.95],["1111",478785],["4116",179840],["1356",114546.66],["2132",103200],["1345",102000],["2111",92596.06],["1113",90999.22],["1122",58590],["4112",57400],["1112",55268.37],["2324",47366],["2321",33638],["1386",25043.26],["2119",23381],["4111",10220],["1387",9819.82],["1381",6000],["3111",4500],["1337",3650],["1334",2844.62],["1341",2500],["2141",1000],["1382",14.4]],"economic_revenue_total_czk":4052019.74,"purpose_expenditure":[["2212",1955776.93],["6171",887257.94],["6112",865435.34],["3723",401579.64],["2321",400000],["3745",276069],["2221",200000],["3722",200000],["1031",179040],["3612",74646],["5512",62042.25],["6399",58590],["6402",50000],["3631",41122.4],["6114",39036],["3639",34609.7],["3632",32929],["3113",30000],["6320",30000],["3399",24793],["6310",19344.15],["3412",18000],["3721",15865.52],["3111",15000],["5213",2000]],"purpose_expenditure_total_czk":5913136.87},"actual":{"economic_expenditure":[["5171",1465052.14],["5169",828913.14],["5023",508316],["6121",238408.5],["5021",231091],["5154",188454.36],["5032",68107],["5321",64742.25],["5362",62590],["5329",50000],["5031",47261],["5139",18268],["5151",18153],["5137",17123],["5163",12319],["5162",10533.9],["5229",10000],["6130",8140],["5019",7315.2],["5039",2473],["5161",2175.4],["5167",1900],["5175",1888],["5156",1000],["5038",834]],"economic_expenditure_total_czk":3865057.89,"economic_financing":[["8115",-115439.95]],"economic_financing_total_czk":-115439.95,"economic_revenue":[["1211",1286705.01],["1121",687591.38],["1511",568415.95],["1111",465392.47],["4116",179840],["1356",114546.66],["2132",102756],["1345",98400],["1113",90999.22],["2111",62112.46],["1122",58590],["4112",57400],["2324",47366],["1112",44842.31],["2321",33638],["1386",25043.26],["2119",23381],["4111",10220],["1387",9819.82],["3111",4500],["1337",3650],["1334",2844.62],["1341",1250],["2141",970.61],["1381",208.67],["1382",14.4]],"economic_revenue_total_czk":3980497.84,"purpose_expenditure":[["2212",1456649.14],["6171",566787.62],["6112",563002.2],["3723",362444.09],["2321",238408.5],["3745",227678],["3722",94765.87],["5512",59462.25],["6399",58590],["6402",50000],["3639",34609.7],["3632",32929],["6320",25378],["3399",24793],["3612",17866],["3721",15865.52],["3631",12520],["6114",10220],["3111",7700],["6310",3829],["1031",1560]],"purpose_expenditure_total_czk":3865057.89}},"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."}}}}