{"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:00511269","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00511269","name":"Obec Ústrašín","short_name":"Ústrašín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":537608},"amounts":{"revenue_approved":6118800,"revenue_adjusted":7947426.24,"revenue_actual":7640218.34,"expense_approved":6118800,"expense_adjusted":8679317.76,"expense_actual":5174578.15,"tax_revenue":5953631.04,"nontax_revenue":1327369.3,"capital_revenue":0,"transfer_revenue":359218,"current_expense":4674716.26,"capital_expense":499861.89,"budget_balance":2465640.19,"cash_current":28926507.16,"cash_previous":26460866.97},"ratios":{"revenue_execution":0.96134498,"expense_execution":0.59619642,"balance_to_revenue":0.32271855,"cash_to_expense":5.59011891,"cash_yoy":0.09318063,"capital_expense_share":0.09659954,"transfer_revenue_share":0.04701672},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00511269/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00511269"},"seo":{"slug":"ustrasin","path":"/cz/municipalities/ustrasin/"},"population":{"value":259,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6118800,"expenditure_czk":6118800,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":7947426.24,"expenditure_czk":8679317.76,"financing_czk":731891.52,"balance_czk":-731891.52},{"stage":"actual","revenue_czk":7640218.34,"expenditure_czk":5174578.15,"financing_czk":-2465640.19,"balance_czk":2465640.19}],"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",1451200],["5169",1196000],["6121",1013800],["5023",460000],["5154",383000],["5362",240000],["5139",225100],["5168",200000],["5021",196600],["5901",149000],["5166",100000],["5137",94600],["5155",80000],["5163",45000],["5156",42000],["5164",41800],["5032",40000],["5212",30000],["5194",25000],["6119",20000],["5175",18600],["5162",17000],["5134",10000],["5223",10000],["5229",8900],["5019",7000],["5039",3000],["5167",2100],["5136",2000],["5153",2000],["5161",2000],["5179",2000],["5029",700],["5038",400]],"economic_expenditure_total_czk":6118800,"economic_revenue":[["1211",2300000],["1121",1000000],["1111",900000],["2111",715000],["1511",450000],["1113",200000],["2141",200000],["1345",140000],["4112",71800],["2132",51000],["1112",50000],["4111",35000],["1341",3000],["2131",2000],["1361",1000]],"economic_revenue_total_czk":6118800,"purpose_expenditure":[["3419",1270800],["2212",1000000],["6171",600000],["1032",500000],["2310",500000],["6112",500000],["3722",400000],["3631",300000],["6399",200000],["1036",100000],["2141",100000],["3392",100000],["3113",90000],["5512",80000],["2321",50000],["3399",50000],["3745",50000],["6320",40000],["6114",35000],["3639",30000],["3421",20000],["3635",20000],["3636",20000],["3314",15000],["3612",15000],["3632",13000],["3319",10000],["1070",5000],["6310",5000]],"purpose_expenditure_total_czk":6118800,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1991400],["5171",1566700],["6121",1513661.89],["5139",483193],["5023",467000],["5154",403500],["5166",330000],["5021",283954],["5904",277790.63],["5362",240000],["5168",234000],["5137",122755.24],["5155",91500],["5321",87780],["5365",77910],["5156",54500],["5212",50000],["5164",47400],["5163",45000],["5032",42000],["5492",38000],["5175",31080],["5136",30000],["5901",26936.62],["5194",25000],["5162",22000],["6119",20000],["5223",10200],["5134",10000],["5222",10000],["5329",10000],["5229",8900],["5019",8155.55],["5179",7300],["5039",3390.83],["5161",2100],["5167",2100],["5153",2000],["5029",1380],["5038",400],["5173",330]],"economic_expenditure_total_czk":8679317.76,"economic_financing":[["8117",11000000],["8118",-6000000],["8115",-4268108.48]],"economic_financing_total_czk":731891.52,"economic_revenue":[["1211",2513491.24],["1121",1336000],["2111",1134832],["1111",991000],["1511",563100],["4213",254918],["1113",200000],["2141",200000],["1345",148000],["1112",132000],["2324",124000],["1122",77910],["4112",71800],["2132",55250],["1386",52000],["4111",32500],["2131",23025],["1387",22000],["1334",5000],["1341",3800],["1361",3300],["2310",3000],["1381",400],["1382",100]],"economic_revenue_total_czk":7947426.24,"purpose_expenditure":[["1032",1517561.89],["3419",1332800],["2212",1000000],["6171",789355.24],["2310",580000],["6112",509000],["3722",410000],["1036",330000],["3631",300000],["6399",277910],["2341",277790.63],["3725",260000],["3392",160000],["2141",120000],["3745",110000],["3399",91600],["3113",90000],["5512",80000],["2321",62000],["3639",41000],["6320",40000],["3314",35500],["6114",32500],["4399",30000],["3421",27000],["3632",26000],["3726",24700],["1070",21000],["3635",20000],["3636",20000],["2219",15300],["3612",15000],["3319",13000],["1019",10000],["6409",5300],["6310",5000]],"purpose_expenditure_total_czk":8679317.76},"actual":{"economic_expenditure":[["5169",1507022.08],["5171",592804.66],["6121",499861.89],["5023",466000],["5154",338014.51],["5139",285702.9],["5904",277790.63],["5168",232174.45],["5021",217044],["5166",176319.99],["5321",87780],["5365",77910],["5155",76894.46],["5212",50000],["5362",-48087.99],["5137",42315],["5032",41940],["5163",34593.2],["5156",32746],["5492",32000],["5136",27521],["5164",21139],["5162",20990.99],["5175",19271],["5194",14020],["5223",10200],["5222",10000],["5329",10000],["5179",6680],["5019",5626.55],["5229",4386],["5039",1277.83],["5153",1130],["5029",680],["5038",400],["5173",330],["5161",100]],"economic_expenditure_total_czk":5174578.15,"economic_financing":[["8117",11000000],["8115",-7465640.19],["8118",-6000000]],"economic_financing_total_czk":-2465640.19,"economic_revenue":[["1211",2496952.13],["1121",1335552.41],["1111",990602.59],["2111",977196.45],["1511",563049.05],["4213",254918],["1113",176646.56],["2141",150000],["1345",148000],["2324",121802.85],["1112",87078.35],["1122",77910],["4112",71800],["2132",53504],["1386",48653.36],["4111",32500],["2131",22654],["1387",19072.16],["1341",3800],["1361",3300],["1334",2606.4],["2310",2212],["1381",396.96],["1382",11.07]],"economic_revenue_total_czk":7640218.34,"purpose_expenditure":[["1032",1200112.99],["6171",709527.78],["6112",507940],["2212",404418.45],["3722",329263.04],["2310",298908.81],["2341",277790.63],["3419",252285.84],["3725",239609.24],["1036",176319.99],["3392",122662.68],["2141",99688.91],["3113",87780],["3745",72179.2],["3631",59534.78],["3399",58072],["3314",34507],["6320",33147],["4399",30000],["2321",25171.1],["5512",19597.94],["3421",19372.78],["3632",17993.4],["1070",17869],["6114",17783.38],["3726",14520],["3319",11810],["3639",11143],["1019",10000],["3636",10000],["6409",5289],["6399",-5065.99],["2219",3900],["6310",1446.2]],"purpose_expenditure_total_czk":5174578.15}},"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."}}}}