{"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:00543586","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00543586","name":"Obec Ubušínek","short_name":"Ubušínek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":549959},"amounts":{"revenue_approved":2925300,"revenue_adjusted":3128730,"revenue_actual":3065161.29,"expense_approved":2925300,"expense_adjusted":3111130,"expense_actual":2311375.39,"tax_revenue":2116816.9,"nontax_revenue":713544.39,"capital_revenue":2700,"transfer_revenue":232100,"current_expense":2289275.39,"capital_expense":22100,"budget_balance":753785.9,"cash_current":9782645.41,"cash_previous":9028859.51},"ratios":{"revenue_execution":0.97968226,"expense_execution":0.74293758,"balance_to_revenue":0.24592047,"cash_to_expense":4.23239144,"cash_yoy":0.08348628,"capital_expense_share":0.00956141,"transfer_revenue_share":0.07572195},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00543586/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00543586"},"seo":{"slug":"ubusinek","path":"/cz/municipalities/ubusinek/"},"population":{"value":84,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2925300,"expenditure_czk":2925300,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3128730,"expenditure_czk":3111130,"financing_czk":-17600,"balance_czk":17600},{"stage":"actual","revenue_czk":3065161.29,"expenditure_czk":2311375.39,"financing_czk":-753785.9,"balance_czk":753785.9}],"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",1018980],["5171",687060],["5023",260000],["5011",223200],["6121",185000],["5021",113200],["5154",104000],["5032",60100],["5031",55400],["5139",35260],["5137",28000],["5194",25000],["5163",20000],["5365",20000],["5492",20000],["5168",15000],["5229",8000],["5156",7000],["5362",6500],["5329",5460],["5162",5400],["5363",5000],["5136",3500],["5153",3240],["5019",2500],["6130",2000],["5161",1500],["5167",1500],["5175",1400],["5173",1200],["5039",900]],"economic_expenditure_total_czk":2925300,"economic_revenue":[["1211",850000],["2111",820000],["1121",400000],["1111",300000],["1511",155000],["2141",80000],["4112",71800],["1113",70000],["2324",63000],["1345",50000],["4111",30000],["1112",20000],["1386",8000],["1387",4000],["1381",3000],["1341",500]],"economic_revenue_total_czk":2925300,"purpose_expenditure":[["6171",887760],["1032",600000],["2212",300000],["2310",300000],["6112",300000],["3722",100000],["3631",60000],["3723",60000],["3745",60000],["3399",50000],["5512",50000],["3314",40000],["3639",30000],["6114",30000],["3739",20000],["3721",15000],["6320",15000],["6310",5000],["3412",2000],["3341",540]],"purpose_expenditure_total_czk":2925300,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",989860],["5171",549760],["5023",260000],["5011",234200],["5365",203330],["5139",200948],["5154",157000],["5021",134747],["5032",61100],["5031",58400],["5492",43800],["6121",41900],["6130",24100],["5163",20500],["5168",20000],["5137",18700],["5363",10000],["5194",9600],["5136",9100],["5329",8800],["5019",8523],["5222",8000],["5362",8000],["5175",6776],["5162",5400],["5156",5050],["5153",4740],["5221",3000],["5039",2427],["5167",1500],["5229",1000],["5173",869]],"economic_expenditure_total_czk":3111130,"economic_financing":[["8115",-17600]],"economic_financing_total_czk":-17600,"economic_revenue":[["1211",850000],["2111",631800],["1121",443000],["1111",319400],["1122",183330],["1511",181211],["4116",127800],["4112",71800],["1113",70000],["2324",54276],["1345",50000],["2141",49489],["4111",32500],["1112",29000],["1386",16131],["2131",6400],["1387",6330],["1381",3000],["3111",2700],["1341",550],["1382",13]],"economic_revenue_total_czk":3128730,"purpose_expenditure":[["6171",836710],["1032",700000],["2310",300000],["6112",300000],["6399",183330],["2212",156900],["3722",100000],["3399",80000],["3723",72000],["3639",66650],["3631",60000],["3745",60000],["5512",50000],["3314",40000],["6114",32500],["3739",20000],["3721",15000],["6320",15000],["3543",8000],["6310",5500],["3319",4000],["4359",3000],["3412",2000],["3341",540]],"purpose_expenditure_total_czk":3111130},"actual":{"economic_expenditure":[["5169",851362.7],["5023",254958],["5011",233937],["5139",187937.64],["5365",183330],["5154",148495.77],["5021",122397],["5171",86493.85],["5031",58022],["5032",43993],["6130",22100],["5163",19865],["5168",18976.03],["5363",10000],["5329",8800],["5492",8400],["5019",8318],["5222",8000],["5136",6064.4],["5162",4843],["5175",4692],["5153",4679],["5362",4483],["5156",4341],["5194",3017],["5039",2413],["5173",869],["5229",588]],"economic_expenditure_total_czk":2311375.39,"economic_financing":[["8115",-753785.9]],"economic_financing_total_czk":-753785.9,"economic_revenue":[["1211",829268.73],["2111",631693],["1121",442936.62],["1111",319387.03],["1122",183330],["1511",181210.56],["4116",127800],["4112",71800],["1113",58638.65],["1345",50000],["2141",41159.39],["2324",34346],["4111",32500],["1112",28890.48],["1386",16130.77],["2131",6346],["1387",6326.05],["3111",2700],["1341",550],["1381",135.84],["1382",12.17]],"economic_revenue_total_czk":3065161.29,"purpose_expenditure":[["1032",689877.21],["6171",553820.58],["6112",277910],["6399",183330],["2310",148361.12],["3722",93497.86],["3639",66021],["3745",51893.85],["3723",43520.81],["3631",42511],["3399",34992],["6114",29702],["5512",23386],["3314",22500],["6320",14366],["3721",10656.96],["3543",8000],["2212",7260],["6310",5499],["3319",4000],["3341",270]],"purpose_expenditure_total_czk":2311375.39}},"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."}}}}