{"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:00599891","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599891","name":"Obec Ujčov","short_name":"Ujčov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596914},"amounts":{"revenue_approved":14530000,"revenue_adjusted":16918553.43,"revenue_actual":16781476.21,"expense_approved":14530000,"expense_adjusted":24974726,"expense_actual":23754078.68,"tax_revenue":10801711.63,"nontax_revenue":3288322.78,"capital_revenue":15550,"transfer_revenue":2675891.8,"current_expense":11850257.78,"capital_expense":11903820.9,"budget_balance":-6972602.47,"cash_current":28363336.08,"cash_previous":35335938.55},"ratios":{"revenue_execution":0.99189782,"expense_execution":0.9511247,"balance_to_revenue":-0.41549399,"cash_to_expense":1.19404067,"cash_yoy":-0.19732326,"capital_expense_share":0.50112745,"transfer_revenue_share":0.15945509},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599891/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599891"},"seo":{"slug":"ujcov","path":"/cz/municipalities/ujcov/"},"population":{"value":461,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14530000,"expenditure_czk":14530000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":16918553.43,"expenditure_czk":24974726,"financing_czk":8056172.57,"balance_czk":-8056172.57},{"stage":"actual","revenue_czk":16781476.21,"expenditure_czk":23754078.68,"financing_czk":6972602.47,"balance_czk":-6972602.47}],"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",3593500],["5171",2612000],["6121",2348000],["5021",1160600],["5023",900000],["5011",450000],["5362",362200],["5163",351850],["5154",336000],["5137",335000],["5139",326350],["5031",260000],["5229",150000],["5151",130000],["5032",125000],["5153",120000],["5365",112600],["5329",83000],["5149",82500],["5213",80000],["5219",80000],["5173",71000],["5156",69500],["5194",50000],["6130",50000],["5192",38700],["5175",36400],["5039",36200],["5162",30600],["5492",30000],["5903",25000],["5167",20000],["5136",18500],["5019",15000],["5321",15000],["5179",10000],["5168",8500],["5164",3500],["5038",2000],["5161",1500]],"economic_expenditure_total_czk":14530000,"economic_revenue":[["1211",4573800],["1121",2329400],["2111",1840400],["1111",1650000],["2324",1130000],["1511",850000],["2141",842800],["1113",370000],["1345",330000],["1112",140000],["4112",115000],["1122",112500],["1386",40000],["2132",36000],["2321",35000],["4111",31000],["1381",30000],["1387",20000],["3111",20000],["1335",16800],["1341",7300],["2131",6000],["1361",3000],["2212",700],["2329",300]],"economic_revenue_total_czk":14530000,"purpose_expenditure":[["2321",2448000],["3745",1716200],["6171",1466000],["3392",1420500],["6112",1205000],["1031",1011500],["3322",900000],["3722",650000],["2310",647150],["2212",580000],["5512",415500],["6399",412500],["3639",399500],["3635",300000],["3412",270000],["2419",118500],["3631",118100],["3399",81250],["2292",80000],["3314",56000],["6320",34500],["6114",31000],["3419",30000],["5213",25000],["3721",20000],["3744",17000],["6310",16000],["3725",15000],["3319",12000],["3326",12000],["3341",11800],["3632",10000]],"purpose_expenditure_total_czk":14530000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6130",7050000],["6121",4721390],["5171",3988700],["5169",3362030],["5023",923100],["5137",890300],["5011",399000],["5139",373570],["5362",356200],["5365",355840],["5021",327400],["5031",279800],["5154",266000],["5229",210000],["6122",163400],["5219",138346],["5151",130000],["5032",126000],["5163",122250],["5329",83000],["5194",78100],["5173",75300],["5156",69500],["5192",60700],["5153",59000],["5175",53800],["5191",48400],["6422",33400],["5162",32400],["5492",27000],["5903",25000],["5321",21600],["5039",20620],["5167",20000],["5136",18500],["5019",16850],["5213",12000],["5179",10000],["5168",9200],["5149",7500],["5164",3500],["5038",2000],["5138",2000],["5161",1630],["5909",400]],"economic_expenditure_total_czk":24974726,"economic_financing":[["8115",8056172.57]],"economic_financing_total_czk":8056172.57,"economic_revenue":[["1211",4448553.1],["1121",2378548.3],["1111",1653049.02],["2111",1566400],["1511",1007130.04],["2324",991000],["4113",900855.22],["4213",681921.58],["4222",500000],["2141",442800],["1122",355740],["1345",317165],["1113",314673.35],["4116",266425],["2420",233400],["4122",181590],["1112",155097.19],["2321",117350],["4112",112600],["1386",86641.86],["2132",55000],["1342",34175],["1387",33967.58],["4111",32500],["3111",20000],["1361",7560],["1341",7238],["2329",6800],["2131",6000],["2212",2200],["1335",1425],["1381",712.82],["1382",35.37]],"economic_revenue_total_czk":16918553.43,"purpose_expenditure":[["3639",8554246],["2321",3552290],["3322",2381300],["3745",1542800],["3392",1267030],["6112",1239100],["6171",1162800],["1031",756500],["3722",740000],["2310",719450],["6399",655740],["2212",580000],["3412",363000],["3635",300000],["5512",243200],["3631",229500],["2419",178500],["3399",106350],["3341",63800],["3314",56000],["6320",49900],["3721",37500],["3419",30000],["5213",25000],["6114",24120],["3725",24000],["6310",21000],["3744",17000],["3632",16600],["2292",12000],["3319",12000],["3326",12000],["3792",2000]],"purpose_expenditure_total_czk":24974726},"actual":{"economic_expenditure":[["6130",7017050],["6121",4690020.9],["5171",3852897.43],["5169",3202728.07],["5023",923012],["5137",828992.76],["5011",398213],["5365",355740],["5031",279757],["5139",275898.51],["5021",266283],["5229",204621.01],["5154",202302.71],["6122",163350],["5151",123559],["5032",118909],["5219",98346],["5362",92162],["5163",89623],["5194",78097.8],["5173",74307],["5329",60125],["5153",58561],["5156",58036],["5191",48400],["6422",33400],["5175",33310],["5162",32052.41],["5192",24250],["5321",16517],["5136",13209.6],["5213",11979.05],["5168",8760.4],["5167",7380],["5164",3420],["5019",3121],["5138",1970.4],["5038",1521],["5039",1053],["5161",819],["5909",323.63]],"economic_expenditure_total_czk":23754078.68,"economic_financing":[["8117",2291200000],["8118",-2286200000],["8115",1972602.47]],"economic_financing_total_czk":6972602.47,"economic_revenue":[["1211",4448553.1],["1121",2378548.3],["1111",1653049.02],["2111",1546618.31],["1511",1007130.04],["2324",943566.07],["4113",900855.22],["4213",681921.58],["4222",500000],["2141",382831.9],["1122",355740],["1345",317165],["1113",314673.35],["4116",266425],["2420",233400],["4122",181590],["1112",155097.19],["2321",117350],["4112",112600],["1386",86641.86],["2132",53350.5],["1342",34175],["1387",33967.58],["4111",32500],["3111",15550],["1361",7560],["1341",7238],["2329",6796],["2131",2960],["2212",1450],["1335",1425],["1381",712.82],["1382",35.37]],"economic_revenue_total_czk":16781476.21,"purpose_expenditure":[["3639",8436453.01],["2321",3469900.12],["3322",2345965.48],["3745",1482657.77],["6112",1231165.79],["3392",1196300.08],["6171",1046621.55],["1031",741779.93],["3722",722004.65],["2310",657185.6],["2212",529890.05],["6399",411080],["3412",357749.67],["3635",290400],["3631",189964.44],["2419",161748.73],["5512",123769.65],["3399",78097.8],["3341",62069.35],["6320",49804],["3721",37048.16],["3419",28700],["3725",23408],["6114",22647],["3632",16517],["6310",16058],["2292",11979.05],["3744",8324.8],["3326",3210],["3314",1579]],"purpose_expenditure_total_czk":23754078.68}},"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."}}}}