{"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:00599905","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599905","name":"Obec Unčín","short_name":"Unčín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596931},"amounts":{"revenue_approved":9949700,"revenue_adjusted":10870771,"revenue_actual":11204704.21,"expense_approved":8416000,"expense_adjusted":11190252,"expense_actual":9645271.57,"tax_revenue":4954599.65,"nontax_revenue":521422.56,"capital_revenue":217680,"transfer_revenue":5511002,"current_expense":4160602.76,"capital_expense":5484668.81,"budget_balance":1559432.64,"cash_current":9522745.64,"cash_previous":7960300.97},"ratios":{"revenue_execution":1.03071845,"expense_execution":0.86193515,"balance_to_revenue":0.1391766,"cash_to_expense":0.98729679,"cash_yoy":0.1962796,"capital_expense_share":0.56863809,"transfer_revenue_share":0.49184716},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599905/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599905"},"seo":{"slug":"uncin","path":"/cz/municipalities/uncin/"},"population":{"value":198,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9949700,"expenditure_czk":8416000,"financing_czk":-1533700,"balance_czk":1533700},{"stage":"revised","revenue_czk":10870771,"expenditure_czk":11190252,"financing_czk":319481,"balance_czk":-319481},{"stage":"actual","revenue_czk":11204704.21,"expenditure_czk":9645271.57,"financing_czk":-1559432.64,"balance_czk":1559432.64}],"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",4150000],["5169",785000],["5171",618000],["5331",500000],["5023",420000],["5219",300000],["5365",300000],["5154",240000],["5137",218000],["5139",192500],["5011",160000],["5021",115000],["5153",50000],["5492",50000],["5032",46000],["5156",41000],["5168",40000],["5031",30000],["5163",27000],["5362",25000],["5329",20400],["5167",20000],["5222",20000],["5173",12000],["5162",10000],["5194",10000],["5223",5000],["6130",5000],["5175",2000],["5161",1500],["5132",1000],["5038",800],["5136",800]],"economic_expenditure_total_czk":8416000,"economic_financing":[["8115",-1533700]],"economic_financing_total_czk":-1533700,"economic_revenue":[["4216",2916000],["1211",2000000],["4222",1944000],["1121",1000000],["1111",700000],["1122",300000],["2111",260000],["1511",230000],["1113",140000],["2132",137200],["1345",125000],["4112",71800],["1112",55000],["4111",30000],["1381",20000],["2324",14000],["1341",5000],["1361",1000],["2131",500],["1334",200]],"economic_revenue_total_czk":9949700,"purpose_expenditure":[["5512",4166000],["3113",725000],["3639",666400],["6112",504000],["2310",423000],["6171",386100],["1031",300000],["6399",300000],["3722",233000],["2321",150000],["3392",141500],["2212",141000],["3631",78000],["3399",40000],["3612",30000],["6114",30000],["6320",24000],["3632",20000],["5299",20000],["3721",15000],["3745",15000],["3412",5000],["6310",3000]],"purpose_expenditure_total_czk":8416000},"revised":{"economic_expenditure":[["6121",5739040],["5171",1432500],["5169",842516],["5331",500000],["5023",415600],["5219",300000],["5365",300000],["5336",292752],["5154",221200],["5137",218000],["5139",174150],["5011",160000],["5021",123517],["5168",76000],["5153",50000],["5492",50000],["5032",46000],["5156",41000],["5031",30000],["5163",27000],["5362",25100],["5329",20400],["5167",20000],["5222",20000],["5162",14300],["5173",13027],["5194",10000],["5363",7300],["5223",5000],["6130",5000],["5019",3850],["5175",2900],["5161",1500],["5132",1000],["5038",800],["5136",800]],"economic_expenditure_total_czk":11190252,"economic_financing":[["8115",319481]],"economic_financing_total_czk":319481,"economic_revenue":[["4216",2916000],["1211",2000000],["4222",1944000],["1121",1000000],["1111",700000],["4116",331703],["1122",300000],["2111",260000],["1511",230000],["3111",217700],["4122",215000],["1113",140000],["2132",137200],["1345",125000],["4112",71800],["1112",55000],["2321",53000],["1386",42896],["2139",36158],["4111",32500],["1381",20000],["2324",19300],["1387",16814],["1341",5000],["1361",1000],["2131",500],["1334",200]],"economic_revenue_total_czk":10870771,"purpose_expenditure":[["5512",5766000],["3113",1836752],["3639",666400],["6112",504000],["2310",423000],["6171",386100],["1031",300000],["6399",300000],["3722",293000],["2321",150000],["3392",141500],["2212",141000],["3631",78000],["3399",40000],["6114",32500],["3612",30000],["6320",24000],["3632",20000],["5299",20000],["3721",15000],["3745",15000],["3412",5000],["6310",3000]],"purpose_expenditure_total_czk":11190252},"actual":{"economic_expenditure":[["6121",5481668.81],["5171",1085247.17],["5169",692180.5],["5331",500000],["5023",313200],["5336",292752],["5137",263915],["5154",185797.29],["5021",176071],["5168",88071.11],["5153",82499],["5365",81900],["5139",76535.42],["5362",51605],["5219",50823],["5222",40000],["5032",29686],["5163",25399],["5329",19700],["5156",18550],["5011",16644],["5492",15500],["5173",15371],["5162",14927.27],["5363",7290],["5167",4598],["5031",4128],["5019",3804],["6130",3000],["5132",1727],["5161",1136],["5175",876],["5136",670]],"economic_expenditure_total_czk":9645271.57,"economic_financing":[["8115",-1562444.67],["8901",3012.03]],"economic_financing_total_czk":-1559432.64,"economic_revenue":[["4216",2916000],["1211",2196592.59],["4222",1944000],["1121",1177630.5],["1111",831580.09],["4116",331702],["2111",280810.56],["1511",239251.43],["3111",217680],["4122",215000],["1113",155521.05],["2132",138768],["1345",128400],["1122",81900],["1112",76733.51],["4112",71800],["2321",53000],["1386",42895.38],["2139",36158],["4111",32500],["1387",16813.64],["2324",11932],["1341",6000],["1361",950],["2131",754],["1381",331.46]],"economic_revenue_total_czk":11204704.21,"purpose_expenditure":[["5512",5737589.81],["3113",1835966.49],["3639",483845.43],["6112",374436],["6171",282199.4],["3722",269937.82],["2310",264947.37],["6399",114374],["1031",85676.11],["2212",40958.5],["6114",32499.94],["6320",23344],["3392",18739],["3399",15500],["3632",15194.9],["3612",13423],["2321",12117],["3721",9727.8],["3631",9540],["3412",3200],["6310",2055]],"purpose_expenditure_total_czk":9645271.57}},"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."}}}}