{"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:00600849","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00600849","name":"Obec Ústí","short_name":"Ústí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":520306},"amounts":{"revenue_approved":11490500,"revenue_adjusted":17566035.4,"revenue_actual":17563812.17,"expense_approved":16555500,"expense_adjusted":23401035.4,"expense_actual":19529615.22,"tax_revenue":11514054.3,"nontax_revenue":1147484.47,"capital_revenue":0,"transfer_revenue":4902273.4,"current_expense":13761917.01,"capital_expense":5767698.21,"budget_balance":-1965803.05,"cash_current":4682217.32,"cash_previous":6732137.35},"ratios":{"revenue_execution":0.99987344,"expense_execution":0.83456201,"balance_to_revenue":-0.11192348,"cash_to_expense":0.23974959,"cash_yoy":-0.30449765,"capital_expense_share":0.29533087,"transfer_revenue_share":0.27911215},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00600849/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00600849"},"seo":{"slug":"usti-00600849","path":"/cz/municipalities/usti-00600849/"},"population":{"value":520,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11490500,"expenditure_czk":16555500,"financing_czk":5065000,"balance_czk":-5065000},{"stage":"revised","revenue_czk":17566035.4,"expenditure_czk":23401035.4,"financing_czk":5835000,"balance_czk":-5835000},{"stage":"actual","revenue_czk":17563812.17,"expenditure_czk":19529615.22,"financing_czk":1965803.05,"balance_czk":-1965803.05}],"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",3674094],["6121",2734000],["5169",1895000],["5011",1645000],["5023",1180000],["5331",1000000],["5031",615000],["5154",582000],["5139",516000],["6122",450000],["5021",350000],["5222",340000],["5032",252000],["5153",188000],["5163",170000],["5499",118000],["5156",112000],["5175",110000],["5323",104000],["5329",100000],["5168",68000],["5137",50000],["5229",40000],["5225",36000],["5167",35000],["5162",30000],["5364",27906],["5492",25000],["5132",20000],["5194",20000],["5151",17500],["5173",15000],["5038",9000],["5321",9000],["5179",6000],["5141",5000],["5161",4000],["5136",3000]],"economic_expenditure_total_czk":16555500,"economic_financing":[["8115",5515000],["8124",-450000]],"economic_financing_total_czk":5065000,"economic_revenue":[["1211",5050000],["1121",2250000],["1111",1700000],["1511",590000],["2111",578000],["1113",340000],["1345",340000],["2132",154000],["4112",129000],["1112",110000],["1381",100000],["2131",83500],["4111",32000],["4131",20000],["1341",11000],["1361",2000],["2141",1000]],"economic_revenue_total_czk":11490500,"purpose_expenditure":[["3639",2744000],["6171",2646094],["3319",2561000],["2321",1720000],["6112",1579000],["3745",1321000],["3113",1005000],["5512",637000],["1031",540000],["3722",500000],["3723",200000],["6310",170000],["3631",160000],["3419",150000],["3412",127000],["2221",104000],["2141",102000],["3721",60000],["5213",50000],["3632",41500],["3613",36000],["3314",34000],["6114",32000],["6402",27906],["2212",8000]],"purpose_expenditure_total_czk":16555500},"revised":{"economic_expenditure":[["5171",7124762.2],["6122",4552329.75],["5011",1952280],["5169",1688300],["5023",1198000],["5331",900000],["5031",700400],["5139",696000],["6356",618138.41],["6121",597818.39],["5021",450500],["5154",424186.85],["5137",333000],["5362",293900],["5032",283946],["5153",195000],["5222",190000],["5163",153000],["5499",132000],["5156",129500],["5168",128000],["5323",107000],["5175",72500],["5229",69000],["5329",62527.8],["5162",45000],["5225",45000],["5026",40000],["5492",29500],["5364",27906],["5151",24000],["5365",24000],["5341",20000],["5167",15000],["5134",12000],["5179",10000],["5038",9500],["5173",9000],["5321",8540],["5172",7000],["5136",5000],["5363",5000],["5161",4000],["5194",4000],["5149",3000],["5141",1500]],"economic_expenditure_total_czk":23401035.4,"economic_financing":[["8115",6285000],["8124",-450000]],"economic_financing_total_czk":5835000,"economic_revenue":[["1211",5157000],["1121",2760000],["4213",2480471],["1111",1890000],["4116",773554.12],["4122",710000],["2111",702100],["1511",619000],["4216",532710.28],["1345",368000],["1113",365000],["4222",200000],["2132",188000],["1112",180000],["4112",127600],["2131",110000],["2324",108000],["1386",100600],["4131",45000],["1387",39500],["2139",36000],["4111",32500],["1122",23400],["1341",11500],["1361",2500],["1381",1000],["2112",1000],["2141",1000],["2133",500],["1382",100]],"economic_revenue_total_czk":17566035.4,"purpose_expenditure":[["3319",4770985.47],["3639",3028675],["6171",2864461.8],["2321",2509124.21],["3745",2409626],["5512",1646121.5],["6112",1627000],["3113",1519638.41],["3111",898597.01],["3722",497500],["6310",443900],["3412",346500],["3723",183500],["3631",140000],["2221",107000],["1031",101000],["3613",45000],["3314",41000],["3632",37500],["2212",32500],["6114",32500],["6402",27906],["6399",24000],["6330",20000],["3721",19000],["3612",14500],["5213",11500],["2141",2000]],"purpose_expenditure_total_czk":23401035.4},"actual":{"economic_expenditure":[["6121",4164438.3],["5171",3363853.55],["5011",1950869.73],["5169",1669789.42],["5023",1197983.62],["6122",985121.5],["5331",900000],["5031",692217],["5139",691189.83],["6356",618138.41],["5021",428779.38],["5154",408358.01],["5137",327182.5],["5362",293192.12],["5032",281341],["5153",193244.95],["5222",187252],["5163",152882.1],["5499",130198.27],["5156",128940.63],["5168",127448.47],["5323",106815.7],["5175",71827],["5229",69000],["5329",61059.84],["5225",44520],["5162",44463.88],["5026",40000],["5492",29500],["5364",27906],["5365",23100],["5341",20000],["5151",19526],["5134",11605],["5179",10655.69],["5038",8433],["5321",8025],["5173",7954],["5172",6534],["5167",5400],["5363",5000],["5136",4616],["5194",3617],["5161",3422.8],["5149",2972],["5141",1241.52]],"economic_expenditure_total_czk":19529615.22,"economic_financing":[["8115",2412217.05],["8124",-446414]],"economic_financing_total_czk":1965803.05,"economic_revenue":[["1211",5156696.56],["1121",2759101.64],["4213",2480471],["1111",1889325.99],["4116",773554.12],["4122",710000],["2111",700364.52],["1511",618670.52],["4216",532710.28],["1345",367765],["1113",364851.55],["4222",200000],["2132",194072],["1112",179877.8],["4112",127600],["2131",109187.2],["2324",107429.07],["1386",100520.08],["4131",45438],["1387",39399.83],["2139",34271],["4111",32500],["1122",23100],["1341",11467],["1361",2450],["2112",980],["2141",880.68],["1381",813.8],["2133",300],["1382",14.53]],"economic_revenue_total_czk":17563812.17,"purpose_expenditure":[["3319",4761166.28],["6171",2811764.06],["3745",2403194.66],["5512",1640137.66],["6112",1623057.81],["3113",1519379.93],["2321",1347004.58],["3111",897879.63],["3722",497040.09],["6310",443474.22],["3639",428080.55],["3412",344388.63],["3723",183365.83],["3631",138766.25],["2221",106815.7],["1031",97325.6],["3613",44520],["3314",41000],["3632",36791.81],["2212",32058.5],["6402",27906],["6399",23100],["6330",20000],["3721",18521.43],["6114",17504],["3612",13877],["5213",11495]],"purpose_expenditure_total_czk":19529615.22}},"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."}}}}