{"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:00667218","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00667218","name":"Obec Ústrašice","short_name":"Ústrašice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":599123},"amounts":{"revenue_approved":9523000,"revenue_adjusted":17504461.6,"revenue_actual":15766828.27,"expense_approved":20751000,"expense_adjusted":30753055,"expense_actual":29654125.9,"tax_revenue":8739224.58,"nontax_revenue":1192890.94,"capital_revenue":0,"transfer_revenue":5834712.75,"current_expense":7749810.23,"capital_expense":21904315.67,"budget_balance":-13887297.63,"cash_current":4536663.24,"cash_previous":21887792.69},"ratios":{"revenue_execution":0.90073198,"expense_execution":0.96426602,"balance_to_revenue":-0.88079209,"cash_to_expense":0.1529859,"cash_yoy":-0.79273089,"capital_expense_share":0.73865997,"transfer_revenue_share":0.37006255},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00667218/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00667218"},"seo":{"slug":"ustrasice","path":"/cz/municipalities/ustrasice/"},"population":{"value":403,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9523000,"expenditure_czk":20751000,"financing_czk":11228000,"balance_czk":-11228000},{"stage":"revised","revenue_czk":17504461.6,"expenditure_czk":30753055,"financing_czk":13248593.4,"balance_czk":-13248593.4},{"stage":"actual","revenue_czk":15766828.27,"expenditure_czk":29654125.9,"financing_czk":13887297.63,"balance_czk":-13887297.63}],"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",14940000],["5023",1180000],["5169",985000],["5011",750000],["5139",740000],["5154",450000],["5031",320000],["5362",305000],["5021",251000],["5164",100000],["5175",100000],["5032",95000],["5194",95000],["5156",75000],["5168",60000],["5137",59000],["5042",55000],["5138",51000],["5163",35000],["5222",30000],["5221",20000],["5162",15000],["5151",11000],["5903",10000],["5038",7000],["5131",5000],["5167",5000],["5161",2000]],"economic_expenditure_total_czk":20751000,"economic_financing":[["8115",11228000]],"economic_financing_total_czk":11228000,"economic_revenue":[["1211",3500000],["1121",2000000],["1111",1300000],["2111",900000],["1511",350000],["1113",300000],["4131",300000],["1345",220000],["2132",120000],["1112",100000],["2329",100000],["4112",90000],["1381",50000],["1386",50000],["2229",50000],["2112",40000],["1387",25000],["2139",10000],["1341",6000],["1334",5000],["2141",5000],["1361",2000]],"economic_revenue_total_czk":9523000,"purpose_expenditure":[["3639",15000000],["6112",1400000],["6171",1200000],["2321",400000],["3631",300000],["3745",300000],["6399",300000],["3399",250000],["3722",250000],["3729",250000],["5512",250000],["2212",150000],["2219",100000],["3421",100000],["3613",100000],["3632",100000],["3723",100000],["5272",30000],["6320",25000],["3412",20000],["1019",10000],["1037",10000],["2221",10000],["2310",10000],["3114",10000],["3131",10000],["3314",10000],["3525",10000],["3721",10000],["5213",10000],["6310",10000],["3319",6000],["3341",5000],["3612",5000]],"purpose_expenditure_total_czk":20751000},"revised":{"economic_expenditure":[["6121",21908500],["5169",1748400],["5171",1494300],["5023",1180000],["5011",865800],["5154",491000],["5365",480690],["5137",449700],["5031",377750],["5139",321200],["5021",300300],["5032",186650],["5168",149000],["5164",100000],["5156",88500],["5138",71600],["5194",56000],["5042",55000],["5175",51150],["5172",50000],["5163",47851],["5364",47174],["5151",44490],["5159",42200],["5221",30000],["5222",30000],["5131",15000],["5162",15000],["5362",15000],["5903",10000],["5909",10000],["5038",8000],["5167",7000],["5166",2800],["5161",2000],["5136",1000]],"economic_expenditure_total_czk":30753055,"economic_financing":[["8115",13248593.4]],"economic_financing_total_czk":13248593.4,"economic_revenue":[["1211",4607800],["4216",3899853.91],["1121",2000000],["1111",1489500],["2111",1008500],["4222",1000000],["1113",615000],["1122",480690],["1511",460000],["4131",361000],["4122",300000],["1345",220000],["4116",202747.69],["2132",137400],["1112",132350],["2329",122100],["4112",97500],["1386",80000],["2112",70000],["1381",50000],["2229",50000],["4111",32500],["1387",28500],["2119",25000],["2139",10000],["1341",6000],["1334",5000],["2131",5000],["2141",5000],["1361",2000],["2324",1000],["1382",20]],"economic_revenue_total_czk":17504461.6,"purpose_expenditure":[["3639",18041500],["3412",3926300],["6112",1520650],["6171",1456150],["2321",1067100],["3745",504600],["6399",490690],["3613",470200],["2341",465000],["3326",410000],["5512",291000],["3722",282000],["3631",270000],["3399",266600],["3729",257500],["3635",250000],["3723",158000],["3632",110000],["2212",85000],["3421",61000],["2219",60000],["6402",47174],["3314",37200],["5272",30000],["6320",25000],["6114",16800],["6310",12001],["1011",10000],["1019",10000],["1037",10000],["2221",10000],["2310",10000],["3114",10000],["3131",10000],["3429",10000],["3525",10000],["3721",10000],["5213",10000],["6409",10000],["3319",8000],["3612",5490],["3341",5000],["2329",2100],["3699",1000]],"purpose_expenditure_total_czk":30753055},"actual":{"economic_expenditure":[["6121",21904315.67],["5169",1529396.15],["5171",1231319.1],["5023",1117142],["5011",844403],["5365",480690],["5137",438937.27],["5154",386479.99],["5031",372523],["5021",273611],["5032",175653],["5139",172016.74],["5168",148921.79],["5164",83994],["5138",70581.5],["5194",55272.97],["5175",46683],["5159",42163.72],["5163",41679],["5156",40241],["5151",39840],["5172",32912],["5364",30867],["5221",30000],["5222",20000],["5162",11359.5],["5362",10923.5],["5131",8796],["5038",4406],["5167",3880],["5166",2800],["5161",1648],["5136",670]],"economic_expenditure_total_czk":29654125.9,"economic_financing":[["8117",16103004.8],["8115",-1280562.24],["8901",-915144.93],["8118",-20000]],"economic_financing_total_czk":13887297.63,"economic_revenue":[["4216",3899853.91],["1211",3710194.34],["1121",1985117.26],["1111",1397843.83],["4222",1000000],["2111",849258.19],["1122",480690],["1511",459500.45],["4131",361000],["1113",262505.87],["4122",241111.15],["1345",206748],["4116",202747.69],["2132",135139],["1112",129418.94],["2329",115674.28],["4112",97500],["1386",72321.9],["2112",68230],["4111",32500],["1387",28347.41],["2119",15910.29],["1341",5640],["2131",5000],["2139",2500],["2324",810],["1381",585.71],["2141",369.18],["1361",300],["1382",10.87]],"economic_revenue_total_czk":15766828.27,"purpose_expenditure":[["3639",18015066.14],["3412",3922126.8],["6112",1457693],["6171",1279359.83],["2321",1023808],["6399",486766],["3745",475612.97],["3613",431247.04],["3326",401851.91],["3722",281970.37],["3631",245486.58],["3399",233891.6],["3635",223850],["5512",214258.66],["2341",205958.73],["3729",195540.09],["3723",136996.27],["2212",84007.28],["3632",53428.14],["3421",49509],["2219",42568.08],["3314",33327],["6402",30867],["6320",19104],["6114",16344],["6310",11034.4],["1019",10000],["1037",10000],["3114",10000],["3131",10000],["3525",10000],["1011",9000],["3319",7890],["3612",5490],["3721",4783.01],["2329",2100],["3341",1890],["3699",1000],["3429",300]],"purpose_expenditure_total_czk":29654125.9}},"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."}}}}