{"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:00851825","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00851825","name":"Obec Ústí","short_name":"Ústí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":570371},"amounts":{"revenue_approved":27611000,"revenue_adjusted":24129759.93,"revenue_actual":20888923.61,"expense_approved":35115000,"expense_adjusted":24406000,"expense_actual":18132922.75,"tax_revenue":13210039.62,"nontax_revenue":5313574.06,"capital_revenue":10300,"transfer_revenue":2355009.93,"current_expense":13211837.75,"capital_expense":4921085,"budget_balance":2756000.86,"cash_current":16881485.05,"cash_previous":14125484.19},"ratios":{"revenue_execution":0.86569132,"expense_execution":0.74296987,"balance_to_revenue":0.13193599,"cash_to_expense":0.93098533,"cash_yoy":0.19510842,"capital_expense_share":0.27138951,"transfer_revenue_share":0.11273965},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00851825/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00851825"},"seo":{"slug":"usti-00851825","path":"/cz/municipalities/usti-00851825/"},"population":{"value":626,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27611000,"expenditure_czk":35115000,"financing_czk":7504000,"balance_czk":-7504000},{"stage":"revised","revenue_czk":24129759.93,"expenditure_czk":24406000,"financing_czk":276240.07,"balance_czk":-276240.07},{"stage":"actual","revenue_czk":20888923.61,"expenditure_czk":18132922.75,"financing_czk":-2756000.86,"balance_czk":2756000.86}],"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",11995000],["5169",5700000],["6123",3000000],["5023",2000000],["5011",1700000],["5362",1030000],["5365",1000000],["6130",1000000],["5171",850000],["5031",750000],["5139",750000],["6122",600000],["6349",520000],["5032",500000],["5021",470000],["5137",400000],["5222",351000],["5154",350000],["5901",302000],["5329",300000],["5331",300000],["5153",200000],["5163",190000],["5156",170000],["5192",100000],["5321",100000],["5323",70000],["5151",50000],["5364",50000],["5499",46000],["5175",45000],["5173",41000],["5162",30000],["5194",30000],["5138",20000],["5167",20000],["5339",20000],["5492",20000],["5136",15000],["5038",10000],["5041",10000],["5161",10000]],"economic_expenditure_total_czk":35115000,"economic_financing":[["8115",7504000]],"economic_financing_total_czk":7504000,"economic_revenue":[["2111",7720000],["1211",6900100],["1121",3000000],["4213",2465000],["1111",2000000],["1122",1000000],["2141",1000000],["4222",1000000],["1511",600000],["1113",500000],["1345",450000],["1112",200000],["2324",200000],["4112",145900],["1381",100000],["1386",100000],["1387",100000],["2132",50000],["1341",30000],["1361",20000],["2112",20000],["2131",10000]],"economic_revenue_total_czk":27611000,"purpose_expenditure":[["3639",7695000],["5512",3430000],["1031",3320000],["2212",2700000],["6112",2490000],["6171",2431000],["2329",2000000],["6399",2000000],["2219",1700000],["3745",1650000],["2321",1500000],["4359",720000],["6409",572000],["3419",530000],["3722",520000],["3723",500000],["3631",350000],["3111",300000],["3399",220000],["3632",100000],["2292",70000],["6114",56000],["3349",50000],["3721",50000],["6320",50000],["6402",50000],["3314",30000],["3429",21000],["6310",10000]],"purpose_expenditure_total_czk":35115000},"revised":{"economic_expenditure":[["5169",5575000],["6121",4995000],["5023",2000000],["5011",1520000],["5171",1250000],["5365",1000000],["6122",900000],["5139",830000],["5031",800000],["5137",540000],["6349",520000],["5032",500000],["5021",471000],["5329",400000],["6130",400000],["5154",380000],["5222",351000],["5331",300000],["5901",202000],["5153",190000],["5163",190000],["5156",170000],["5362",130000],["5192",100000],["5321",100000],["6123",100000],["5323",70000],["5151",50000],["5364",50000],["5499",46000],["5175",45000],["5173",41000],["5162",30000],["5194",30000],["5136",20000],["5138",20000],["5167",20000],["5339",20000],["5492",20000],["5038",10000],["5041",10000],["5161",10000]],"economic_expenditure_total_czk":24406000,"economic_financing":[["8115",276240.07]],"economic_financing_total_czk":276240.07,"economic_revenue":[["1211",6850100],["2111",5520000],["1121",2600000],["1111",2400000],["4213",1083759.93],["1122",1000000],["2141",1000000],["4222",1000000],["1511",600000],["1113",500000],["1345",417500],["1112",200000],["2324",200000],["1386",150000],["4112",145900],["1387",100000],["3111",100000],["4116",92850],["2132",50000],["4111",32500],["1341",30000],["1361",20000],["2112",20000],["2131",10000],["1381",7150]],"economic_revenue_total_czk":24129759.93,"purpose_expenditure":[["3639",3795000],["1031",3320000],["6112",2490000],["6171",2451000],["2329",2000000],["2219",1700000],["3745",1670000],["6399",1100000],["2212",1050000],["4359",720000],["3419",685000],["6409",572000],["5512",530000],["3722",520000],["3723",500000],["3111",300000],["3631",290000],["3399",220000],["3632",100000],["2292",70000],["6114",56000],["3349",50000],["3721",50000],["6320",50000],["6402",50000],["3314",36000],["3429",21000],["6310",10000]],"purpose_expenditure_total_czk":24406000},"actual":{"economic_expenditure":[["5169",3844788.17],["6121",3615396.46],["5023",1623156],["5011",1430922],["5171",1194299.2],["5365",982800],["6122",745314.79],["5139",579515.04],["5031",559584],["6349",515373.75],["5137",435230.17],["5154",376013.67],["5222",349345],["5331",300000],["5021",289934],["5032",273180],["5329",205460.5],["5153",138037.69],["5163",112696],["5362",93694],["5156",67488],["5323",61500],["5192",58950],["6123",45000],["5175",42764],["5151",41490],["5364",37596],["5499",23515.27],["5173",18952],["5136",16604],["5194",11905],["5162",11085.89],["5339",10000],["5038",5802.96],["5321",4000],["5492",4000],["5041",3590.19],["5161",2589],["5167",1350]],"economic_expenditure_total_czk":18132922.75,"economic_financing":[["8115",-2756000.86]],"economic_financing_total_czk":-2756000.86,"economic_revenue":[["1211",5532969.83],["2111",4821004.6],["1121",2962334.92],["1111",2060572.81],["4213",1083759.93],["4222",1000000],["1122",982800],["1511",508318.13],["2141",399111.28],["1345",397950],["1113",391560.14],["1112",193093.76],["4112",145900],["1386",107929.58],["4116",92850],["2324",54032.18],["1387",42299.66],["4111",32500],["2132",31500],["1341",21400],["3111",10300],["1361",7950],["2131",4726],["2112",3200],["1381",860.79]],"economic_revenue_total_czk":20888923.61,"purpose_expenditure":[["3639",2746054.17],["6112",2009997],["1031",2004818.92],["6171",1945684.37],["2329",1745419.8],["2219",1155034.87],["6399",1060195],["3745",998724.59],["2212",848760.36],["4359",617373.75],["3419",524369.45],["3722",435784],["5512",389537.59],["3723",371195],["3111",300000],["3631",262833.32],["6409",224755.5],["3399",162077.86],["2292",61500],["3632",52638],["6320",47150],["6402",37596],["3314",35099],["3349",32753.2],["3429",21000],["6114",19490],["3721",16009],["6310",7072]],"purpose_expenditure_total_czk":18132922.75}},"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."}}}}