{"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:49464051","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"49464051","name":"Obec Ústup","short_name":"Ústup","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":553883},"amounts":{"revenue_approved":1205000,"revenue_adjusted":1586500,"revenue_actual":1622703.7,"expense_approved":1455000,"expense_adjusted":1981500,"expense_actual":1435196.85,"tax_revenue":1105065.85,"nontax_revenue":64337.85,"capital_revenue":0,"transfer_revenue":453300,"current_expense":829776.13,"capital_expense":605420.72,"budget_balance":187506.85,"cash_current":1024021.28,"cash_previous":836514.43},"ratios":{"revenue_execution":1.02281986,"expense_execution":0.72429818,"balance_to_revenue":0.11555212,"cash_to_expense":0.7135058,"cash_yoy":0.22415256,"capital_expense_share":0.42183811,"transfer_revenue_share":0.2793486},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/49464051/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/49464051"},"seo":{"slug":"ustup","path":"/cz/municipalities/ustup/"},"population":{"value":37,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1205000,"expenditure_czk":1455000,"financing_czk":250000,"balance_czk":-250000},{"stage":"revised","revenue_czk":1586500,"expenditure_czk":1981500,"financing_czk":395000,"balance_czk":-395000},{"stage":"actual","revenue_czk":1622703.7,"expenditure_czk":1435196.85,"financing_czk":-187506.85,"balance_czk":187506.85}],"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",395000],["5023",300000],["5169",238500],["5139",94000],["5171",63000],["5021",50500],["5154",50000],["5364",40000],["5032",30000],["5137",25000],["5168",25000],["5175",21000],["5365",21000],["5321",17200],["5156",16000],["5164",15000],["5366",12200],["5162",9000],["5163",8000],["5166",5000],["5222",5000],["5903",5000],["5323",3700],["5173",3000],["5161",1000],["5194",1000],["5136",900]],"economic_expenditure_total_czk":1455000,"economic_financing":[["8115",250000]],"economic_financing_total_czk":250000,"economic_revenue":[["1211",451000],["1121",220000],["1111",166000],["1511",154000],["4112",71800],["1345",32000],["1113",29000],["2131",28500],["1122",20000],["1112",14000],["2324",10500],["1386",5000],["1387",2600],["1341",500],["2141",100]],"economic_revenue_total_czk":1205000,"purpose_expenditure":[["6112",333000],["3421",301500],["6171",195600],["3745",81000],["2212",77000],["3399",67000],["2341",65000],["3722",56000],["1031",50000],["6402",40000],["3723",31000],["2219",30000],["3639",23000],["6399",20000],["3631",18000],["5519",16000],["2221",15000],["4379",6700],["3721",5000],["5213",5000],["2321",4000],["6310",4000],["6320",4000],["2292",3700],["3319",3500]],"purpose_expenditure_total_czk":1455000},"revised":{"economic_expenditure":[["6121",695000],["5169",332500],["5023",300000],["5139",104000],["5171",83000],["6122",80000],["5021",67000],["5154",50000],["5364",40000],["5032",30000],["5137",29500],["5168",25000],["5175",24000],["5365",21000],["5156",16000],["5164",15000],["5321",12600],["5366",12200],["5162",9000],["5163",8000],["5173",6000],["5222",5100],["5166",5000],["5903",5000],["5323",3800],["5161",1000],["5194",1000],["5136",800]],"economic_expenditure_total_czk":1981500,"economic_financing":[["8115",395000]],"economic_financing_total_czk":395000,"economic_revenue":[["1211",451000],["4222",300000],["1121",220000],["1111",166000],["1511",154000],["4112",71800],["4122",49000],["4111",32500],["1345",32000],["1113",29000],["2131",28500],["1122",20000],["1112",14000],["2324",10500],["1386",5000],["1387",2600],["1341",500],["2141",100]],"economic_revenue_total_czk":1586500,"purpose_expenditure":[["3421",681500],["6112",333000],["6171",195500],["2219",99000],["3745",96000],["2212",77000],["3722",76000],["3399",67000],["2341",65000],["1031",50000],["6402",40000],["3723",36000],["6114",32500],["3639",23000],["6399",20000],["3631",18000],["5519",16000],["2221",15000],["2321",9000],["4379",6700],["3721",5000],["5213",5000],["6310",4000],["6320",4000],["2292",3800],["3319",3500]],"purpose_expenditure_total_czk":1981500},"actual":{"economic_expenditure":[["6122",536902.82],["5023",296958],["5169",202477.53],["6121",68517.9],["5171",60173.3],["5021",38608],["5364",38556],["5137",36739.12],["5154",33207.55],["5032",26732],["5168",17286.87],["5321",12588],["5139",12292.54],["5365",12180],["5366",12119],["5162",7881.82],["5163",6242.4],["5222",5000],["5323",3800],["5175",3449],["5156",2697],["5173",488],["5161",300]],"economic_expenditure_total_czk":1435196.85,"economic_financing":[["8115",-187506.85]],"economic_financing_total_czk":-187506.85,"economic_revenue":[["1211",440963.24],["4222",300000],["1121",235833.85],["1111",161994.56],["1511",149551.71],["4112",71800],["4122",49000],["1345",36300],["4111",32500],["1113",31194.74],["2131",28687],["2324",15629],["1112",15376.88],["1122",12180],["2119",10000],["2310",10000],["1334",9089.4],["1386",8591.07],["1387",3367.82],["1341",550],["1381",70.27],["2141",21.85],["1382",2.31]],"economic_revenue_total_czk":1622703.7,"purpose_expenditure":[["3421",609276.71],["6112",323690],["6171",127149.03],["2219",97516.8],["3722",63190.41],["3745",60700.08],["6402",38556],["3723",27493.62],["2341",15954.5],["6114",15330.87],["5519",12458.48],["6399",12180],["3631",8138.95],["4379",6600],["2321",5034],["6320",4000],["2292",3800],["6310",2242.4],["3399",1401],["2212",484]],"purpose_expenditure_total_czk":1435196.85}},"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."}}}}