{"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:00278386","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278386","name":"MĚSTO ÚPICE","short_name":"ÚPICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579777},"amounts":{"revenue_approved":145217556,"revenue_adjusted":172693014.06,"revenue_actual":188330676.9,"expense_approved":190306856,"expense_adjusted":211141202.08,"expense_actual":182689442.91,"tax_revenue":125116619.18,"nontax_revenue":31354862.16,"capital_revenue":906160,"transfer_revenue":30953035.56,"current_expense":134582287.76,"capital_expense":48107155.15,"budget_balance":5641233.99,"cash_current":91275667.67,"cash_previous":88368086.75},"ratios":{"revenue_execution":1.0905518,"expense_execution":0.86524772,"balance_to_revenue":0.02995388,"cash_to_expense":0.49962202,"cash_yoy":0.03290307,"capital_expense_share":0.2633275,"transfer_revenue_share":0.16435472},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278386/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278386"},"seo":{"slug":"upice","path":"/cz/municipalities/upice/"},"population":{"value":5417,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":145217556,"expenditure_czk":190306856,"financing_czk":45089300,"balance_czk":-45089300},{"stage":"revised","revenue_czk":172693014.06,"expenditure_czk":211141202.08,"financing_czk":38448188.02,"balance_czk":-38448188.02},{"stage":"actual","revenue_czk":188330676.9,"expenditure_czk":182689442.91,"financing_czk":-5641233.99,"balance_czk":5641233.99}],"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",60414856],["5331",57208000],["5011",24330000],["5171",10020000],["5031",6547000],["5169",5129000],["5152",4343000],["5229",2645000],["5023",2610000],["5032",2427000],["6123",1650000],["5154",1419000],["5151",1398000],["6122",1250000],["5137",1155000],["5166",980000],["5139",959000],["6119",700000],["5499",622000],["5163",521000],["5167",445000],["5141",400000],["5021",390000],["5162",360000],["5134",278000],["5156",250000],["5172",200000],["5336",200000],["5362",200000],["5909",200000],["5136",194000],["5161",178000],["5038",103000],["5364",100000],["5903",100000],["5192",90000],["5175",78000],["5194",51000],["5179",40000],["5164",37000],["5811",33000],["5019",22000],["5173",22000],["5039",8000]],"economic_expenditure_total_czk":190306856,"economic_financing":[["8115",48341300],["8124",-3252000]],"economic_financing_total_czk":45089300,"economic_revenue":[["1211",54300000],["1121",26500000],["1111",19350000],["2132",13114856],["2111",6640000],["4112",4717700],["1511",4420000],["1113",4380000],["1345",3500000],["4131",3000000],["1112",1370000],["2324",1100000],["2131",535000],["1381",500000],["2141",450000],["1386",400000],["1361",270000],["1387",200000],["4121",200000],["1341",170000],["2322",50000],["2212",30000],["1343",20000]],"economic_revenue_total_czk":145217556,"purpose_expenditure":[["2212",33200000],["6171",28948000],["2219",28637000],["3612",12260000],["3722",12063000],["5311",9631000],["3113",6985000],["3121",6700000],["4351",5524000],["3631",5100000],["3745",4600000],["3313",4165000],["6112",3783000],["3315",3355000],["2321",3229896],["3314",2906000],["3111",2559000],["2142",2290660],["2310",2184960],["5512",1750000],["3419",1630000],["4356",1311000],["3725",1200000],["3319",1050340],["3341",891000],["3412",665000],["3421",565000],["3231",500000],["2143",415000],["6409",400000],["6320",320000],["4359",245000],["3639",232000],["3349",216000],["3632",153000],["3613",137000],["5213",100000],["6310",100000],["6402",100000],["3399",88000],["3311",80000],["3429",30000],["3322",7000]],"purpose_expenditure_total_czk":190306856},"revised":{"economic_expenditure":[["5331",57527000],["6121",55699356],["5011",24376000],["5171",15497500],["5336",7170549.53],["5031",6559000],["5152",4346000],["5169",4282835],["5365",4014150],["5023",2648000],["6451",2500000],["5032",2435500],["5229",2426000],["5189",2200000],["6356",1783092.31],["6123",1610000],["5151",1500000],["5154",1404000],["5137",1371000],["5168",1360000],["6122",1294000],["5139",1063665],["5166",1010000],["6111",925325],["5499",571000],["5163",551000],["5021",484000],["5167",473000],["5141",400000],["5162",364000],["5341",319028],["5364",229701.24],["5329",220000],["5362",215000],["5172",200000],["5909",200000],["6119",200000],["5156",193000],["5136",192000],["5161",182500],["5134",166000],["5122",158000],["5164",120000],["5363",120000],["5175",102000],["5038",100000],["5903",100000],["5194",51000],["5192",50000],["5179",35000],["5811",33000],["5019",32000],["5123",30000],["5173",22000],["5039",13000],["6130",10000],["5191",2000]],"economic_expenditure_total_czk":211141202.08,"economic_financing":[["8115",41700188.02],["8124",-3252000]],"economic_financing_total_czk":38448188.02,"economic_revenue":[["1211",54300000],["1121",26500000],["1111",19350000],["2132",13114856],["4216",10051579.43],["4116",8787233.63],["2111",6640000],["4112",4717700],["1511",4420000],["1113",4380000],["1122",4014150],["1345",3500000],["4131",3400000],["4122",2525990],["1112",1370000],["2324",1100000],["4222",1080000],["2131",535000],["1381",500000],["2141",450000],["1386",400000],["1361",270000],["2321",249979],["4111",215000],["1387",200000],["4121",200000],["1341",170000],["2322",133000],["2329",39138],["2212",30000],["2229",29388],["1343",20000]],"economic_revenue_total_czk":172693014.06,"purpose_expenditure":[["2219",37082000],["6171",29702325],["3113",15844777.21],["2212",13529000],["3722",12393000],["3612",11902500],["2321",10429896],["5311",9637000],["3121",8218100.54],["4351",5539000],["3631",5423000],["3745",4773000],["3744",4255000],["3313",4165000],["6399",4014150],["6112",3719500],["3315",3360000],["3314",3248000],["3111",3192386.5],["2142",2444660],["2310",2294960],["5512",1954000],["3419",1647500],["4356",1311000],["3725",1220000],["3231",1181377.59],["3319",1104340],["3341",891000],["3412",856000],["3311",590500],["3421",574000],["3326",470000],["3613",469000],["2143",415000],["6409",396000],["3639",368000],["6330",319028],["6320",315000],["3635",310000],["4359",245000],["6402",229701.24],["3349",216000],["6114",215000],["3632",153000],["3636",110000],["5213",100000],["6310",100000],["3399",88000],["2221",40000],["3429",31500],["3322",27000],["3724",23000],["3729",4000]],"purpose_expenditure_total_czk":211141202.08},"actual":{"economic_expenditure":[["5331",57527000],["6121",41150545.66],["5011",21312652],["5171",13327068.75],["5336",6970549.53],["5031",5700539],["5365",4014150],["5152",3996967.51],["5169",3435147.13],["5023",2647372],["6451",2500000],["5229",2274489],["5032",2121810],["6356",1783092.31],["6123",1576950.72],["5151",1311413.57],["5154",1202424.6],["5362",1080554.54],["5168",962068.28],["5166",909035],["5137",834982.14],["5139",710850.74],["6122",606831.46],["5163",500752.76],["5021",482921],["6111",481964],["5499",473800],["5141",393413.9],["5162",329380.67],["5341",319028],["5167",250292.9],["5329",217920],["5161",168828.3],["5136",165933],["5156",154665.34],["5364",129701.24],["5164",118560],["5363",96090],["5134",92036.06],["5038",86938.93],["5175",67332.3],["5122",57286.07],["5194",44660],["5019",31562.2],["5123",22464.25],["5179",14250],["5039",10613.2],["6130",7771],["5172",6098],["5173",4086],["5909",3427.6],["5191",1172.25]],"economic_expenditure_total_czk":182689442.91,"economic_financing":[["8124",-3252000],["8115",-2463634.99],["8901",74401]],"economic_financing_total_czk":-5641233.99,"economic_revenue":[["1211",54781725.29],["1121",29316472.83],["1111",20575763.28],["2132",14656241.2],["4216",10051579.43],["4116",8787233.63],["2111",8577776.77],["1511",5190981.11],["4112",4717700],["1122",4014150],["1113",3876212.75],["4131",3400000],["1345",3311709.28],["4122",2525990],["2451",2500000],["2141",1945530.77],["2324",1929700.08],["1112",1911172.69],["4222",1080000],["1386",1068107.9],["3111",906160],["2131",517806.4],["1387",418631.15],["2119",358513.32],["1361",349810],["2321",249979],["2328",233467.62],["4111",215000],["2322",212021],["4121",175532.5],["1341",170997],["2212",105300],["1334",82025.4],["1343",40170],["2329",39138],["2229",29388],["1381",8610.29],["1382",80.21]],"economic_revenue_total_czk":188330676.9,"purpose_expenditure":[["2219",31713841.91],["6171",24546153.36],["3113",15768256.19],["2212",12372619.02],["3722",12063000],["3612",10430025.05],["5311",7904519.47],["3631",5415911],["3121",5168100.54],["2321",4755798.08],["3745",4665505],["4351",4630667.45],["3313",4145000],["3744",4104771.84],["6399",4014150],["6112",3401035],["3315",3351600],["3314",3247544.5],["3111",3113404.73],["2142",2444660],["5512",1770200.06],["3419",1643110.01],["3725",1216940],["4356",1182666.89],["3231",1131651.59],["6409",1076874.14],["3319",871160.03],["3412",842493.19],["3341",822040],["3421",572658],["3311",564730.4],["2310",499658.17],["3326",426453.8],["3613",354304.22],["6330",319028],["2143",307050],["6320",270360],["4359",236090],["6114",210934.27],["3635",209876.76],["3349",199780],["3639",133329],["6402",129701.24],["3632",120000],["6310",98541.76],["3636",87725],["3399",61110],["3429",31320],["3724",22322.24],["3322",17746],["3729",3025]],"purpose_expenditure_total_czk":182689442.91}},"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."}}}}