{"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:00554588","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00554588","name":"Obec Úpohlavy","short_name":"Úpohlavy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565806},"amounts":{"revenue_approved":8832516,"revenue_adjusted":7524594,"revenue_actual":7376484.95,"expense_approved":15926569,"expense_adjusted":9300604,"expense_actual":8357612.82,"tax_revenue":6112241.76,"nontax_revenue":1159943.19,"capital_revenue":0,"transfer_revenue":104300,"current_expense":6262790.69,"capital_expense":2094822.13,"budget_balance":-981127.87,"cash_current":15868477.36,"cash_previous":16746314.97},"ratios":{"revenue_execution":0.98031667,"expense_execution":0.89860968,"balance_to_revenue":-0.13300751,"cash_to_expense":1.89868539,"cash_yoy":-0.05241975,"capital_expense_share":0.25064838,"transfer_revenue_share":0.01413953},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00554588/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00554588"},"seo":{"slug":"upohlavy","path":"/cz/municipalities/upohlavy/"},"population":{"value":286,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8832516,"expenditure_czk":15926569,"financing_czk":7094053,"balance_czk":-7094053},{"stage":"revised","revenue_czk":7524594,"expenditure_czk":9300604,"financing_czk":1776010,"balance_czk":-1776010},{"stage":"actual","revenue_czk":7376484.95,"expenditure_czk":8357612.82,"financing_czk":981127.87,"balance_czk":-981127.87}],"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",8300000],["5169",1737000],["5171",1563100],["5011",840000],["5023",731000],["5341",500000],["6122",409900],["5154",286940],["5031",208800],["5139",186200],["5021",169000],["5032",158600],["5137",127000],["5365",81865],["5151",72500],["5153",71500],["5222",60000],["5163",52000],["5175",51500],["5321",50000],["5364",36179],["5168",35000],["5194",30000],["5156",25000],["5041",15000],["5132",12000],["5136",12000],["5166",10000],["5172",10000],["5229",10000],["5903",10000],["5329",8900],["6130",8000],["5162",6000],["5362",5350],["5173",5000],["5339",5000],["5901",5000],["5164",4525],["5179",4500],["5038",4010],["5492",4000],["5161",2000],["5167",2000],["5131",200]],"economic_expenditure_total_czk":15926569,"economic_financing":[["8115",7094053]],"economic_financing_total_czk":7094053,"economic_revenue":[["1211",2555000],["4216",1875000],["1121",1301000],["1111",918000],["1511",529000],["2132",477512],["2111",285700],["1113",164000],["2324",137000],["1345",130000],["1356",85000],["1122",80000],["1112",78000],["4112",71800],["1334",50000],["1386",49000],["2460",18000],["1387",15000],["1341",9000],["2131",4004],["1361",500]],"economic_revenue_total_czk":8832516,"purpose_expenditure":[["2321",5257000],["3639",3374765],["3745",1067025],["6171",878000],["6112",797000],["2219",705000],["3612",632500],["6330",500000],["2212",409000],["3725",405000],["3429",330000],["3412",234900],["3722",213000],["3631",206500],["3399",200000],["5311",200000],["3392",154000],["6399",83000],["3421",57000],["3419",36700],["6402",36179],["3326",30000],["3723",20000],["5512",20000],["3341",15000],["1014",10000],["2341",10000],["3900",10000],["5213",10000],["3111",5000],["3613",5000],["3721",5000],["5212",5000],["6310",5000]],"purpose_expenditure_total_czk":15926569},"revised":{"economic_expenditure":[["6121",1815684],["5169",1617588],["5171",1101119],["5023",745700],["5011",615500],["5341",500000],["5154",460800],["6122",394589],["5021",236655],["5137",208518],["5139",205892],["5366",200000],["5031",184100],["5032",161800],["5153",119130],["5151",80980],["5168",75800],["5175",67470],["5222",65000],["5163",52000],["5219",50000],["5321",50000],["5365",40815],["5364",36179],["5194",26015],["5156",25350],["5041",15000],["5132",12000],["5136",12000],["5192",11000],["5166",10000],["5229",10000],["5903",10000],["5329",8900],["5172",8700],["5362",8400],["6130",8000],["5173",6500],["5162",6000],["5179",5800],["5339",5000],["5901",5000],["5164",4525],["5038",4076],["5492",4000],["5019",2757],["5167",2500],["5161",2200],["5039",932],["5029",430],["5131",200]],"economic_expenditure_total_czk":9300604,"economic_financing":[["8115",1776010]],"economic_financing_total_czk":1776010,"economic_revenue":[["1211",2573107.8],["1121",1340305],["1111",918000],["1511",698000],["2132",503437],["2111",397851],["2324",188397],["1113",177300],["1345",130000],["1356",127507],["1112",87400],["4112",71800],["1334",59797.2],["1386",49000],["1122",39000],["2321",35000],["4111",32500],["2322",26618],["1387",19150],["2460",18000],["2310",16000],["1341",9000],["2131",4004],["2119",2420],["1361",600],["1381",400]],"economic_revenue_total_czk":7524594,"purpose_expenditure":[["3639",2854419],["6171",850500],["6112",812900],["3612",582500],["2321",567670],["6330",500000],["3745",433788],["3725",416600],["3613",279190],["3399",255429],["3722",244829],["6402",236179],["3412",216385],["3631",206500],["3392",190500],["2219",122000],["3421",107000],["5311",100000],["3419",55215],["6399",45000],["6114",32000],["3326",30000],["3429",30000],["3723",20000],["5512",20000],["3341",15000],["2223",11000],["1014",10000],["3900",10000],["5213",10000],["2212",9000],["2341",7000],["3111",5000],["3721",5000],["5212",5000],["6310",5000]],"purpose_expenditure_total_czk":9300604},"actual":{"economic_expenditure":[["6121",1727786.33],["5169",1465801.96],["5171",965739.54],["5023",745620],["5011",585359],["5341",500000],["5154",399784.59],["6122",367035.8],["5366",200000],["5021",193915],["5137",176088.89],["5031",154223],["5139",130307.64],["5032",123074],["5151",78865],["5153",59908.32],["5175",56183.29],["5222",55000],["5168",53450.85],["5219",50000],["5163",44889.8],["5365",38640],["5364",36179],["5321",25000],["5156",22158],["5194",19227.8],["5041",12218.77],["5192",10445],["5329",8555],["5166",8349],["5136",6490],["5362",6150],["5179",5782.5],["5173",5445],["5339",5000],["5162",4455.24],["5019",2757],["5038",2608],["5167",2359.5],["5161",1402],["5039",932],["5029",426]],"economic_expenditure_total_czk":8357612.82,"economic_financing":[["8115",933037.41],["8901",48090.46]],"economic_financing_total_czk":981127.87,"economic_revenue":[["1211",2505367.41],["1121",1340301.38],["1111",908703.84],["1511",697996.68],["2132",501425],["2111",375643.85],["2324",181859.34],["1113",177253.09],["1356",127506.36],["1345",92640],["1112",87383.6],["4112",71800],["1334",59796.9],["1386",48828.43],["1122",38640],["2321",35000],["4111",32500],["2322",26618],["1387",19139.68],["2460",18000],["2310",15824],["1341",7680],["2131",3153],["2119",2420],["1361",600],["1381",396.68],["1382",7.71]],"economic_revenue_total_czk":7376484.95,"purpose_expenditure":[["3639",2773248.28],["6112",812729.87],["6171",636647.47],["3612",570156.57],["2321",564943.79],["6330",500000],["3725",416582.88],["3745",278936.22],["3613",239672.92],["6402",236179],["3722",221411.31],["3399",214526.37],["3631",162645.64],["3412",117670.5],["2219",115706.66],["3392",100688],["5311",95841.8],["3421",92316],["3419",54440.13],["6399",44690],["6114",23972.5],["3429",20000],["5512",20000],["2223",10909.36],["3341",9423.48],["3723",6642.9],["2212",6000],["3111",5000],["6310",4536.8],["3721",2094.37]],"purpose_expenditure_total_czk":8357612.82}},"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."}}}}