{"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:00579114","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579114","name":"OBEC LUPENICE","short_name":"LUPENICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576506},"amounts":{"revenue_approved":5547900,"revenue_adjusted":6624930,"revenue_actual":7505661.6,"expense_approved":7422900,"expense_adjusted":7455400,"expense_actual":4776650.61,"tax_revenue":6031289.69,"nontax_revenue":339793.83,"capital_revenue":0,"transfer_revenue":1134578.08,"current_expense":4010029.35,"capital_expense":766621.26,"budget_balance":2729010.99,"cash_current":3706863.83,"cash_previous":10977852.84},"ratios":{"revenue_execution":1.13294202,"expense_execution":0.64069676,"balance_to_revenue":0.36359366,"cash_to_expense":0.7760383,"cash_yoy":-0.66233253,"capital_expense_share":0.16049348,"transfer_revenue_share":0.15116297},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579114/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579114"},"seo":{"slug":"lupenice","path":"/cz/municipalities/lupenice/"},"population":{"value":276,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5547900,"expenditure_czk":7422900,"financing_czk":1875000,"balance_czk":-1875000},{"stage":"revised","revenue_czk":6624930,"expenditure_czk":7455400,"financing_czk":830470,"balance_czk":-830470},{"stage":"actual","revenue_czk":7505661.6,"expenditure_czk":4776650.61,"financing_czk":-2729010.99,"balance_czk":2729010.99}],"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",3400000],["5169",999160],["5023",884000],["5171",880000],["5021",288640],["5154",182000],["5168",150000],["5153",135000],["5222",84000],["5032",80000],["5137",70000],["5365",60000],["5364",38580],["5162",30000],["5139",28600],["5173",21000],["5163",17700],["5194",15000],["5321",13000],["5175",10000],["5136",9000],["5179",8320],["5172",5000],["5167",4000],["5166",3000],["5213",3000],["5329",2900],["5161",1000]],"economic_expenditure_total_czk":7422900,"economic_financing":[["8115",1875000]],"economic_financing_total_czk":1875000,"economic_revenue":[["1211",2300000],["1121",1150000],["1111",800000],["1511",450000],["1113",180000],["1345",180000],["1122",100000],["2324",80000],["2132",76800],["4112",71800],["1112",51000],["2131",41000],["1386",27000],["1387",13000],["2310",13000],["1381",10000],["1341",2800],["1361",1500]],"economic_revenue_total_czk":5547900,"purpose_expenditure":[["3633",1800000],["6112",964000],["6171",681000],["2212",500000],["2310",500000],["2321",500000],["3631",440000],["2219",400000],["3722",382000],["3613",318000],["3745",250000],["3639",206220],["3412",150000],["3399",85000],["6399",60000],["6402",38580],["5512",36000],["3314",28000],["3721",15000],["6320",14700],["3319",13400],["3723",13000],["3429",10000],["4351",10000],["6409",5000],["6310",3000]],"purpose_expenditure_total_czk":7422900},"revised":{"economic_expenditure":[["6121",2622720],["5169",1554870],["5171",1060750],["5023",884000],["5021",288640],["5154",182000],["5168",150000],["5153",135000],["5222",84000],["5032",80000],["6122",73320],["5137",70000],["5365",60000],["5364",38580],["5162",30000],["5139",28600],["5173",21000],["5163",17700],["5194",15000],["5321",13000],["5175",10000],["5136",9000],["5179",8320],["5172",5000],["5167",4000],["5166",3000],["5213",3000],["5329",2900],["5161",1000]],"economic_expenditure_total_czk":7455400,"economic_financing":[["8115",10862470],["8118",-10032000]],"economic_financing_total_czk":830470,"economic_revenue":[["1211",2300000],["1121",1150000],["4216",1030280],["1111",800000],["1511",450000],["1113",180000],["1345",180000],["1122",100000],["2324",80000],["2132",76800],["4112",71800],["1112",51000],["2131",41000],["4111",32500],["1386",27000],["2111",14250],["1387",13000],["2310",13000],["1381",10000],["1341",2800],["1361",1500]],"economic_revenue_total_czk":6624930,"purpose_expenditure":[["3633",1437470],["6112",964000],["2212",915240],["3631",734090],["6171",673110],["3745",627890],["3722",492000],["3613",336000],["2310",221040],["2321",202440],["3639",163130],["2219",150000],["3412",150000],["3399",85000],["6399",60000],["6402",38580],["5512",36000],["3723",33000],["6114",32500],["3314",28000],["3721",15000],["6320",14700],["3319",13400],["3429",10000],["4351",10000],["6409",5000],["3724",4810],["6310",3000]],"purpose_expenditure_total_czk":7455400},"actual":{"economic_expenditure":[["5169",1272189.3],["5171",889301.71],["5023",861050],["6121",693318],["5021",254602],["5137",130896.67],["5154",112263.12],["5222",84000],["5032",77493],["6122",73303.26],["5153",57465.62],["5163",48414.2],["5364",38570.8],["5139",29523.19],["5166",26425],["5168",26378.94],["5162",25882.61],["5172",21035.07],["5175",19598],["5362",11377],["5321",8945.96],["5179",8103.16],["5213",3000],["5329",2720],["5136",440],["5161",354]],"economic_expenditure_total_czk":4776650.61,"economic_financing":[["8118",-10000000],["8115",7270989.01]],"economic_financing_total_czk":-2729010.99,"economic_revenue":[["1211",2453927.38],["1121",1314892.95],["4216",962876.71],["1111",955575.29],["1511",727717.35],["1345",176690],["1113",173709.06],["2324",118386.5],["1112",85689.77],["2132",76800],["1334",72608.09],["4112",71800],["4116",67401.37],["2111",55267],["2131",53577],["1386",47898.95],["4111",32500],["2141",29333.33],["1387",18774.26],["2310",6430],["1341",2370],["1361",930],["1381",374.83],["1335",131.76]],"economic_revenue_total_czk":7505661.6,"purpose_expenditure":[["6112",938543],["2212",677208.36],["3631",644793.16],["3745",601844.38],["6171",513723.49],["3722",435123.76],["3613",285409.28],["3639",203185.42],["3326",93950],["3412",91834],["6402",38570.8],["3399",36737],["5512",35804.91],["6310",33785.2],["3723",28694.04],["3314",21513],["2310",15125],["6320",14629],["3721",14092.95],["6114",13004.2],["3319",10400],["3429",10000],["4351",8875.96],["6409",5000],["3724",4803.7]],"purpose_expenditure_total_czk":4776650.61}},"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."}}}}