{"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:00656119","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00656119","name":"OBEC MALÁ ÚPA","short_name":"MALÁ ÚPA","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579505},"amounts":{"revenue_approved":22986630,"revenue_adjusted":29023255,"revenue_actual":36129940.79,"expense_approved":22237791,"expense_adjusted":30021367.32,"expense_actual":25678301.46,"tax_revenue":12899988.5,"nontax_revenue":13592094.04,"capital_revenue":0,"transfer_revenue":9637858.25,"current_expense":21284279.77,"capital_expense":4394021.69,"budget_balance":10451639.33,"cash_current":17668774.68,"cash_previous":11125547.44},"ratios":{"revenue_execution":1.24486178,"expense_execution":0.85533418,"balance_to_revenue":0.28927917,"cash_to_expense":0.68808191,"cash_yoy":0.58812632,"capital_expense_share":0.17111808,"transfer_revenue_share":0.26675544},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00656119/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00656119"},"seo":{"slug":"mala-upa","path":"/cz/municipalities/mala-upa/"},"population":{"value":155,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22986630,"expenditure_czk":22237791,"financing_czk":-748839,"balance_czk":748839},{"stage":"revised","revenue_czk":29023255,"expenditure_czk":30021367.32,"financing_czk":998112.32,"balance_czk":-998112.32},{"stage":"actual","revenue_czk":36129940.79,"expenditure_czk":25678301.46,"financing_czk":-10451639.33,"balance_czk":10451639.33}],"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",8287500],["5169",5971320],["5011",1670000],["5365",1000000],["5023",787000],["5139",740000],["5154",633080],["5031",548278],["6119",400000],["5321",280000],["5171",221000],["5032",207500],["5362",202160],["5222",130000],["5137",125000],["6122",120000],["5156",105000],["5164",105000],["5163",90000],["5166",80000],["5168",80000],["5021",60000],["5329",60000],["5134",57000],["5364",43453],["5167",35000],["5172",30000],["5492",30000],["5903",30000],["5162",25000],["5173",23000],["5175",18500],["5038",18000],["5229",10000],["5161",6000],["5179",6000],["5136",2000],["5138",1000]],"economic_expenditure_total_czk":22237791,"economic_financing":[["8115",-748839]],"economic_financing_total_czk":-748839,"economic_revenue":[["2111",8205901],["4213",3437829],["1511",3000000],["1211",2250000],["1342",1800000],["1121",1100000],["1122",1000000],["1111",780000],["2324",513000],["1113",180000],["1346",170000],["2141",100000],["4112",71800],["2329",70000],["1345",60000],["2132",54000],["2321",50000],["1112",46000],["2131",43000],["1381",22000],["1334",10000],["1341",10000],["2139",7000],["1361",2000],["2211",2000],["2112",1100],["1335",1000]],"economic_revenue_total_czk":22986630,"purpose_expenditure":[["2212",4493000],["6171",3149500],["3745",2769160],["3639",2156600],["2321",1996000],["3399",1584240],["2143",1388820],["6399",1200000],["6112",1053778],["2310",450000],["3635",400000],["3722",380000],["3319",294500],["3723",200000],["5311",180000],["3631",147240],["3419",118500],["5512",102000],["6320",65000],["6402",43453],["5213",30000],["6310",25000],["3612",10000],["3632",1000]],"purpose_expenditure_total_czk":22237791},"revised":{"economic_expenditure":[["5169",8609820],["6121",6948500],["5171",3537000],["5011",1790000],["5362",1402160],["5365",1225000],["5023",787000],["5139",741000],["6122",690000],["5154",633080],["5031",588278],["5321",400000],["6119",400000],["5364",379529.32],["5137",265000],["5032",217500],["5156",205000],["5213",139000],["5164",130000],["5166",130000],["5222",130000],["5163",120000],["5168",80000],["5021",75000],["5492",75000],["5329",60000],["5134",57000],["5167",35000],["5172",30000],["5903",30000],["5162",25000],["5173",23000],["5175",20500],["5038",18000],["5229",10000],["5161",6000],["5179",6000],["5136",2000],["5138",1000]],"economic_expenditure_total_czk":30021367.32,"economic_financing":[["8115",998112.32]],"economic_financing_total_czk":998112.32,"economic_revenue":[["2111",9144901],["4213",3437829],["1511",3345000],["1211",2250000],["1342",2128000],["2322",1579000],["1122",1252000],["1121",1100000],["2324",1038000],["4222",836000],["1111",780000],["2132",674000],["4116",385000],["2141",190000],["1113",180000],["1346",170000],["4112",71800],["2329",70000],["2131",66000],["1112",63000],["1345",60000],["2321",50000],["1386",42000],["4111",32500],["2212",20000],["1387",16000],["1334",10000],["1341",10000],["2310",8000],["2139",7000],["1361",2000],["2211",2000],["2229",1125],["2112",1100],["1335",1000]],"economic_revenue_total_czk":29023255,"purpose_expenditure":[["2212",5893000],["3745",4239160],["6171",3784500],["3639",3141600],["6399",2625000],["2321",2166000],["3399",1743240],["2143",1592820],["6112",1053778],["2310",620000],["3723",500000],["3722",416000],["3635",400000],["6402",379529.32],["3319",379500],["3631",321240],["5311",300000],["5512",154000],["3419",118500],["6320",75000],["6310",45000],["6114",32500],["5213",30000],["3612",10000],["3632",1000]],"purpose_expenditure_total_czk":30021367.32},"actual":{"economic_expenditure":[["5169",8200246.47],["6121",3746861.47],["5171",3638754.99],["5011",1873091],["5362",1388521],["5365",1274320],["5023",831937],["6122",647160.22],["5031",599887.07],["5154",596277],["5364",379529.32],["5321",365552],["5909",340747.93],["5032",230656],["5156",198243],["5163",174473.79],["5139",158742.94],["5137",144136.29],["5213",141071],["5166",135397.07],["5164",123981.29],["5492",107540],["5168",63213.43],["5329",61220],["5222",52804],["5173",40596],["5021",38200],["5175",27385],["5343",25000],["5194",19963],["5038",9812],["5179",8699.09],["5162",8605],["5132",8166],["5167",7755.09],["5161",4665],["5223",2000],["5542",1256],["5136",840],["5151",650],["5191",345]],"economic_expenditure_total_czk":25678301.46,"economic_financing":[["8118",-32100000],["8117",13000000],["8127",6100000],["8115",2548360.67]],"economic_financing_total_czk":-10451639.33,"economic_revenue":[["2111",9738931.34],["1511",4590724.96],["4131",4300000],["4213",3012558.25],["1342",2499714],["1211",2177663.39],["4222",1836000],["2322",1703538],["1122",1252020],["1121",1165989.12],["2324",1052373.93],["1111",825135.54],["2132",631776.8],["4116",385000],["2141",193731.05],["1113",154113.42],["2329",116184.12],["1112",76001.31],["4112",71800],["2131",65537],["1345",45000],["1386",42479.37],["4111",32500],["2321",31622],["1346",24820],["2139",23449.8],["2212",20400],["1387",16649.26],["1334",13389.84],["2310",11475],["1341",7300],["1343",6000],["1361",2650],["2112",1950],["2229",1125],["1381",338.29]],"economic_revenue_total_czk":36129940.79,"purpose_expenditure":[["2212",4677757.4],["3745",3359693.75],["6171",3345209.45],["6399",2640541],["2321",2210424],["2143",1810518.89],["3639",1723712.27],["3399",1305927.71],["6112",1094962.17],["2310",628974],["3723",583039.41],["2219",521386.34],["3319",395139.62],["6402",379529.32],["3631",269522.78],["5311",165552],["6320",161026],["3419",151878],["3722",124542.32],["5512",69960.78],["6330",25000],["6310",12518.79],["6114",10887],["3721",5812.46],["4359",2000],["2341",1786],["3632",1000]],"purpose_expenditure_total_czk":25678301.46}},"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."}}}}