{"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:00266981","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266981","name":"Obec Řehlovice","short_name":"Řehlovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Ústí nad Labem","municipality_code":568201},"amounts":{"revenue_approved":56968381,"revenue_adjusted":64770319,"revenue_actual":56081704.29,"expense_approved":62396927.15,"expense_adjusted":66311199.38,"expense_actual":56790351.47,"tax_revenue":34221345.25,"nontax_revenue":4262669.38,"capital_revenue":381200,"transfer_revenue":17216489.66,"current_expense":32541117.99,"capital_expense":24249233.48,"budget_balance":-708647.18,"cash_current":60209315.8,"cash_previous":60119233.18},"ratios":{"revenue_execution":0.865855,"expense_execution":0.85642172,"balance_to_revenue":-0.01263598,"cash_to_expense":1.06020326,"cash_yoy":0.0014984,"capital_expense_share":0.42699566,"transfer_revenue_share":0.30698942},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266981/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266981"},"seo":{"slug":"rehlovice","path":"/cz/municipalities/rehlovice/"},"population":{"value":1444,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":56968381,"expenditure_czk":62396927.15,"financing_czk":5428546.15,"balance_czk":-5428546.15},{"stage":"revised","revenue_czk":64770319,"expenditure_czk":66311199.38,"financing_czk":1540880.38,"balance_czk":-1540880.38},{"stage":"actual","revenue_czk":56081704.29,"expenditure_czk":56790351.47,"financing_czk":708647.18,"balance_czk":-708647.18}],"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",22135614],["5169",8219400],["5171",7655000],["5011",5936120],["5023",2300000],["5331",2163000],["5031",1761532],["5154",1608000],["6123",1200000],["5139",1140000],["5032",851748],["6122",770000],["5137",710000],["5021",660000],["6901",500000],["5151",432500],["5156",410000],["5660",400000],["6119",400000],["5168",350000],["5901",305000],["5194",290000],["5499",264000],["6130",220000],["5132",200000],["5175",185000],["5163",175000],["5155",130000],["5222",130000],["5167",100000],["5164",91000],["5364",83613.15],["5903",80000],["5492",70000],["5329",65000],["5162",52400],["5221",50000],["5321",45000],["5134",40000],["5136",40000],["5166",30000],["5172",30000],["5038",28000],["5019",20000],["5362",20000],["5041",15000],["5161",15000],["5173",10000],["5179",10000]],"economic_expenditure_total_czk":62396927.15,"economic_financing":[["8115",5428546.15]],"economic_financing_total_czk":5428546.15,"economic_revenue":[["1211",14400000],["4216",13979871],["1121",7345000],["1111",5400000],["4222",4622610],["1511",3000000],["2132",1526853],["3113",1084925],["1345",945000],["1113",920000],["2111",780422],["4112",624100],["2324",480000],["1112",440000],["2141",350000],["2131",227000],["4121",215220],["1386",150000],["4116",115400],["2460",102600],["1387",80000],["1381",50000],["1341",48000],["1361",40000],["2343",25000],["2119",14380],["1334",2000]],"economic_revenue_total_czk":56968381,"purpose_expenditure":[["2310",12828000],["3639",10028400],["3631",7525864],["6171",6446000],["3113",4179750],["3722",3350000],["2219",3130000],["6112",2900000],["3612",2300000],["3723",1800000],["3613",1665500],["3745",1150000],["3412",893000],["3392",720000],["5512",687400],["3111",683000],["3636",490000],["3635",475000],["3611",400000],["3399",300000],["6402",83613.15],["5213",81000],["3721",70000],["1039",65400],["1014",30000],["3319",30000],["3525",30000],["3314",20000],["6310",15000],["3632",10000],["4351",10000]],"purpose_expenditure_total_czk":62396927.15},"revised":{"economic_expenditure":[["6121",19855864],["5169",8311900],["5171",7740200],["5011",6034385],["5023",2300000],["5331",2163000],["5031",1786098],["5336",1785991.31],["6123",1725519],["6122",1695372],["5154",1598000],["6351",1550732.92],["5139",1268500],["5137",1061102],["5032",856592],["5365",739830],["5021",660000],["6901",475000],["5151",432500],["6119",425000],["5156",404000],["5660",400000],["5168",350000],["5194",290000],["5499",264000],["5901",257600],["6130",220000],["5175",185000],["5163",175000],["5132",170000],["5155",130000],["5167",100000],["5164",91000],["5222",90000],["5364",83613.15],["5903",80000],["5492",70000],["5329",65000],["5162",52400],["5221",50000],["5134",45000],["5321",45000],["5136",40000],["5172",40000],["5166",30000],["5038",28000],["5019",20000],["5362",20000],["5041",15000],["5161",15000],["5173",10000],["5179",10000]],"economic_expenditure_total_czk":66311199.38,"economic_financing":[["8115",1540880.38]],"economic_financing_total_czk":1540880.38,"economic_revenue":[["4216",17790703.92],["1211",14400000],["1121",7345000],["1111",5400000],["4222",5112670],["1511",3000000],["4116",2680966.31],["2132",1526853],["3113",1084925],["1345",945000],["1113",920000],["2111",780422],["1122",739830],["4112",624100],["2324",480000],["1112",440000],["2141",350000],["2131",227000],["4121",215220],["1386",150000],["2460",102600],["4111",97500],["4122",82721],["1387",80000],["1381",50000],["1341",48000],["1361",40000],["2343",25000],["4113",15427.77],["2119",14380],["1334",2000]],"economic_revenue_total_czk":64770319,"purpose_expenditure":[["2310",12828000],["3639",10823168],["3631",7525864],["6171",6446000],["3113",4650724.23],["3722",3350000],["2219",3130000],["6112",2900000],["3612",2300000],["3412",2273000],["3723",1800000],["3613",1755500],["3745",950000],["3111",949000],["5512",837400],["6399",739830],["3392",720000],["3636",490000],["3635",475000],["3611",400000],["3399",300000],["6114",97500],["6402",83613.15],["5213",81000],["1014",80000],["3721",70000],["1039",65400],["3632",60200],["3319",30000],["3525",30000],["3744",25000],["3314",20000],["6310",15000],["4351",10000]],"purpose_expenditure_total_czk":66311199.38},"actual":{"economic_expenditure":[["6121",19075641.6],["5169",6248982.22],["5011",5810789],["5171",4242615.91],["5023",2216121],["5331",2181000],["6122",1836090.96],["5336",1785991.31],["5154",1591995.2],["5031",1590623],["6351",1550732.92],["6123",1538168],["5137",1058134.86],["5139",805053.79],["5365",739830],["5032",728158],["5151",434128],["5021",429805],["5168",353731.81],["5194",305806.08],["6119",248600],["5156",239302.35],["5499",236000],["5493",210532],["5163",175539.83],["5175",148937.01],["5155",139851],["5222",100000],["5164",91486.66],["5364",83613.15],["5329",61073],["5909",53772.61],["5132",52658.15],["5162",50199.65],["5221",50000],["5167",48378.79],["5492",48252],["5321",46044],["5172",37792],["5362",32847],["5134",30053.36],["5038",23384],["5041",17285],["5179",11389],["5019",10005],["5136",9316.25],["5161",5701],["5173",4940]],"economic_expenditure_total_czk":56790351.47,"economic_financing":[["8117",10000000],["8118",-10000000],["8115",708647.18]],"economic_financing_total_czk":708647.18,"economic_revenue":[["1211",14108087.57],["4216",12661800.71],["1121",7546383.26],["1111",5223492.24],["1511",3706835.94],["4116",2366275.18],["2132",1410086],["4222",1152246],["1113",998090.54],["2111",987209],["1345",914025],["2324",756670.3],["1122",739830],["4112",624100],["1112",492019.94],["3111",381200],["1386",274913.01],["2141",270655.56],["2322",268896],["2131",236091],["4121",216420],["2321",201265],["1387",107764.63],["2460",102020],["4111",97500],["4122",82720],["1341",50152],["1361",41050],["2343",25776.52],["1334",16390.75],["4113",15427.77],["2119",4000],["1381",2240.62],["1382",69.75]],"economic_revenue_total_czk":56081704.29,"purpose_expenditure":[["2310",13532128.2],["3639",8199568.9],["3631",6420586.03],["6171",5959129.76],["3113",4618724.23],["6112",2771662],["3722",2556420.12],["3412",1843035.02],["2219",1746097.8],["3612",1742216.56],["3723",1704287.55],["3613",986068.44],["3111",934000],["6399",739830],["3392",693160.51],["5512",539077.45],["3636",414900],["3745",414793.8],["3399",267780],["3635",223600],["6402",83613.15],["1039",65325.5],["6114",61595.97],["1014",61472],["3721",61342.65],["3632",60200],["3525",30000],["3744",25000],["3314",19800],["6310",13935.83],["5213",1000]],"purpose_expenditure_total_czk":56790351.47}},"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."}}}}