{"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:00832294","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00832294","name":"Obec Horní Řepčice","short_name":"Horní Řepčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":546763},"amounts":{"revenue_approved":2334000,"revenue_adjusted":2792080,"revenue_actual":2715926.13,"expense_approved":1911500,"expense_adjusted":2957680,"expense_actual":2530958.7,"tax_revenue":2331411.49,"nontax_revenue":76914.64,"capital_revenue":18000,"transfer_revenue":289600,"current_expense":2479559.7,"capital_expense":51399,"budget_balance":184967.43,"cash_current":3966481.13,"cash_previous":3781513.7},"ratios":{"revenue_execution":0.97272504,"expense_execution":0.85572432,"balance_to_revenue":0.06810474,"cash_to_expense":1.56718524,"cash_yoy":0.0489136,"capital_expense_share":0.02030811,"transfer_revenue_share":0.10663029},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00832294/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00832294"},"seo":{"slug":"horni-repcice","path":"/cz/municipalities/horni-repcice/"},"population":{"value":105,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2334000,"expenditure_czk":1911500,"financing_czk":-422500,"balance_czk":422500},{"stage":"revised","revenue_czk":2792080,"expenditure_czk":2957680,"financing_czk":165600,"balance_czk":-165600},{"stage":"actual","revenue_czk":2715926.13,"expenditure_czk":2530958.7,"financing_czk":-184967.43,"balance_czk":184967.43}],"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":[["5021",374000],["5169",363500],["5023",300000],["5171",150000],["5137",140000],["5154",134000],["6122",110000],["5139",82000],["5031",61000],["5032",51000],["5156",30000],["5175",22300],["5162",19000],["5163",19000],["5194",10000],["5167",8000],["5229",5500],["5901",5500],["5903",5500],["5019",5000],["5362",4000],["5039",2000],["5161",2000],["5329",2000],["5038",1600],["5173",1500],["5136",1000],["5339",1000],["5365",1000],["5151",100]],"economic_expenditure_total_czk":1911500,"economic_financing":[["8115",-422500]],"economic_financing_total_czk":-422500,"economic_revenue":[["1211",800000],["1121",400000],["1111",300000],["1511",300000],["4111",100000],["4122",100000],["4112",71800],["1113",65000],["1345",65000],["2324",40000],["2322",17000],["1112",16600],["3113",15000],["2132",12000],["1386",11000],["1387",5000],["1122",4000],["1381",4000],["2119",3000],["1341",2100],["2131",1000],["2141",1000],["1361",500]],"economic_revenue_total_czk":2334000,"purpose_expenditure":[["6171",419200],["3745",392500],["6112",344000],["5512",158500],["2212",150000],["3722",131000],["3725",95000],["3631",63000],["3399",27000],["3723",23000],["6114",19800],["3314",17000],["3613",15000],["3421",14000],["2310",7000],["6409",6500],["2219",6000],["5213",5500],["6310",5000],["3412",4000],["6399",4000],["3721",3500],["3341",1000]],"purpose_expenditure_total_czk":1911500},"revised":{"economic_expenditure":[["5171",791500],["5169",517500],["5021",381000],["5023",313000],["5137",168000],["5154",134000],["6122",110000],["5139",80000],["5031",70000],["5163",64000],["5366",60000],["5032",56000],["6130",52000],["5162",31000],["5156",30000],["5175",22300],["5167",13000],["5194",11000],["5019",6000],["5222",6000],["5365",6000],["5229",5500],["5901",5500],["5903",5500],["5166",3000],["5039",2000],["5136",2000],["5161",2000],["5329",2000],["5363",2000],["5362",1680],["5038",1600],["5173",1500],["5339",1000],["5151",100]],"economic_expenditure_total_czk":2957680,"economic_financing":[["8115",165600]],"economic_financing_total_czk":165600,"economic_revenue":[["1211",928000],["1121",498000],["1511",369000],["1111",336000],["4122",185300],["4111",100000],["1345",72000],["4112",71800],["1113",66000],["2324",40000],["1112",32600],["1386",19000],["2111",19000],["3111",18000],["2132",12000],["1387",8000],["2131",6000],["1339",3000],["2119",3000],["1341",2200],["1122",1680],["2141",1000],["1361",500]],"economic_revenue_total_czk":2792080,"purpose_expenditure":[["6171",504200],["3322",503500],["3745",392500],["3631",387000],["6112",362000],["3722",161000],["5512",158500],["3725",95000],["3723",61000],["6402",60000],["3399",56000],["3639",52000],["3726",50000],["3421",20000],["6114",19800],["3314",17000],["3613",15000],["2310",7000],["6409",6500],["3429",6000],["6310",6000],["5213",5500],["3412",4000],["3721",3500],["2221",2000],["6399",1680],["3341",1000]],"purpose_expenditure_total_czk":2957680},"actual":{"economic_expenditure":[["5171",796507.12],["5169",437916.35],["5021",367969],["5023",312600],["5154",112249.81],["5031",70928],["5163",61161.4],["5032",54060],["5364",52804],["6130",51399],["5139",48210.48],["5137",32507.9],["5162",30408.9],["5156",28952],["5175",17139],["5194",10470],["5167",8020.36],["5222",6000],["5019",5914],["5365",5050],["5229",5016.78],["5166",3000],["5329",2058],["5039",2002],["5363",2000],["5161",1685.6],["5362",1680],["5136",1369],["5038",1112],["5339",520],["5173",171],["5151",77]],"economic_expenditure_total_czk":2530958.7,"economic_financing":[["8115",-180087.43],["8901",-4880]],"economic_financing_total_czk":-184967.43,"economic_revenue":[["1211",927583.55],["1121",497718.29],["1511",368762.88],["1111",335073.39],["4122",185300],["1345",71850],["4112",71800],["1113",65693.08],["2324",38072.5],["4111",32500],["1112",32423.46],["2111",19000],["1386",18127.17],["3111",18000],["2132",12000],["1387",7105.66],["2131",5622],["1339",2606.8],["1341",2200],["2119",2000],["1122",1680],["1361",450],["2141",220.14],["1381",137.21]],"economic_revenue_total_czk":2715926.13,"purpose_expenditure":[["3322",503500],["6171",479114.24],["3631",380407.12],["6112",360237.3],["3745",208571.44],["3722",160134.55],["3725",75403.6],["3723",56053.6],["6402",52804],["3399",52158],["3639",51399],["3726",40535],["5512",20751.76],["3421",17247],["3613",14567.75],["6114",14203],["3314",10917],["2310",6805.33],["6409",6094.78],["3429",6000],["6310",5263.4],["3412",3025],["3721",2521.83],["6399",1680],["2221",1294],["3341",270]],"purpose_expenditure_total_czk":2530958.7}},"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."}}}}