{"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:49056654","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"49056654","name":"Obec Horní Rápotice","short_name":"Horní Rápotice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":551589},"amounts":{"revenue_approved":11280000,"revenue_adjusted":14233710.31,"revenue_actual":10748769.23,"expense_approved":13120000,"expense_adjusted":15959988,"expense_actual":10490024.29,"tax_revenue":3835092.51,"nontax_revenue":1576531.3,"capital_revenue":0,"transfer_revenue":5337145.42,"current_expense":3872256.86,"capital_expense":6617767.43,"budget_balance":258744.94,"cash_current":17181590.32,"cash_previous":17922844.76},"ratios":{"revenue_execution":0.75516285,"expense_execution":0.65727019,"balance_to_revenue":0.02407205,"cash_to_expense":1.63789805,"cash_yoy":-0.04135808,"capital_expense_share":0.63086293,"transfer_revenue_share":0.49653549},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/49056654/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/49056654"},"seo":{"slug":"horni-rapotice","path":"/cz/municipalities/horni-rapotice/"},"population":{"value":183,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11280000,"expenditure_czk":13120000,"financing_czk":1840000,"balance_czk":-1840000},{"stage":"revised","revenue_czk":14233710.31,"expenditure_czk":15959988,"financing_czk":1726277.69,"balance_czk":-1726277.69},{"stage":"actual","revenue_czk":10748769.23,"expenditure_czk":10490024.29,"financing_czk":-258744.94,"balance_czk":258744.94}],"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",6900000],["5169",2310000],["5171",2085000],["5023",570000],["5365",300000],["5139",130000],["5021",125000],["5154",120000],["5362",110000],["5137",95000],["5901",87600],["5032",55000],["5163",30000],["5175",26000],["5156",20000],["5194",20000],["5222",20000],["5223",20000],["5492",20000],["5903",20000],["5166",15000],["5162",12000],["6323",8000],["5167",6000],["5168",6000],["5179",3000],["5229",2960],["5329",2040],["5161",1000],["5038",400]],"economic_expenditure_total_czk":13120000,"economic_financing":[["8115",1840000]],"economic_financing_total_czk":1840000,"economic_revenue":[["3111",4000000],["4216",2000000],["1211",1600000],["2111",1125000],["1121",750000],["1111",500000],["1122",300000],["2141",300000],["1511",200000],["1113",100000],["1345",90000],["2324",90000],["4112",71800],["2131",65000],["1112",40000],["4111",30000],["1381",10000],["2132",5000],["1341",3000],["1361",200]],"economic_revenue_total_czk":11280000,"purpose_expenditure":[["3639",3155000],["3429",3000000],["2212",1055000],["2310",990000],["1031",720000],["6112",625000],["1032",535000],["3631",500000],["6399",400000],["2321",395000],["6171",340000],["2341",300000],["3722",250000],["3745",200000],["1036",150000],["3399",130000],["3725",110000],["3314",47000],["3113",35000],["5512",35000],["6114",30000],["6320",25000],["3721",20000],["4351",20000],["5213",20000],["3421",10000],["3330",8000],["3319",5000],["3326",5000],["6310",5000]],"purpose_expenditure_total_czk":13120000},"revised":{"economic_expenditure":[["6121",9900000],["5169",2389988],["5171",1815000],["5023",570000],["5365",300000],["5139",130000],["5021",125000],["5154",120000],["5362",110000],["5137",95000],["5901",90000],["5032",55000],["5163",30000],["5321",27600],["5175",26000],["5156",20000],["5194",20000],["5222",20000],["5223",20000],["5492",20000],["5903",20000],["5166",15000],["5162",12000],["6323",8000],["5167",6000],["5168",6000],["5179",3000],["5229",2960],["5329",2040],["5161",1000],["5038",400]],"economic_expenditure_total_czk":15959988,"economic_financing":[["8115",1726277.69]],"economic_financing_total_czk":1726277.69,"economic_revenue":[["3111",4000000],["4216",3176443.57],["1211",1600000],["2111",1125000],["4116",1055076.31],["1121",750000],["1111",500000],["4213",476142.65],["1122",300000],["2141",300000],["1511",200000],["4222",155000],["1113",100000],["4113",91047.78],["1345",90000],["2324",90000],["4112",71800],["2131",65000],["1112",40000],["4111",30000],["1381",10000],["2132",5000],["1341",3000],["1361",200]],"economic_revenue_total_czk":14233710.31,"purpose_expenditure":[["3429",5500000],["3639",3155000],["2212",1055000],["1031",949988],["2321",895000],["6112",625000],["1032",595000],["3631",500000],["2310",490000],["6399",400000],["6171",340000],["2341",300000],["3722",250000],["3745",200000],["1036",150000],["3399",130000],["3725",110000],["5512",65000],["3314",47000],["6114",30000],["3141",26600],["6320",25000],["1037",20000],["3721",20000],["4351",20000],["5213",20000],["3421",10000],["3113",8400],["3330",8000],["3319",5000],["3326",5000],["6310",5000]],"purpose_expenditure_total_czk":15959988},"actual":{"economic_expenditure":[["6121",6573287.43],["5169",2104985.37],["5023",563961],["5171",470516.9],["5365",204750],["5154",154284.5],["5021",90927],["5321",57600],["5032",50748],["6122",44480],["5492",31500],["5362",-31074],["5137",25663.5],["5222",25000],["5139",21785.7],["5163",20857.6],["5223",20000],["5168",15743.33],["5175",14546.1],["5162",7959.06],["5164",5324],["5156",4375.1],["5179",3990.9],["5167",2940],["5194",2710.8],["5329",2040],["5161",722],["5038",400]],"economic_expenditure_total_czk":10490024.29,"economic_financing":[["8118",-999999.38],["8115",741254.44]],"economic_financing_total_czk":-258744.94,"economic_revenue":[["4216",3455578.68],["1211",1628550.2],["4116",1055076.31],["1121",873020.49],["2111",841979.83],["1111",590924.15],["2141",562221.75],["4213",476142.65],["1122",204750],["1511",203074.86],["4222",155000],["1113",115299.77],["1345",113550],["2324",98096.62],["4113",91047.78],["4112",71800],["2131",71523.1],["1112",56886.64],["4111",32500],["1386",31800.32],["1387",12464.66],["1341",3118],["2132",2710],["1334",907.2],["1361",500],["1381",246.22]],"economic_revenue_total_czk":10748769.23,"purpose_expenditure":[["3429",5155703.25],["1031",911156.95],["6112",614709],["1032",591856.6],["2321",571145.74],["3639",432097.24],["3631",426871.56],["6171",317223.12],["2212",253456.28],["2310",185872.78],["3722",174560.14],["6399",172614],["1036",142464],["3399",119892.8],["3745",107662.61],["3725",102343.62],["5512",55000],["2341",44480],["3141",26600],["4351",20000],["6320",18242],["1037",15434],["6114",14198],["3314",7559],["3421",3146],["3319",3120],["6310",2615.6]],"purpose_expenditure_total_czk":10490024.29}},"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."}}}}