{"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:00232599","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232599","name":"Obec Rabyně","short_name":"Rabyně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530522},"amounts":{"revenue_approved":18004400,"revenue_adjusted":22080850,"revenue_actual":21211821.01,"expense_approved":18004400,"expense_adjusted":29070870,"expense_actual":28457357.41,"tax_revenue":9810769.84,"nontax_revenue":1865354.58,"capital_revenue":268200,"transfer_revenue":9267496.59,"current_expense":8474840.15,"capital_expense":19982517.26,"budget_balance":-7245536.4,"cash_current":2582110.57,"cash_previous":4371469.26},"ratios":{"revenue_execution":0.96064332,"expense_execution":0.97889597,"balance_to_revenue":-0.34158012,"cash_to_expense":0.09073613,"cash_yoy":-0.40932661,"capital_expense_share":0.7021916,"transfer_revenue_share":0.43690245},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232599/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232599"},"seo":{"slug":"rabyne","path":"/cz/municipalities/rabyne/"},"population":{"value":298,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18004400,"expenditure_czk":18004400,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":22080850,"expenditure_czk":29070870,"financing_czk":6990020,"balance_czk":-6990020},{"stage":"actual","revenue_czk":21211821.01,"expenditure_czk":28457357.41,"financing_czk":7245536.4,"balance_czk":-7245536.4}],"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",10394580],["5169",3293960],["5023",890000],["5154",489000],["5021",485000],["5011",400000],["5031",289000],["5171",283000],["5032",129000],["5163",125000],["5166",120000],["5139",111000],["5141",100000],["5168",100000],["5365",100000],["6130",100000],["5137",87000],["5329",81760],["5151",70000],["5221",54200],["5903",50000],["5173",37000],["5321",34000],["5162",33000],["5175",28000],["5161",20000],["5164",12900],["5136",11000],["5167",11000],["5122",10000],["5172",10000],["5179",10000],["5194",10000],["5134",7000],["5156",6000],["5222",6000],["5362",4000],["5229",2000]],"economic_expenditure_total_czk":18004400,"economic_revenue":[["4213",6642000],["1211",2800000],["1121",1350000],["1111",1300000],["1511",1250000],["1345",900000],["1342",800000],["2111",796000],["2132",629000],["3121",400000],["3111",300000],["1113",250000],["2131",100000],["1122",80000],["1335",80000],["1112",65000],["4112",56400],["2119",50000],["2324",32000],["1386",30000],["1387",30000],["1381",20000],["1341",12000],["1334",10000],["1343",10000],["1361",5000],["2112",5000],["1344",1000],["2141",1000]],"economic_revenue_total_czk":18004400,"purpose_expenditure":[["2321",9664580],["3722",1900000],["2310",1539900],["6171",1253000],["6112",1182000],["3723",400000],["3631",331000],["2212",265000],["3639",220200],["3745",210000],["6310",125000],["3635",105960],["6320",100000],["5512",95000],["2292",81760],["6399",80000],["2219",51000],["3429",50000],["5213",50000],["1031",45000],["1032",42000],["3721",30000],["3399",28000],["4379",26000],["3612",25000],["3113",24000],["3412",14000],["2341",12000],["2143",10000],["3111",10000],["3326",10000],["3421",7000],["3319",4000],["3314",3000],["3419",3000],["4351",3000],["2334",2000],["3741",2000]],"purpose_expenditure_total_czk":18004400,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",19505120],["5169",3733210],["5023",929000],["5171",822600],["5021",572510],["5154",493380],["5011",491690],["5031",346030],["6119",271400],["5151",214500],["6130",172150],["5032",150730],["5365",146000],["5137",143000],["5163",135000],["5166",129000],["5139",115130],["5141",100000],["5168",93000],["5329",81760],["5221",54200],["5903",50000],["6125",42740],["5175",38760],["5173",36380],["5321",34000],["5162",28370],["5362",23000],["5136",17930],["5161",16000],["5179",13200],["5164",13090],["5138",12990],["5122",9000],["5134",7000],["5172",7000],["5222",7000],["5156",6000],["5167",5000],["5194",2000],["5229",2000]],"economic_expenditure_total_czk":29070870,"economic_financing":[["8123",5806690],["8115",1533840],["8124",-350510]],"economic_financing_total_czk":6990020,"economic_revenue":[["4213",9034000],["1211",3305790],["1121",1770550],["1111",1300000],["1511",1268780],["2111",1136340],["1345",1067000],["1342",800000],["2132",713850],["3111",300000],["1113",250000],["4216",164560],["1112",115400],["3122",110000],["2131",100000],["1122",80000],["1335",80000],["2119",80000],["3121",80000],["1386",64510],["4112",57400],["2324",42000],["1334",40000],["1343",30000],["1387",30000],["1381",20000],["1341",12000],["4111",11670],["2112",10000],["1361",5000],["1344",1000],["2141",1000]],"economic_revenue_total_czk":22080850,"purpose_expenditure":[["2321",9863490],["2310",5101810],["2219",4725210],["3722",1973270],["6171",1479600],["3631",1416200],["6112",1255560],["3639",723630],["2212",515970],["3723",456990],["3635",282360],["3745",210340],["3429",158000],["6310",125000],["6320",110000],["5512",95000],["2292",81760],["6399",80000],["1032",72000],["5213",50000],["3399",49210],["1031",45000],["3612",27000],["4379",27000],["3113",24000],["3326",18850],["3721",17000],["3412",15740],["2341",12000],["6114",11680],["2143",10000],["3111",10000],["3421",7000],["3319",4000],["6409",3200],["3314",3000],["3419",3000],["4351",3000],["2334",2000],["3741",2000]],"purpose_expenditure_total_czk":29070870},"actual":{"economic_expenditure":[["6121",19496928.85],["5169",3597643.03],["5023",928982],["5171",773157.17],["5021",513342],["5011",491684],["5154",463797.17],["5031",346023],["6119",270700],["5151",206000],["6130",172150],["5032",150720],["5166",126687],["5163",114879.2],["5137",105258.82],["5168",92613.65],["5141",89856.67],["5329",81760],["5139",65581.1],["5365",61000],["5221",47200],["6125",42738.41],["5173",34191],["5175",32536],["5162",25626.18],["5321",23000],["5362",22000],["5136",16331],["5161",15944],["5164",13083.94],["5138",10689],["5222",7000],["5172",6725.18],["5122",4000],["5179",3184.04],["5156",2479],["5194",1866]],"economic_expenditure_total_czk":28457357.41,"economic_financing":[["8123",5806685.71],["8115",1789358.69],["8124",-350508]],"economic_financing_total_czk":7245536.4,"economic_revenue":[["4213",9033863.59],["1211",3305788.88],["1121",1770510.13],["1511",1268777.77],["1111",1257416.95],["1345",1066945],["2111",1037606.12],["2132",695900],["1342",633500],["1113",233972.96],["4216",164560],["3111",158200],["1112",115396.48],["3122",110000],["2119",79775],["1386",64503.42],["4112",57400],["2131",33100],["1334",29736],["1387",25280.66],["1343",20000],["4111",11673],["2324",11452.9],["1341",9900],["2112",7388.65],["1335",5331.2],["1361",3200],["1381",510.39],["2141",131.91]],"economic_revenue_total_czk":21211821.01,"purpose_expenditure":[["2321",9822605.16],["2310",5068888.75],["2219",4677839.83],["3722",1953260.38],["6171",1471850.43],["3631",1396620.53],["6112",1241239.34],["3639",710757.94],["2212",499472.6],["3723",436986.66],["3635",270700],["3745",205130],["3429",157700],["6310",104403.87],["6320",100332],["2292",81760],["5512",47857.01],["3399",41774],["1032",41127.5],["4379",23000],["3612",20503.17],["3113",20000],["3721",16601.2],["3412",12240],["3326",11850],["6114",11673],["6409",3184.04],["3111",3000],["3319",3000],["3741",2000]],"purpose_expenditure_total_czk":28457357.41}},"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."}}}}