{"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:00244309","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244309","name":"Město Rakovník","short_name":"Rakovník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":541656},"amounts":{"revenue_approved":504341000,"revenue_adjusted":558126053.85,"revenue_actual":568508646.68,"expense_approved":640305300,"expense_adjusted":694090353.85,"expense_actual":556141238.55,"tax_revenue":410911370.64,"nontax_revenue":52208386.79,"capital_revenue":5399380,"transfer_revenue":99989509.25,"current_expense":420643721.05,"capital_expense":135497517.5,"budget_balance":12367408.13,"cash_current":180407346.09,"cash_previous":192577646.41},"ratios":{"revenue_execution":1.01860259,"expense_execution":0.80125193,"balance_to_revenue":0.02175412,"cash_to_expense":0.32439124,"cash_yoy":-0.06319685,"capital_expense_share":0.24363868,"transfer_revenue_share":0.17588037},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244309/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244309"},"seo":{"slug":"rakovnik","path":"/cz/municipalities/rakovnik/"},"population":{"value":15727,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":504341000,"expenditure_czk":640305300,"financing_czk":135964300,"balance_czk":-135964300},{"stage":"revised","revenue_czk":558126053.85,"expenditure_czk":694090353.85,"financing_czk":135964300,"balance_czk":-135964300},{"stage":"actual","revenue_czk":568508646.68,"expenditure_czk":556141238.55,"financing_czk":-12367408.13,"balance_czk":12367408.13}],"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",124256000],["5011",111645815],["5169",90238000],["5331",78844800],["5171",33025000],["5031",28200562],["6111",21000000],["6122",20300000],["5213",16000000],["5229",14061700],["6909",12094800],["5032",10349623],["5154",10040000],["5499",8600000],["5365",7000000],["5152",6300000],["5168",6000000],["5137",5840000],["5023",3600000],["5329",3520000],["5139",3516000],["5141",3150000],["5163",2352000],["5161",2000000],["5901",1549000],["5162",1530000],["5909",1500000],["5167",1312000],["5166",1235000],["6119",1100000],["5021",950000],["5362",757000],["5151",700000],["6331",630000],["5153",580000],["5038",500000],["6123",500000],["6125",500000],["6130",500000],["5164",440000],["5225",417000],["5175",392000],["5156",380000],["5173",325000],["5134",300000],["5194",273000],["5811",260000],["5903",250000],["5364",200000],["5660",200000],["5179",165000],["5192",141000],["5136",122000],["5132",100000],["5172",100000],["5223",80000],["5493",70000],["5131",65000],["5019",50000],["5176",50000],["5492",50000],["5494",40000],["5222",20000],["5133",18000],["5311",10000],["5363",10000]],"economic_expenditure_total_czk":640305300,"economic_financing":[["8115",160000000],["8124",-24035700]],"economic_financing_total_czk":135964300,"economic_revenue":[["1211",170000000],["1121",85000000],["1111",65000000],["4112",43800000],["1511",35000000],["1345",13000000],["1361",12820000],["2132",12070000],["1113",12000000],["2111",10935000],["4116",10900000],["1122",7000000],["2141",4600000],["2212",4340000],["1112",4000000],["2131",2600000],["1386",1800000],["2119",1500000],["1343",1400000],["1387",1200000],["2139",1000000],["2412",1000000],["1353",600000],["1381",500000],["4111",500000],["1341",420000],["1342",400000],["2322",300000],["1334",200000],["4121",186000],["2329",150000],["2324",100000],["1335",10000],["2343",10000]],"economic_revenue_total_czk":504341000,"purpose_expenditure":[["6171",186781000],["3113",84361000],["3412",47075000],["2212",43860000],["3745",20500000],["3322",20450000],["3111",19215800],["6409",19049800],["5311",18927000],["3722",18900000],["3314",18850000],["4351",16497000],["3319",13342000],["3631",11540000],["3419",11197500],["3725",11000000],["4339",9100000],["6399",7000000],["2219",5576000],["3639",5470000],["3612",5287000],["6112",5160000],["3539",4928000],["3613",4463000],["3723",4240000],["2221",3605000],["6310",3500000],["3141",3160000],["3632",3030000],["6320",2000000],["3635",1950000],["3519",1400000],["3744",1100000],["3741",900000],["2229",835000],["1014",710000],["5511",630000],["3231",500000],["3636",500000],["3729",500000],["6114",500000],["3119",364200],["3699",300000],["5213",250000],["3315",230000],["3399",213000],["6402",200000],["3541",165000],["3749",165000],["4329",123000],["2310",110000],["2143",100000],["3299",90000],["3799",90000],["3742",67000],["1039",55000],["2141",50000],["1036",40000],["4341",25000],["4319",23000],["3511",20000],["5519",20000],["5399",10000],["2349",5000]],"purpose_expenditure_total_czk":640305300},"revised":{"economic_expenditure":[["6121",139196493.35],["5011",112402628.19],["5169",102610732.96],["5331",74443700],["6122",30877970.94],["5171",29939078],["5031",28633038],["5213",17942126.21],["5229",15021755],["5336",12334238.47],["5901",10914449.49],["6909",10909159.61],["5032",10506520],["6111",9822873.82],["5499",8663000],["5137",8278483.07],["5365",7000000],["5154",6461705],["5168",6301260.96],["5152",6095667],["5139",4300899.22],["5023",3600000],["5329",3520000],["5141",3150000],["5163",2406742],["5161",2025640.1],["6123",1878692],["5151",1817724],["6322",1695200],["5162",1640124.03],["6351",1591956],["5021",1459000],["5153",1323600],["5167",1319640],["6127",1263563.72],["5166",1175000],["6130",1152600],["6129",1067200],["5164",819116],["6331",630000],["5362",559440],["5366",537348],["5038",525790],["5493",514200],["6119",504000],["5909",500000],["5225",487000],["5175",439757.9],["5156",417736],["5194",329400],["5364",327244.03],["5173",301435],["5134",300000],["5811",260000],["5903",250000],["5660",240000],["5223",191000],["6125",161968.59],["5192",140000],["5136",122000],["5179",115000],["5024",105165],["5132",100000],["5172",100000],["5494",65000],["5131",58770.2],["5492",53000],["5019",50000],["5176",50000],["5339",20000],["5178",19521.99],["5133",17000],["5222",17000],["5311",10000],["5363",10000]],"economic_expenditure_total_czk":694090353.85,"economic_financing":[["8115",160000000],["8124",-24035700]],"economic_financing_total_czk":135964300,"economic_revenue":[["1211",165000000],["1121",79000000],["1111",64500000],["4112",43907500],["1511",35000000],["4216",25487895.18],["4116",23089812.12],["1361",14880000],["2132",13815000],["1345",13700000],["2111",13618000],["1113",12000000],["1122",7000000],["2141",5800000],["4122",5487522],["2212",5320000],["1112",4650000],["3111",3400000],["1386",3180000],["2122",3000000],["2131",2600000],["3121",2000000],["2139",1950000],["1387",1240000],["1343",1000000],["2412",1000000],["1353",900000],["2119",700000],["2322",610000],["2229",596348],["4111",562827.55],["4171",532149],["2324",460000],["1341",420000],["1342",400000],["4213",350000],["4222",300000],["4121",289000],["1334",200000],["2329",150000],["1335",10000],["2343",10000],["4131",10000]],"economic_revenue_total_czk":558126053.85,"purpose_expenditure":[["6171",188849817.08],["3113",93595494.99],["3412",53061685.21],["2212",39365447],["6409",26065628.48],["3111",23714162.48],["3322",22420200],["3722",21400000],["5311",20575792],["3319",20334000],["3745",19368350],["3314",18950000],["4351",16530200],["3639",12841680],["3419",12702555],["4339",11359277.92],["3725",11000000],["3631",8374120],["3612",7202950],["6399",7000000],["2219",6336639.28],["3723",6328400],["3613",5926800],["6112",5235000],["3539",5008755.11],["2221",3670000],["6310",3500000],["3141",3160000],["3632",3109900],["6320",2050000],["3635",1950000],["3326",1263563.72],["3519",1200000],["3744",1100000],["3741",900000],["6402",864592.03],["2229",835000],["1014",770000],["3636",768000],["5511",630000],["6114",562827.55],["1036",502149],["3231",500000],["3729",500000],["4341",484887],["3699",300000],["5213",250000],["3315",230000],["3399",213000],["3541",165000],["3749",165000],["4329",125000],["2310",115000],["3429",111480],["3299",110000],["3799",90000],["3742",67000],["1039",55000],["2141",50000],["2143",50000],["3421",50000],["4319",21000],["3511",20000],["5519",20000],["5399",10000],["2349",5000]],"purpose_expenditure_total_czk":694090353.85},"actual":{"economic_expenditure":[["6121",97980698.28],["5011",97317373],["5169",89718505.46],["5331",72119649.88],["5171",26303361.11],["5031",24238056],["6122",21208191.99],["5213",17942126.21],["5229",14851266],["5336",12334238.47],["5032",8966642],["5499",8241398],["6111",7127094.81],["5365",6548010],["5168",5050366.45],["5154",3649874.43],["5137",3558987.88],["5329",3462580],["5152",3422724],["5023",2802596],["5141",2764934.45],["5139",2555526.45],["5163",2339588.45],["6123",1877355],["6322",1695200],["6351",1591956],["5151",1555855.43],["5021",1383078],["5162",1337056.86],["6130",1152600],["6129",1067181.28],["6127",1026245.37],["5167",927893.37],["5164",750320.62],["5161",745076.22],["6331",623462],["5153",545184.48],["5366",537348],["5362",515140],["5225",469755],["5493",462000],["5038",400378.75],["5156",310959.92],["5194",256290.02],["5660",240000],["5364",228218.03],["5173",217176],["5166",213279.96],["5175",204156.63],["5134",199557.07],["5811",182440],["5223",133200],["6125",122532.77],["5024",105165],["5172",95548.13],["5179",94557.43],["5136",64891.67],["5494",59000],["5131",50140.77],["5176",37240],["5132",36972.16],["5192",31527.3],["6119",25000],["5339",20000],["5178",19521.99],["5222",15000],["5182",6940],["5492",3000],["5133",2048]],"economic_expenditure_total_czk":556141238.55,"economic_financing":[["8124",-24035576],["8115",12166993.32],["8901",-498825.45]],"economic_financing_total_czk":-12367408.13,"economic_revenue":[["1211",163335921.12],["1121",87440839.78],["1111",66046808.32],["4112",43907500],["1511",34280365.23],["4216",25487895.18],["4116",23089812.12],["1361",15067558.04],["2132",14797943.68],["2111",14347530.48],["1345",13847759.29],["1113",11558649.67],["1122",6548010],["2141",6055523.44],["1112",5699806.44],["2212",5609645.48],["4122",5487522],["3111",3399380],["1386",3182469.86],["2122",3000000],["2131",2534849.42],["2139",2238378],["3121",2000000],["1387",1248592.53],["2412",1000000],["1353",941000],["1343",889461],["2119",699511.89],["2322",663784.1],["2229",599613.67],["4111",562827.55],["2324",536455.87],["4171",534467.4],["1341",387343.44],["4213",350000],["1342",309228],["4222",300000],["4121",259238],["1334",100785.2],["2329",69768.84],["2310",37790],["1381",25467.45],["2133",11400],["4131",10247],["2343",6182.86],["1383",947.27],["1335",358],["2143",9.06]],"economic_revenue_total_czk":568508646.68,"purpose_expenditure":[["6171",152725652.36],["3113",79090488.68],["3412",38716837.56],["2212",30126500.76],["3111",22389607.1],["3722",21067677.07],["3322",19570721.98],["3319",19441608.83],["3314",18547042.94],["3745",18029689.65],["5311",17993136.13],["4351",16530200],["3419",12679085],["3639",11568968.33],["4339",11010691.3],["3725",8652825.06],["6399",6548010],["3631",6268400.5],["2219",4500616.07],["3612",4134776.83],["6112",3795007.27],["2221",3586205.7],["6310",3069325.9],["3141",3037891.48],["3613",3015886.06],["3632",2914373.78],["3723",2607167.8],["3539",2542659.91],["6320",2029073],["3326",1026245.37],["6409",916340.43],["6402",765566.03],["3636",717522.74],["1014",649854.23],["5511",623462],["3744",620925],["6114",562827.55],["1036",500921],["4341",478036],["3741",474925],["3729",361602.17],["3231",320946.9],["3635",278734],["3315",230000],["2229",205487],["3699",175450],["3399",172712.1],["3541",165000],["3749",165000],["2310",114913.13],["3429",111480],["3299",109700],["4329",48753.69],["2143",34017],["1039",29834],["3742",27632.64],["3799",24042.7],["4319",12980.82],["5519",10576],["3511",10100],["3421",5524]],"purpose_expenditure_total_czk":556141238.55}},"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."}}}}