{"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:00256030","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256030","name":"Město Rabí","short_name":"Rabí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":557013},"amounts":{"revenue_approved":14555200,"revenue_adjusted":19412641.75,"revenue_actual":19409606.22,"expense_approved":14555200,"expense_adjusted":18588332.65,"expense_actual":18379890.64,"tax_revenue":13427917.62,"nontax_revenue":3146301.85,"capital_revenue":0,"transfer_revenue":2835386.75,"current_expense":15281711.37,"capital_expense":3098179.27,"budget_balance":1029715.58,"cash_current":3061644.98,"cash_previous":3268810.56},"ratios":{"revenue_execution":0.99984363,"expense_execution":0.98878641,"balance_to_revenue":0.05305185,"cash_to_expense":0.1665758,"cash_yoy":-0.06337644,"capital_expense_share":0.16856353,"transfer_revenue_share":0.14608162},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256030/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256030"},"seo":{"slug":"rabi","path":"/cz/municipalities/rabi/"},"population":{"value":498,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14555200,"expenditure_czk":14555200,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":19412641.75,"expenditure_czk":18588332.65,"financing_czk":-824309.1,"balance_czk":824309.1},{"stage":"actual","revenue_czk":19409606.22,"expenditure_czk":18379890.64,"financing_czk":-1029715.58,"balance_czk":1029715.58}],"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",2620000],["5169",2460000],["5011",2370000],["5023",810000],["5031",766000],["5139",701000],["5154",658000],["5171",645000],["5365",560000],["5021",506000],["5155",330000],["5141",295000],["5032",283000],["5331",280000],["5156",186000],["5163",180500],["5222",120000],["5137",110000],["5903",110000],["5909",60000],["5132",51000],["5362",50500],["5168",50000],["5199",48000],["5162",40000],["5175",35000],["5223",35000],["5167",31000],["5323",30500],["5321",25200],["5194",20000],["5138",17000],["5492",12000],["5038",10000],["5172",10000],["5164",8500],["5329",7500],["5179",6000],["5136",5000],["5161",5000],["5019",3000],["5131",2500],["5133",1000],["5173",1000]],"economic_expenditure_total_czk":14555200,"economic_financing":[["8115",1200000],["8124",-1200000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",4400000],["1121",2200000],["2111",1775000],["1111",1544000],["1343",860000],["2132",827000],["1511",800000],["1122",500000],["1113",375000],["1345",360000],["4112",254200],["2324",250000],["2131",150000],["1112",94000],["1386",50000],["1361",31000],["1381",25000],["2112",25000],["1387",24000],["2119",10000],["1334",1000]],"economic_revenue_total_czk":14555200,"purpose_expenditure":[["6171",4105500],["3111",2098000],["6112",1062000],["2310",614500],["6399",550000],["3631",522000],["3722",502000],["3612",433000],["3745",421000],["3421",408000],["1031",370000],["3319",360000],["2219",357000],["2411",329000],["2212",328000],["1032",315000],["5512",304000],["3723",233200],["3429",210000],["3726",156500],["3399",124000],["3412",110000],["5213",110000],["3721",90000],["3639",84500],["6320",80000],["2141",67000],["1036",48000],["2292",30500],["3314",27000],["2321",25000],["1037",20000],["3900",20000],["3330",15000],["6409",13500],["6310",7000],["1019",5000]],"purpose_expenditure_total_czk":14555200},"revised":{"economic_expenditure":[["5169",2828180.8],["6121",2474000],["5011",2336700],["5171",1904030],["5139",874930],["5023",779000],["5031",755300],["5331",750000],["5154",730200],["5137",725000],["5365",680820],["5021",670710],["6122",399000],["5032",280850],["5336",272901.75],["5155",245700],["5138",227100],["6130",226100],["5141",211900],["5222",180000],["5156",166500],["5163",156710],["5212",134000],["5909",117300],["5362",51800],["5199",48000],["5168",40600],["5175",39944],["5162",39000],["5132",38900],["5194",34500],["5323",30500],["5321",26400],["5364",22523.1],["5223",20000],["5492",13000],["5167",12000],["5038",10000],["5164",8500],["5019",8300],["5329",7500],["5136",4100],["5179",3000],["5161",2470],["5173",363]],"economic_expenditure_total_czk":18588332.65,"economic_financing":[["8124",-1200000],["8115",375690.9]],"economic_financing_total_czk":-824309.1,"economic_revenue":[["1211",5023300],["1121",2692200],["1111",1850250],["2111",1648780],["4122",1274400],["1343",986900],["1511",965600],["4222",900000],["2132",824800],["1122",638820],["1345",539325],["1113",355700],["4116",288501.75],["2324",241100],["4112",222100],["2112",194300],["1112",175500],["2131",175000],["1386",98100],["4111",97705],["1361",62700],["4216",52680],["1387",38500],["2212",25000],["2321",23909],["2322",12671],["2211",2500],["1334",1000],["1381",1000],["2139",300]],"economic_revenue_total_czk":19412641.75,"purpose_expenditure":[["6171",4127700],["3111",2615231.75],["6112",1046200],["2310",993400],["3631",901900],["3745",885400],["3612",786600],["1032",738850],["6399",688820],["2141",678120],["3326",654700],["3722",611400],["1031",547210],["2411",521600],["5512",511900],["3639",379650],["3319",376700],["3723",249200],["2219",234200],["3429",153400],["3399",131800],["3721",110100],["2212",100800],["6114",98227.8],["3412",65600],["3421",61000],["3314",59100],["6320",52000],["1036",49100],["2292",30500],["6402",22523.1],["3726",20200],["1037",20000],["3900",20000],["2321",18500],["6409",10500],["6310",8200],["1019",5000],["3330",3000]],"purpose_expenditure_total_czk":18588332.65},"actual":{"economic_expenditure":[["5169",2826593.29],["6121",2473460.37],["5011",2336574],["5171",1903292.55],["5139",871941.24],["5023",778684],["5031",755126],["5331",749924],["5154",729326.16],["5137",724533.4],["5365",680591],["5021",670511],["6122",398627.9],["5032",280753],["5336",272901.75],["5155",245565.08],["5138",226621.15],["6130",226091],["5141",211722.13],["5222",180000],["5156",165957.68],["5163",156407.2],["5362",-144473],["5212",134000],["5909",117240],["5199",48000],["5168",40599],["5175",39549.22],["5132",38739],["5162",38690.6],["5194",34500],["5323",30366],["5321",26384],["5364",22523.1],["5223",20000],["5492",13000],["5167",11932.82],["5038",9580],["5164",8500],["5019",8291],["5329",7440],["5136",4090],["5179",2931],["5161",2441],["5173",363]],"economic_expenditure_total_czk":18379890.64,"economic_financing":[["8124",-1193820],["8115",207165.58],["8901",-43061.16]],"economic_financing_total_czk":-1029715.58,"economic_revenue":[["1211",5023295.52],["1121",2692184.32],["1111",1850218.87],["2111",1648578.17],["4122",1274400],["1343",986803.5],["1511",965540.23],["4222",900000],["2132",823408.22],["1122",638820],["1345",539325],["1113",355614.4],["4116",288501.75],["2324",240923.38],["4112",222100],["2112",194080],["1112",175436.39],["2131",174963.08],["1386",98072.12],["4111",97705],["1361",62690],["4216",52680],["1387",38438.8],["2212",25000],["2321",23909],["2322",12671],["2211",2500],["1381",763.77],["1334",714.7],["2139",269]],"economic_revenue_total_czk":19409606.22,"purpose_expenditure":[["6171",4125768.37],["3111",2614960.17],["6112",1045816],["2310",992234.62],["3631",901423.02],["3745",884881.85],["3612",786331.6],["1032",738649.05],["2141",677274.72],["3326",654623],["3722",610780.69],["1031",546940.29],["2411",520264.63],["5512",511243.41],["6399",492637],["3639",379590.28],["3319",376403.94],["3723",248415.82],["2219",233900.64],["3429",152925],["3399",131686],["3721",110070.11],["2212",100651.39],["6114",98227.8],["3412",65522.79],["3421",60897],["3314",58907],["6320",51958],["1036",49100],["2292",30366],["6402",22523.1],["3726",20054.15],["1037",20000],["3900",20000],["2321",18408],["6409",10371],["6310",8136.2],["1019",5000],["3330",2948]],"purpose_expenditure_total_czk":18379890.64}},"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."}}}}