{"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:00256048","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256048","name":"Město Rejštejn","short_name":"Rejštejn","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":557021},"amounts":{"revenue_approved":25497052.2,"revenue_adjusted":39614651.93,"revenue_actual":33102176.17,"expense_approved":25497052.2,"expense_adjusted":30448304.75,"expense_actual":18186017.59,"tax_revenue":7978201.82,"nontax_revenue":20045800.35,"capital_revenue":0,"transfer_revenue":5078174,"current_expense":16196168.59,"capital_expense":1989849,"budget_balance":14916158.58,"cash_current":55275733.19,"cash_previous":40368887.59},"ratios":{"revenue_execution":0.83560437,"expense_execution":0.59727521,"balance_to_revenue":0.45060961,"cash_to_expense":3.03946331,"cash_yoy":0.3692657,"capital_expense_share":0.10941642,"transfer_revenue_share":0.15340907},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256048/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256048"},"seo":{"slug":"rejstejn","path":"/cz/municipalities/rejstejn/"},"population":{"value":236,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25497052.2,"expenditure_czk":25497052.2,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":39614651.93,"expenditure_czk":30448304.75,"financing_czk":-9166347.18,"balance_czk":9166347.18},{"stage":"actual","revenue_czk":33102176.17,"expenditure_czk":18186017.59,"financing_czk":-14916158.58,"balance_czk":14916158.58}],"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":[["5169",6536887],["6121",4355368.81],["5171",3407159.43],["5362",3382606],["6122",1796500],["5139",746319.84],["5011",730443],["5154",568000],["5023",540000],["5137",520721],["5365",418420],["5031",357413.92],["5366",287365],["5189",250000],["5166",202557.3],["6119",183100],["5163",132090],["5156",131505],["5021",113353],["5032",93106],["5222",80000],["5164",74331.2],["5168",59000],["5364",54374],["5167",53883.7],["5162",49000],["5172",46000],["5363",34500],["5019",34468],["5039",31500],["5323",29585],["5179",21000],["5194",20000],["5223",20000],["5903",20000],["5136",18000],["5175",14592],["5229",11200],["5132",9000],["5131",8447],["6111",7000],["5321",5900],["5221",5000],["5492",5000],["5909",5000],["5225",4675],["5336",4532],["5151",4000],["5191",3000],["5038",2000],["5123",2000],["5161",1649],["5173",1581],["5183",1500],["5329",1219],["5138",1000],["5192",200]],"economic_expenditure_total_czk":25497052.2,"economic_revenue":[["2111",10445879],["1121",3291500],["1211",2760000],["1122",2500000],["1111",925000],["1511",720000],["4111",574481.98],["4116",549245],["2141",510540],["2324",484245],["2131",482087],["2132",470000],["1342",380525],["1345",288540],["4122",260000],["1113",228000],["1112",120000],["2119",101288.59],["1343",90800],["1349",72500],["4112",71848],["1381",37800],["2212",33450],["1386",29000],["2222",16000],["1387",14312.63],["1341",9000],["1361",7200],["1335",6000],["2133",5000],["1334",4000],["2321",3000],["2139",2310],["2328",1500],["1339",1000],["2211",1000]],"economic_revenue_total_czk":25497052.2,"purpose_expenditure":[["3639",7985509.11],["1039",4914839.14],["6399",3759226],["6171",1690399.7],["2219",1202500],["3722",695131.2],["3612",681200],["6112",561519.92],["1036",496500],["5512",493234],["3326",459417.43],["2310",401722],["3723",376100],["3631",319635],["6402",302358],["2321",261460],["3613",232765],["3721",89400],["3319",77234],["6118",70220],["2329",47850],["1031",41000],["3726",30800],["5519",29403],["6320",26000],["3745",25415],["6115",23441.35],["2212",20585],["5213",20000],["6409",20000],["6113",19348.35],["6117",18669],["1037",18000],["1032",17000],["2292",16000],["3900",15000],["6111",14720],["3429",10000],["4341",5000],["4351",5000],["3632",2000],["3313",1450]],"purpose_expenditure_total_czk":25497052.2,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",8278937],["5171",5492590.43],["6121",4355368.81],["5362",3382606],["6122",1942426],["5011",939413],["5139",898172.61],["5154",702840],["5023",677500],["5137",525140],["5365",418420],["5031",357413.92],["5366",287365],["5166",263657.3],["5189",250000],["6119",183100],["5163",159390],["5156",135105],["5021",120928],["5032",120442],["5364",119895.3],["5164",109331.2],["5168",97242.48],["5222",90000],["5162",68212],["5167",62133.7],["5172",46000],["5019",39756],["5039",35088],["5363",34500],["5323",29585],["5179",21000],["5194",20000],["5223",20000],["5903",20000],["5136",18000],["5221",18000],["5175",16272],["5229",16200],["5132",9000],["5131",8818],["5173",7755],["6111",7000],["5321",5900],["5492",5000],["5909",5000],["5225",4675],["5336",4532],["5151",4000],["5161",3675],["5191",3000],["5038",2000],["5123",2000],["5183",1500],["5329",1219],["5138",1000],["5192",200]],"economic_expenditure_total_czk":30448304.75,"economic_financing":[["8115",-9166347.18]],"economic_financing_total_czk":-9166347.18,"economic_revenue":[["2111",17309292.99],["1211",3343538.51],["4222",3309444],["1121",3291500],["1122",2500000],["4122",1260000],["1111",1210641.83],["2324",1122673],["2132",1104338],["4116",1013675],["1511",784354.64],["4111",575981.98],["2141",514540],["1342",380525],["2131",375974.25],["1345",288540],["1113",236580.98],["2149",133750],["2211",132000],["1112",120000],["2119",101288.59],["1343",90800],["1349",72500],["4112",71800],["1386",65191.59],["1381",37800],["2212",37000],["2229",32760.65],["1387",25550.92],["2222",16000],["2310",12000],["1341",9000],["1361",7200],["1335",6000],["2322",5600],["2133",5000],["1334",4000],["2321",3000],["2139",2310],["2328",1500],["1339",1000]],"economic_revenue_total_czk":39614651.93,"purpose_expenditure":[["3639",8130409.11],["1039",5911339.14],["6399",3759226],["2219",2611557],["6171",1887863.7],["5512",1533984],["3612",970600],["6112",709219.92],["3722",695131.2],["1036",496500],["3326",459417.43],["3723",433600],["2310",401722],["6402",367879.3],["1031",364774],["3631",319635],["2321",289460],["3613",232765],["2411",143919],["3721",89400],["3319",86234],["6118",70220],["3724",51000],["2329",47850],["6172",33710],["3726",30800],["5519",29403],["6320",26000],["3745",25415],["6115",23441.35],["2212",20585],["5213",20000],["6409",20000],["6113",19348.35],["6117",18669],["1037",18000],["4351",18000],["2292",16000],["3900",15000],["6111",14720],["6114",14585.25],["3429",10000],["4341",5000],["3728",2472],["3632",2000],["3313",1450]],"purpose_expenditure_total_czk":30448304.75},"actual":{"economic_expenditure":[["5169",7682647.47],["5362",2664955],["5171",1943307.88],["6122",1924553],["5023",677242],["5011",671784],["5139",668426.88],["5154",644434.37],["5031",319773],["5032",116228],["5166",115687.5],["5163",109551],["5156",95474.5],["5168",94808.36],["5222",75525],["5364",65521.3],["6121",65296],["5162",64715.16],["5164",35814],["5167",33172],["5137",18546],["5221",18000],["5323",15246],["5019",11008],["5194",10047],["5229",8074],["5021",7575],["5175",7184.17],["5173",6174],["5321",4800],["5131",3912],["5039",3588],["5161",1907],["5191",600],["5136",440]],"economic_expenditure_total_czk":18186017.59,"economic_financing":[["8117",15000000],["8118",-15000000],["8115",-14916158.58]],"economic_financing_total_czk":-14916158.58,"economic_revenue":[["2111",17245907.47],["1211",3343538.51],["4222",3309444],["1121",1789316.02],["1111",1210641.83],["4122",1000000],["2324",987959],["2132",982799.65],["1511",784345.64],["4116",664430],["2141",473341.38],["1113",236580.98],["1345",199280],["1342",195840],["2149",133750],["2211",130295.2],["1112",116647.12],["4112",71800],["1386",65191.59],["2229",32760.65],["2131",32717],["4111",32500],["1387",25550.92],["2310",12000],["2212",6250],["1341",6100],["2322",5600],["1361",4500],["2119",2420],["1381",525.39],["1335",139.2],["1382",4.62]],"economic_revenue_total_czk":33102176.17,"purpose_expenditure":[["1039",5432648.3],["3639",3548436.74],["6399",2664955],["6171",1549894.57],["2219",1099468.47],["3612",699266.59],["6112",692442],["1036",473110],["3722",384397.83],["1031",362601.93],["3723",350885.77],["5512",325176.44],["3631",156277.9],["2411",142007.92],["6402",65521.3],["3724",50377.8],["3319",39313.89],["3721",36940.24],["6172",33702],["2321",27418],["4351",18000],["2292",15246],["6114",14549.25],["3728",2471.65],["2212",908]],"purpose_expenditure_total_czk":18186017.59}},"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."}}}}