{"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:00263141","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263141","name":"Město Raspenava","short_name":"Raspenava","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564371},"amounts":{"revenue_approved":89084510,"revenue_adjusted":93325278.59,"revenue_actual":90483930.93,"expense_approved":100925079,"expense_adjusted":104733111.3,"expense_actual":74966211.33,"tax_revenue":67387375.33,"nontax_revenue":17090828.01,"capital_revenue":622192,"transfer_revenue":5383535.59,"current_expense":62467710.88,"capital_expense":12498500.45,"budget_balance":15517719.6,"cash_current":88436548.4,"cash_previous":71539732.95},"ratios":{"revenue_execution":0.96955436,"expense_execution":0.71578329,"balance_to_revenue":0.17149697,"cash_to_expense":1.17968545,"cash_yoy":0.23618785,"capital_expense_share":0.16672178,"transfer_revenue_share":0.05949715},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263141/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263141"},"seo":{"slug":"raspenava","path":"/cz/municipalities/raspenava/"},"population":{"value":2796,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":89084510,"expenditure_czk":100925079,"financing_czk":11840569,"balance_czk":-11840569},{"stage":"revised","revenue_czk":93325278.59,"expenditure_czk":104733111.3,"financing_czk":11407832.71,"balance_czk":-11407832.71},{"stage":"actual","revenue_czk":90483930.93,"expenditure_czk":74966211.33,"financing_czk":-15517719.6,"balance_czk":15517719.6}],"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",20125000],["5011",13270725],["5169",10842700],["5171",9683500],["5331",5787600],["5153",5068500],["5031",3981845],["5329",3531479],["6123",2970000],["5023",2785000],["5139",2599030],["5362",1877180],["5032",1532600],["5365",1525820],["5151",1520600],["5152",1520000],["5137",1418500],["6125",1190000],["5163",1115100],["5903",1000000],["5499",995500],["5021",903500],["5154",729500],["5156",717500],["5222",619000],["5323",568000],["5194",549000],["5162",313500],["5168",285500],["5166",285000],["5909",245000],["5164",168500],["5132",146400],["5179",127000],["5136",125300],["5321",105000],["6122",80000],["5167",72500],["5492",66000],["5038",65000],["5172",56000],["5175",55500],["5195",50000],["5192",45000],["5229",45000],["5138",43000],["5161",38000],["5221",25000],["5173",13000],["5134",11000],["5019",10000],["5029",9000],["5133",4700],["5131",4000],["5039",3000],["5189",1000]],"economic_expenditure_total_czk":100925079,"economic_financing":[["8115",11840569]],"economic_financing_total_czk":11840569,"economic_revenue":[["1211",31189810],["1121",15448180],["1111",11220300],["2111",10253400],["2132",5822100],["1511",2850000],["1113",2516700],["1345",1704000],["1387",1642000],["1122",1520820],["4112",1354600],["1386",1200800],["1112",780000],["2141",720000],["1385",416800],["3111",100000],["4111",93000],["1361",91000],["1341",90000],["2131",41000],["2324",11000],["2112",9000],["2119",5000],["2133",5000]],"economic_revenue_total_czk":89084510,"purpose_expenditure":[["6171",12037000],["3639",11999000],["3412",8393000],["3612",7879000],["3634",7818000],["3113",7247600],["2142",5396000],["3722",4523600],["2212",3932000],["6409",3626479],["3631",3624000],["6112",3604000],["6399",3376000],["3613",2600000],["1032",2109000],["3399",1194000],["5512",1124000],["6320",1050000],["5213",1000000],["2321",955000],["2310",900000],["3745",890000],["3314",795000],["4351",780000],["3725",703000],["2295",568000],["3723",566000],["3419",540000],["3632",328000],["6114",150000],["3728",140400],["3349",136500],["2299",135000],["2143",104000],["1014",101000],["1036",90000],["6310",65000],["3319",63500],["3719",60000],["2399",45000],["3749",35000],["2419",30000],["3322",30000],["3391",30000],["6223",30000],["3421",26000],["4349",20000],["3721",15000],["3742",15000],["4350",15000],["4371",10000],["4379",10000],["3326",6000],["3429",5000]],"purpose_expenditure_total_czk":100925079},"revised":{"economic_expenditure":[["6121",19125000],["5011",13827205],["5169",12230025],["5171",9673264.65],["5331",5787600],["5153",5068500],["5031",4127719],["5329",3531479],["6123",3420000],["5139",3092130],["5023",2785000],["5151",1705600],["5032",1586806],["5152",1573600],["5365",1525820],["5137",1515723.35],["5336",1328017.3],["5362",1327180],["6125",1190000],["5163",1115100],["5903",1000000],["5499",995500],["5021",955500],["5154",774500],["5222",759000],["5156",731500],["5323",568000],["5194",549000],["5162",346500],["5168",320774],["5166",285000],["6122",240000],["5909",232900],["5164",173600],["5132",146400],["5179",127000],["5136",125300],["5493",120000],["5321",105000],["5167",72500],["5492",66000],["5175",65500],["5038",65000],["5172",56000],["5195",50000],["5192",45000],["5229",45000],["5138",43000],["5161",38000],["5221",25000],["5364",15168],["5173",13000],["5134",11000],["5019",10000],["5029",9000],["5133",4700],["5131",4000],["5039",3000],["5189",1000]],"economic_expenditure_total_czk":104733111.3,"economic_financing":[["8115",11407832.71]],"economic_financing_total_czk":11407832.71,"economic_revenue":[["1211",31189810],["1121",15448180],["1111",11220300],["2111",10253400],["2132",5822100],["1511",2850000],["1113",2516700],["4116",2125254.3],["1345",1704000],["1387",1642000],["1122",1520820],["4112",1354600],["4213",1237952.1],["1386",1200800],["1112",780000],["2141",720000],["4122",717197],["1385",416800],["4111",118197.19],["3111",100000],["1361",91000],["1341",90000],["2321",65000],["4113",55000],["2131",41000],["2229",15168],["2324",11000],["2112",9000],["2119",5000],["2133",5000]],"economic_revenue_total_czk":93325278.59,"purpose_expenditure":[["3639",13099000],["6171",12647000],["3412",9093000],["3113",8575617.3],["3634",7818000],["3612",6654000],["2142",5511160],["3722",5055600],["2212",4082000],["6409",3626479],["3631",3624000],["6112",3604000],["6399",2826000],["3613",2250000],["1032",2201325],["5512",1806588],["3399",1194000],["6320",1050000],["5213",1000000],["2321",955000],["2310",900000],["3745",890000],["3725",886000],["3314",795000],["4351",780000],["2295",568000],["3723",566000],["3419",540000],["3632",218000],["3421",186000],["3349",171774],["6114",152500],["3728",140400],["2299",135000],["5269",120000],["2143",104000],["1014",101000],["1036",90000],["2223",77000],["3341",75000],["3429",70000],["6310",65000],["3319",63500],["3719",60000],["2399",45000],["3749",35000],["2419",30000],["3322",30000],["3391",30000],["6223",30000],["4349",20000],["6402",15168],["3721",15000],["3742",15000],["4350",15000],["4371",10000],["4379",10000],["3326",6000]],"purpose_expenditure_total_czk":104733111.3},"actual":{"economic_expenditure":[["5011",12958074],["5169",10581806.54],["6121",9337932.39],["5331",5787600],["5031",3845013],["5153",3509807.65],["5171",3043591.49],["5023",2720882],["6123",2700030.3],["5151",1725080.83],["5139",1710264.71],["5365",1520820],["5032",1453483],["5336",1328017.3],["5329",1278970],["5152",1244844.59],["5163",1000540.91],["5362",962592],["5499",930860],["5137",885355.66],["5021",801261],["5154",795901.51],["5156",661764.4],["5222",591000],["5323",568000],["5194",380758.74],["5168",379634.76],["5162",335677.9],["5321",300000],["6122",236786.7],["6125",223751.06],["5166",141456.67],["5493",120000],["5132",119834.8],["5136",110592],["5164",104112.42],["5179",70349.83],["5038",64888],["5138",55310.33],["5175",54730],["5909",35562.69],["5134",33569],["5167",33056.51],["5123",29574.98],["5042",27857],["5161",27665],["5195",20299],["5221",20000],["5192",16040],["5364",15168],["5172",11374],["5019",11244.9],["5492",11000],["5173",9855],["5229",9204.5],["5039",4571.26],["5131",3447],["5133",3071],["5029",2275]],"economic_expenditure_total_czk":74966211.33,"economic_financing":[["8115",-15692098.47],["8901",174378.87]],"economic_financing_total_czk":-15517719.6,"economic_revenue":[["1211",29296337.54],["1121",15679276.34],["1111",11080292.5],["2111",10244209.58],["2132",5821166.62],["1511",3746390.83],["1113",2072992.62],["4116",1957283.3],["1345",1554725.4],["1122",1520820],["4112",1354600],["4213",1237952.1],["1112",1022125.66],["4122",660503],["3111",622192],["1387",582807.7],["1386",570125.58],["2322",347023],["2141",247976.7],["2324",167537.5],["4111",118197.19],["1385",91495.91],["1341",87988],["2119",87152],["1361",76145],["2321",65000],["4113",55000],["2131",47942.69],["2212",29451.92],["2112",16200],["2229",15168],["1381",4301.18],["2310",2000],["1335",1526.4],["1382",24.67]],"economic_revenue_total_czk":90483930.93,"purpose_expenditure":[["3639",11601213.1],["6171",10442806.14],["3113",7385313.2],["3412",7088213.09],["3634",5893680.95],["3722",4518726.5],["6112",3473422],["3612",2872951.38],["3631",2735574.99],["6399",2465868],["2142",1959200.27],["5512",1576590.83],["6409",1459057.19],["2212",1360298.7],["1032",1313073.17],["3399",1056787.61],["6320",940913],["3725",756162.18],["3314",751179.94],["3613",715448.2],["4351",689056.01],["3745",639800.49],["2295",568000],["3723",474729.2],["2321",431062.5],["3419",395000],["3421",135749.16],["3349",121598.47],["5269",120000],["6114",105700.25],["2299",103617.5],["2143",99805.33],["2310",89782],["3728",83490],["1036",81493],["2223",76895.77],["6310",59579.91],["3429",53000],["3632",41989.24],["3341",34124.42],["3319",31664],["3719",26298.9],["6223",22792],["3749",22100],["6402",15168],["3742",15000],["4350",15000],["3721",12779],["1014",12093],["2419",6362.74],["3326",6000],["4371",5000],["4379",5000]],"purpose_expenditure_total_czk":74966211.33}},"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."}}}}