{"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:00509078","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509078","name":"Obec Rabakov","short_name":"Rabakov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":565652},"amounts":{"revenue_approved":1373000,"revenue_adjusted":1871194,"revenue_actual":1779823.78,"expense_approved":1373000,"expense_adjusted":1417198,"expense_actual":1133517.1,"tax_revenue":1390394.25,"nontax_revenue":317920.53,"capital_revenue":0,"transfer_revenue":71509,"current_expense":1133517.1,"capital_expense":0,"budget_balance":646306.68,"cash_current":2720861.78,"cash_previous":2074555.1},"ratios":{"revenue_execution":0.9511701,"expense_execution":0.79982973,"balance_to_revenue":0.36312959,"cash_to_expense":2.40037118,"cash_yoy":0.3115399,"capital_expense_share":0,"transfer_revenue_share":0.04017757},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509078/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509078"},"seo":{"slug":"rabakov","path":"/cz/municipalities/rabakov/"},"population":{"value":60,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1373000,"expenditure_czk":1373000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":1871194,"expenditure_czk":1417198,"financing_czk":-453996,"balance_czk":453996},{"stage":"actual","revenue_czk":1779823.78,"expenditure_czk":1133517.1,"financing_czk":-646306.68,"balance_czk":646306.68}],"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",305000],["5023",300000],["5171",268850],["5021",180000],["5154",118750],["5139",44500],["5032",27000],["5492",22000],["5137",20000],["5156",12000],["5175",12000],["5321",11000],["5166",10000],["5365",10000],["5163",9800],["5162",8000],["5173",6000],["5172",5000],["5903",1000],["5132",500],["5136",500],["5194",500],["5038",400],["5161",200]],"economic_expenditure_total_czk":1373000,"economic_revenue":[["1211",510000],["1121",280000],["1111",220000],["1511",170000],["4112",56000],["1113",45000],["2324",31000],["1112",13200],["1122",10000],["2131",10000],["1381",8000],["1386",7000],["1387",7000],["2111",5300],["1361",500]],"economic_revenue_total_czk":1373000,"purpose_expenditure":[["6112",327000],["3632",280850],["6171",210100],["3745",157300],["3722",117000],["3631",93750],["3725",80500],["3399",21000],["3721",20000],["3319",14500],["2219",10000],["3341",10000],["6399",10000],["5512",9000],["6320",6000],["3429",2000],["6310",2000],["3733",1000],["5213",1000]],"purpose_expenditure_total_czk":1373000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",389220],["5023",304158],["5021",214883],["5171",123350],["5139",82201],["5154",75750],["5137",43550],["5492",32000],["5032",27380],["5175",21355],["5223",15000],["5365",13650],["5321",13282],["5156",12000],["5194",11500],["5166",10000],["5163",9839],["5162",8300],["5173",7180],["5903",1000],["5132",500],["5136",500],["5038",400],["5161",200]],"economic_expenditure_total_czk":1417198,"economic_financing":[["8115",-453996]],"economic_financing_total_czk":-453996,"economic_revenue":[["1211",588000],["1121",315000],["1111",220000],["2111",204300],["1511",175000],["2324",103735],["2212",75000],["4112",56000],["1113",45000],["1112",21200],["4111",15509],["1386",15000],["1122",13650],["2131",10000],["1387",7000],["1334",5300],["2119",1000],["1361",500]],"economic_revenue_total_czk":1871194,"purpose_expenditure":[["6112",331538],["3632",295850],["6171",253100],["3745",147057],["3722",119000],["3725",81600],["3631",50750],["3319",24500],["3399",21000],["3721",20000],["6114",15509],["6399",13650],["5512",13282],["3341",10000],["6320",6000],["3733",5900],["2219",5462],["6310",2000],["5213",1000]],"purpose_expenditure_total_czk":1417198},"actual":{"economic_expenditure":[["5169",307162.26],["5023",304158],["5021",195266],["5154",70880],["5139",61395.04],["5137",35270],["5032",27380],["5492",25000],["5175",15391],["5223",15000],["5365",13650],["5321",13282],["5194",11361],["5163",8929.4],["5162",8087.4],["5173",6712],["5156",5605],["5166",5250],["5171",3220],["5038",400],["5161",118]],"economic_expenditure_total_czk":1133517.1,"economic_financing":[["8115",-646306.68]],"economic_financing_total_czk":-646306.68,"economic_revenue":[["1211",587396.51],["1121",315022.23],["1111",215903.44],["1511",174745.02],["2111",134228],["2324",103692.53],["2212",75000],["4112",56000],["1113",41593.2],["1112",20524.69],["4111",15509],["1122",13650],["1386",11474.12],["1334",5299.5],["1387",4497.61],["2131",4000],["2119",1000],["1361",200],["1381",87.93]],"economic_revenue_total_czk":1779823.78,"purpose_expenditure":[["6112",331538],["6171",234973.55],["3632",190645.8],["3745",83755.2],["3722",81889.05],["3725",81010.41],["3631",35360],["3319",16342],["6114",15509],["3399",14464],["6399",13650],["5512",13282],["3721",6944.19],["6320",5772],["3733",5263.5],["2219",1800],["6310",1318.4]],"purpose_expenditure_total_czk":1133517.1}},"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."}}}}