{"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:00635901","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635901","name":"Obec Rapotín","short_name":"Rapotín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":540862},"amounts":{"revenue_approved":217616000,"revenue_adjusted":259728495.16,"revenue_actual":261905793.63,"expense_approved":259111000,"expense_adjusted":274252483.48,"expense_actual":263795476.08,"tax_revenue":92494652.69,"nontax_revenue":8060326.78,"capital_revenue":5268261.35,"transfer_revenue":156082552.81,"current_expense":80228793.01,"capital_expense":183566683.07,"budget_balance":-1889682.45,"cash_current":69160153.64,"cash_previous":66719675.17},"ratios":{"revenue_execution":1.00838298,"expense_execution":0.96187087,"balance_to_revenue":-0.00721512,"cash_to_expense":0.26217339,"cash_yoy":0.03657809,"capital_expense_share":0.69586744,"transfer_revenue_share":0.59594922},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635901/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635901"},"seo":{"slug":"rapotin","path":"/cz/municipalities/rapotin/"},"population":{"value":3309,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":217616000,"expenditure_czk":259111000,"financing_czk":41495000,"balance_czk":-41495000},{"stage":"revised","revenue_czk":259728495.16,"expenditure_czk":274252483.48,"financing_czk":14523988.32,"balance_czk":-14523988.32},{"stage":"actual","revenue_czk":261905793.63,"expenditure_czk":263795476.08,"financing_czk":1889682.45,"balance_czk":-1889682.45}],"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",196723000],["5169",11430000],["5011",9685000],["5171",8765000],["5492",4790000],["6901",4000000],["5031",2947000],["5329",2897000],["5023",2700000],["5903",2000000],["5021",1823000],["5154",1685000],["6123",1500000],["5032",1184000],["5362",1035000],["5139",965000],["5323",666000],["5163",632000],["5499",550000],["5137",515000],["5153",445000],["5156",315000],["5162",233000],["5166",200000],["5168",172000],["5179",170000],["5151",130000],["5321",119000],["5175",105000],["5194",95000],["5164",87000],["5136",85000],["5042",55000],["5152",50000],["5172",50000],["5038",41000],["5161",40000],["5167",39000],["5173",37000],["5138",35000],["5364",33000],["5132",30000],["5041",15000],["5019",10000],["5131",10000],["5134",10000],["5157",6000],["5133",2000]],"economic_expenditure_total_czk":259111000,"economic_financing":[["8223",41600000],["8115",-105000]],"economic_financing_total_czk":41495000,"economic_revenue":[["4216",125395000],["1211",28000000],["1333",20000000],["1121",15000000],["1111",10300000],["4131",9000000],["1511",2800000],["1113",2000000],["1345",920000],["1112",800000],["4112",800000],["2324",750000],["2111",640000],["1386",200000],["1381",150000],["2112",120000],["2412",110000],["1387",100000],["4111",100000],["1341",90000],["2139",70000],["1334",50000],["2310",50000],["2132",47000],["1361",45000],["2119",30000],["2133",30000],["1342",10000],["2141",9000]],"economic_revenue_total_czk":217616000,"purpose_expenditure":[["2331",118478000],["3639",68490000],["6171",12181000],["2219",8978000],["6409",8800000],["3745",8737000],["3612",6360000],["6112",4525000],["2115",2000000],["5213",2000000],["3113",1494000],["2143",1297000],["3429",1270000],["3631",1100000],["3314",1027000],["2212",1010000],["6399",1000000],["3392",883000],["4351",829000],["3722",800000],["2242",780000],["5512",710000],["3412",705000],["3315",667000],["2292",666000],["3111",653000],["3319",450000],["4359",450000],["3349",410000],["2310",305000],["2321",305000],["3635",300000],["6320",240000],["6310",210000],["2333",200000],["3399",173000],["3723",120000],["3632",110000],["3744",100000],["6114",100000],["3733",90000],["2221",40000],["6402",33000],["2229",20000],["2341",15000]],"purpose_expenditure_total_czk":259111000},"revised":{"economic_expenditure":[["6121",183755384.26],["5171",23073000],["5169",13535549.26],["5011",9824500],["5365",9169860],["5031",3074492],["5329",2903000],["5021",2731745],["5023",2700000],["5222",2637000],["6130",2035000],["6413",2000000],["5154",1969000],["5139",1968166.74],["5362",1928927],["5032",1227660],["6122",970265],["5493",890000],["5137",792123.44],["5163",708500],["5323",660000],["5499",620000],["5903",500000],["5153",417000],["5213",360000],["5164",331440],["5166",313000],["5156",310000],["5162",291000],["5168",268000],["5175",259000],["5151",215500],["5179",206000],["5492",175000],["5194",151500],["5136",126456.78],["5321",119304],["5138",118000],["5042",101000],["5223",91000],["5192",75310],["5152",67000],["5173",64000],["5167",62000],["5161",55500],["5364",54734],["5904",50732],["5172",50000],["5038",48000],["6322",40000],["5132",39000],["5221",38000],["5123",22000],["5041",15000],["5019",10000],["5131",10000],["5134",10000],["5157",6000],["5039",3000],["5133",2000],["5211",1334],["5363",1000],["5191",500]],"economic_expenditure_total_czk":274252483.48,"economic_financing":[["8115",14523988.32]],"economic_financing_total_czk":14523988.32,"economic_revenue":[["4216",122371524.91],["1211",28000000],["1333",21000000],["1121",15000000],["4131",13000000],["1111",10300000],["1122",9169860],["4222",8402494.25],["4116",6435562.06],["3112",4888261],["4213",4596324.94],["2322",4032768],["1511",2732000],["1113",2000000],["2324",945000],["1345",920000],["2141",909000],["4112",819400],["1112",800000],["1386",550000],["2111",500000],["2132",447000],["3113",380000],["2321",300000],["2112",260000],["4122",201300],["2412",106000],["1387",100000],["2139",100000],["4111",97500],["1341",90000],["2119",57000],["2133",50000],["2310",50000],["1361",45000],["1334",39500],["2131",23000],["1342",10000]],"economic_revenue_total_czk":259728495.16,"purpose_expenditure":[["2331",142356282.96],["3612",28428000],["3639",14104932],["2219",11998616.3],["6171",11541352],["3745",10996710],["6399",10979860],["2212",8332350],["6112",4665339],["3631",2940500],["3315",2132500],["5512",2062740],["3419",2060000],["3512",2000000],["3429",1697350],["3392",1648000],["3113",1600000],["2143",1545747.22],["3412",1283000],["4351",1069380],["3314",1017582],["3634",900000],["5299",890000],["3722",800000],["2242",780000],["2292",660000],["3111",653000],["4359",508000],["5213",500000],["6320",489000],["3319",449240],["3349",410000],["6409",374310],["3632",310000],["2115",303458],["3725",250000],["6310",215000],["3399",188000],["2333",155000],["3723",150000],["2221",140000],["3744",100000],["6114",97500],["3733",90000],["2321",80000],["3231",65000],["6402",54734],["3330",53000],["3635",35000],["2310",25000],["2229",20000],["2341",15000],["4371",15000],["4379",5000],["4399",5000],["3114",4000],["3728",3000]],"purpose_expenditure_total_czk":274252483.48},"actual":{"economic_expenditure":[["6121",178537780.83],["5171",22394110.39],["5169",13030680.73],["5365",9169860],["5011",8959406.24],["5329",2903000],["5031",2683440],["5222",2637000],["5021",2572526],["6130",2031560],["6413",2000000],["5023",1972269],["5154",1835097.92],["5362",1833552.03],["5139",1714342.31],["5032",1106444],["6122",957342.24],["5493",890000],["5163",671173.88],["5323",659194.4],["5137",647797.71],["5499",592994],["5153",370068.72],["5213",360000],["5162",286567.03],["5168",263351.08],["5166",261423.44],["5164",259042.51],["5175",221414],["5156",211099.72],["5151",194065.06],["5179",147785.18],["5194",142693.15],["5492",120000],["5321",119304],["5138",115700.37],["5136",112293.71],["5223",91000],["5042",74343.61],["5192",69840.97],["5152",66101.52],["5173",60690],["5167",59819.43],["5364",54734],["5161",52126],["5904",50732],["5038",44859],["6322",40000],["5221",38000],["5172",34084.45],["5132",22614.8],["5123",20811.61],["5134",8492.1],["5019",7894],["5131",6289.16],["5157",5672.78],["5039",2669],["5363",300],["5191",22]],"economic_expenditure_total_czk":263795476.08,"economic_financing":[["8117",5000000],["8115",-3494079.69],["8901",383762.14]],"economic_financing_total_czk":1889682.45,"economic_revenue":[["4216",122371524.91],["1211",28541842.51],["1333",21079404.21],["1121",15281526.2],["4131",13158446.65],["1111",10765890.07],["1122",9169860],["4222",8402494.25],["4116",6435562.06],["3112",4888261.35],["4213",4596324.94],["2322",4032768],["1511",2732566.44],["1113",2019878.3],["2324",1020460.6],["1112",996089.6],["1345",924300],["2141",912517.32],["4112",819400],["2111",606405.05],["1386",556764.67],["2132",456643.21],["3113",380000],["2321",350000],["2112",265255],["1387",218207],["4122",201300],["2412",106291],["2139",104394],["4111",97500],["1341",94000],["2310",67500],["2119",57609.31],["1361",50210],["2133",48004],["1334",39963.74],["2131",23896.29],["1342",17472],["2329",7833],["1381",4438.35],["1349",1600],["2212",750],["1335",639.6]],"economic_revenue_total_czk":261905793.63,"purpose_expenditure":[["2331",140020020.59],["3612",27910463.44],["3639",13362990.9],["2219",11502192.66],["6399",10976074.03],["3745",10658747.42],["6171",10614034.93],["2212",7872802.06],["6112",3417512.05],["3631",2930590.65],["3419",2060000],["3512",2000000],["5512",1962204.52],["3315",1948878.73],["3429",1680016.46],["3113",1589956],["3392",1495000.84],["2143",1355887.81],["3412",1056762.33],["5299",890000],["3314",857675.52],["4351",828752.76],["2242",780000],["3722",772244.2],["2292",659194.4],["3111",633000],["6320",455255],["4359",445491.57],["3319",438923],["3349",397618.67],["6409",314733.15],["2115",303458],["3725",242298.25],["6310",211819.71],["3632",181125.49],["3723",135235.66],["3399",124250.28],["2333",109826],["3744",95112],["3733",84473],["6114",80798],["2321",74300],["3231",65000],["6402",54734],["3330",53000],["3635",35000],["4371",15000],["2221",13847],["2310",12500],["4379",5000],["4399",5000],["3114",4000],["3728",2675]],"purpose_expenditure_total_czk":263795476.08}},"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."}}}}