{"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:00241610","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241610","name":"Město Roztoky","short_name":"Roztoky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539627},"amounts":{"revenue_approved":256762628.07,"revenue_adjusted":275895665.13,"revenue_actual":273662852.82,"expense_approved":268285626.07,"expense_adjusted":285907190.5,"expense_actual":264268458.71,"tax_revenue":208752476.53,"nontax_revenue":41457355.72,"capital_revenue":1097500,"transfer_revenue":22355520.57,"current_expense":194235302.84,"capital_expense":70033155.87,"budget_balance":9394394.11,"cash_current":18705435.7,"cash_previous":24556949.99},"ratios":{"revenue_execution":0.99190704,"expense_execution":0.92431554,"balance_to_revenue":0.03432835,"cash_to_expense":0.07078195,"cash_yoy":-0.23828343,"capital_expense_share":0.26500762,"transfer_revenue_share":0.08169001},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241610/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241610"},"seo":{"slug":"roztoky","path":"/cz/municipalities/roztoky/"},"population":{"value":9128,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":256762628.07,"expenditure_czk":268285626.07,"financing_czk":11522998,"balance_czk":-11522998},{"stage":"revised","revenue_czk":275895665.13,"expenditure_czk":285907190.5,"financing_czk":10011525.37,"balance_czk":-10011525.37},{"stage":"actual","revenue_czk":273662852.82,"expenditure_czk":264268458.71,"financing_czk":-9394394.11,"balance_czk":9394394.11}],"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":[["5331",67904576],["6121",61110000],["5011",28843000],["5169",21839000],["5171",13138250],["5901",12143007.07],["5031",8118634],["5365",5200000],["5023",4663716],["5362",4055000],["5141",3850000],["5323",3597173],["5021",3472000],["6130",3200000],["5032",3091670],["5137",2669000],["5164",2578000],["5229",2390000],["5153",1770000],["5139",1750000],["5166",1550000],["5222",1200000],["5154",1186000],["5192",991000],["5163",910000],["6119",700000],["6111",533000],["5167",506100],["6122",500000],["6351",500000],["5172",470000],["5151",440500],["5499",320000],["5339",300000],["5175",297000],["5136",278000],["5156",260000],["5161",255000],["5162",248000],["5132",232000],["5038",200000],["5152",200000],["5178",150000],["5194",150000],["5329",110000],["5138",100000],["5903",100000],["5179",75000],["5223",75000],["5173",38000],["5492",20000],["5133",8000]],"economic_expenditure_total_czk":268285626.07,"economic_financing":[["8115",26000000],["8124",-14477002]],"economic_financing_total_czk":11522998,"economic_revenue":[["1211",92240994],["1121",46977983],["1111",34475887],["2132",28647657.07],["4112",7349000],["4222",7100000],["1345",6300000],["1113",5941153],["1511",5600000],["1122",5200000],["2111",3385000],["1112",2817454],["4122",1750000],["1386",1495000],["2119",1315000],["4121",1050000],["2141",900000],["2131",786500],["1387",760000],["2321",726000],["1381",550000],["1341",450000],["1361",400000],["1343",300000],["2212",160000],["1334",30000],["2112",25000],["1342",20000],["2133",10000]],"economic_revenue_total_czk":256762628.07,"purpose_expenditure":[["3113",58824746],["6171",50127071.07],["3639",32188000],["3111",11845830],["2212",11268000],["2321",11143950],["5311",10253700],["3612",10125000],["3722",9460000],["6399",9200000],["3613",8431260],["6112",6395806],["3745",4285000],["3314",3984120],["6310",3980000],["2221",3597173],["2310",3561300],["4351",3241650],["2329",2750000],["3392",2280000],["3421",1526960],["5512",1500000],["3399",1455000],["3419",1200000],["3231",931000],["3349",880000],["4341",751000],["3635",700000],["3631",560000],["3632",560000],["3322",546400],["3721",250000],["3319",113660],["3429",113000],["5213",100000],["3799",80000],["3741",76000]],"purpose_expenditure_total_czk":268285626.07},"revised":{"economic_expenditure":[["6121",69735000],["5331",67980576],["5011",29286652.6],["5169",24373154],["5171",14369191.74],["5901",10352819.3],["5031",8118634],["5365",6027420],["5336",5424801.28],["5362",4755000],["5023",4421697],["5021",4215600],["5141",3850000],["5323",3597173],["5032",3091670],["5164",2700560],["5137",2677500],["5229",2390000],["5153",1770000],["5139",1752000],["5166",1550000],["5154",1264580.58],["5192",1232500],["5222",1230000],["6130",1080000],["5163",910000],["6119",700000],["5167",561600],["6111",533000],["6122",500000],["6351",500000],["5172",470000],["5151",441700],["5499",320000],["5175",297000],["5339",295000],["5132",279835],["5136",278000],["5156",260000],["5161",255000],["5162",248000],["5026",242019],["5364",223507],["5038",200000],["5152",200000],["5178",150000],["5194",150000],["5909",135000],["5329",110000],["5138",100000],["5903",100000],["5179",75000],["5223",75000],["5173",38000],["5133",8000],["5492",5000]],"economic_expenditure_total_czk":285907190.5,"economic_financing":[["8115",24488527.37],["8124",-14477002]],"economic_financing_total_czk":10011525.37,"economic_revenue":[["1211",90790994],["1121",45577983],["1111",34125887],["2132",30147657.07],["4116",9050708.28],["4112",7692400],["4222",7500000],["1345",6300000],["1113",6141153],["1122",6027420],["1511",5600000],["2111",4758000],["4122",3230742],["1112",3117454],["1343",2221360],["2229",2055000],["2321",1539328],["1386",1495000],["2119",1315000],["3122",1089000],["4121",1050000],["2324",811580.58],["2131",786500],["1387",760000],["1381",550000],["1341",450000],["1361",400000],["4216",308138.6],["4111",291152.6],["2223",223507],["2141",200000],["2212",180000],["1334",30000],["2112",25000],["1342",20000],["2322",16200],["2133",10000],["3113",8500]],"economic_revenue_total_czk":275895665.13,"purpose_expenditure":[["3113",62223230.6],["6171",49045383.3],["3639",30073000],["3111",16797519.68],["2212",13569000],["3613",12794593.74],["6399",10727420],["3612",10505000],["5311",10272280.58],["3722",9460000],["2321",9143950],["6112",6395806],["3745",5810000],["3314",4054120],["6310",3980000],["4351",3641650],["2221",3597173],["2310",3561300],["2329",2750000],["3392",2280000],["3631",1660000],["3399",1560000],["5512",1547835],["3421",1526960],["3239",1385122],["3231",1336627],["3419",1230000],["4341",992500],["3349",880000],["3635",700000],["3322",591400],["3632",568000],["6114",291152.6],["3721",250000],["6402",223507],["3319",113660],["3429",113000],["5213",100000],["3799",80000],["3741",76000]],"purpose_expenditure_total_czk":285907190.5},"actual":{"economic_expenditure":[["6121",68141028.29],["5331",67980576],["5011",28671864],["5169",21021564.98],["5171",14008577.39],["5031",7442271.21],["5365",6027420],["5336",5429801.48],["5362",4651950],["5023",4437831],["5021",4307783.3],["5323",3507279],["5137",3229876.51],["5032",3093592],["5164",2394585],["5229",2389568],["5141",1670629.61],["5166",1629034.25],["5154",1624103.54],["5139",1590658.91],["5222",1195900],["5153",1159271.67],["5163",794219.27],["5192",784620],["6119",579530],["6351",500000],["5151",487298],["5162",462056.65],["5499",429606.4],["6111",367337.58],["5175",326011.48],["5172",307576.97],["5909",304052],["5339",302500],["5167",294215.34],["5161",271430.88],["5136",266928.37],["6130",265960],["5132",256078],["5026",242019],["5156",241905.28],["5364",223507],["6122",179300],["5178",146408.11],["5038",133488],["5194",88200.66],["5138",87880],["5329",81960],["5152",79152],["5179",55444.58],["5223",55000],["5173",37566],["5492",7760],["5133",4281]],"economic_expenditure_total_czk":264268458.71,"economic_financing":[["8124",-14477001.6],["8115",5810335.67],["8901",-727728.18]],"economic_financing_total_czk":-9394394.11,"economic_revenue":[["1211",92116384.02],["1121",49339843.86],["1111",34243566.04],["2132",30177824.77],["4116",8864951.64],["4112",7692400],["1113",6519890.13],["1345",6504660.98],["1122",6027420],["1511",4999172.33],["2111",4811626.08],["1112",3215745.98],["4122",2514242],["1343",2361998.5],["2229",2055000],["1386",1794130.45],["2119",1355222],["4132",1288635.73],["3122",1089000],["4121",996000],["2324",930352.75],["2321",857529],["1387",704505.92],["2131",637902],["1361",437095],["1341",422132],["4222",400000],["4216",308138.6],["4111",291152.6],["2223",223507],["2141",149050.37],["2212",141487],["2322",62017],["2112",39406.75],["1334",35368.9],["2133",16431],["1342",16368],["1381",14194.42],["3113",8500]],"economic_revenue_total_czk":273662852.82,"purpose_expenditure":[["3113",61863003.21],["6171",38916619.73],["3639",29647424.51],["3111",16596660.86],["2212",13505659.45],["3613",12793304.53],["6399",10652779],["3612",10049784.98],["2321",8889177.48],["5311",8697592.1],["3722",7739455.55],["6112",6039095.92],["3745",5699849.14],["4351",3640070.32],["3314",3549913.05],["2221",3507279],["2310",3480340.37],["3392",2270000],["6310",1800171.88],["3631",1558872.02],["5512",1546763.33],["2329",1509107.65],["3399",1483802.71],["3239",1358638.66],["3231",1336627.2],["3419",1225900],["3421",1206299.26],["3349",879115],["3635",579530],["3632",548908.63],["4341",496116],["6114",291152.6],["3322",238613.65],["6402",223507],["3721",173527.01],["3429",90527],["3741",73168.8],["3319",64920],["3799",45181.11]],"purpose_expenditure_total_czk":264268458.71}},"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."}}}}