{"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:00243221","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243221","name":"Město Rožmitál pod Třemšínem","short_name":"Rožmitál pod Třemšínem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":541231},"amounts":{"revenue_approved":180680000,"revenue_adjusted":203332800,"revenue_actual":215231894.69,"expense_approved":228730000,"expense_adjusted":269326800,"expense_actual":215442387.3,"tax_revenue":128732649.98,"nontax_revenue":61378299.74,"capital_revenue":5935436.5,"transfer_revenue":19185508.47,"current_expense":154104972.92,"capital_expense":61337414.38,"budget_balance":-210492.61,"cash_current":117134807.66,"cash_previous":117816989.98},"ratios":{"revenue_execution":1.05852029,"expense_execution":0.79992926,"balance_to_revenue":-0.00097798,"cash_to_expense":0.54369435,"cash_yoy":-0.00579019,"capital_expense_share":0.28470449,"transfer_revenue_share":0.08913878},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243221/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243221"},"seo":{"slug":"rozmital-pod-tremsinem","path":"/cz/municipalities/rozmital-pod-tremsinem/"},"population":{"value":4236,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":180680000,"expenditure_czk":228730000,"financing_czk":48050000,"balance_czk":-48050000},{"stage":"revised","revenue_czk":203332800,"expenditure_czk":269326800,"financing_czk":65994000,"balance_czk":-65994000},{"stage":"actual","revenue_czk":215231894.69,"expenditure_czk":215442387.3,"financing_czk":210492.61,"balance_czk":-210492.61}],"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",34523000],["5011",31487500],["5169",26029000],["5171",25502000],["5153",15358000],["5365",13000000],["5331",11020000],["5152",8936000],["6123",8600000],["5139",8440500],["5031",7431000],["6122",5680000],["5154",5038900],["5032",2891000],["5229",2862000],["5021",2433000],["6130",2000000],["5660",1600000],["5023",1548000],["5156",1525000],["5151",1231000],["5163",1083000],["5137",1052500],["5499",1015000],["6371",800000],["5136",756000],["5168",755000],["5179",613500],["5323",595000],["5222",580000],["5362",565000],["5903",500000],["5166",491500],["5164",418400],["5162",393500],["5167",328000],["5175",262000],["5492",230000],["5161",206100],["5336",160000],["5173",144000],["5038",140000],["5172",107500],["5138",104000],["5132",86000],["5212",50000],["5329",41500],["5019",33000],["5194",30000],["5041",18000],["5811",16100],["5039",11500],["5339",8000]],"economic_expenditure_total_czk":228730000,"economic_financing":[["8115",46150000],["8125",1900000]],"economic_financing_total_czk":48050000,"economic_revenue":[["1211",44000000],["2111",40230700],["1121",23000000],["1111",14000000],["1122",13000000],["1511",13000000],["2132",6124000],["1113",3300000],["1345",3100000],["4122",3000000],["4112",2500000],["3112",2000000],["2131",1650000],["2324",1606600],["2141",1500000],["1387",1200000],["1385",1000000],["3111",1000000],["1112",900000],["2460",700000],["2119",570000],["4121",530000],["4116",410000],["1361",400000],["1386",400000],["4111",250000],["1381",200000],["2133",200000],["2322",197000],["2112",180000],["2329",135000],["2321",111000],["1343",100000],["1341",90000],["2212",65700],["1334",30000]],"economic_revenue_total_czk":180680000,"purpose_expenditure":[["2212",21000000],["3634",20700000],["6171",19650000],["2310",17000000],["3613",14000000],["3639",13896500],["6399",13000000],["2321",12200000],["3612",12000000],["5511",7300000],["3113",6850000],["3315",6500000],["2219",6000000],["3722",5500000],["4351",5200000],["3314",3700000],["3319",3605000],["3723",3500000],["3699",3100000],["3111",3000000],["3631",3000000],["3114",2900000],["3419",2501000],["2115",2000000],["3231",2000000],["5512",1900000],["6112",1900000],["3141",1500000],["3611",1500000],["3726",1500000],["3412",1000000],["3900",1000000],["2333",700000],["3392",620000],["1037",600000],["2292",600000],["3713",600000],["3349",500000],["3745",500000],["5213",500000],["1031",400000],["3632",400000],["3421",375000],["3429",340300],["3313",300000],["3636",298200],["6114",250000],["3399",200000],["3312",195000],["3326",150000],["3721",150000],["3744",150000],["6310",150000],["3341",130000],["2221",100000],["3311",50000],["3543",24000],["4356",10000],["4357",8000],["3322",5000],["3523",5000],["3599",5000],["5399",5000],["4374",3000],["3742",2000],["4324",2000]],"purpose_expenditure_total_czk":228730000},"revised":{"economic_expenditure":[["6121",58736000],["5011",33053600],["5169",27812600],["5171",17812000],["5153",13801000],["5365",13225800],["6123",12987000],["5139",11799200],["5331",11020000],["6122",10042000],["5031",8341600],["5152",7672000],["5154",5727400],["5336",3836000],["5137",3295500],["5021",3224000],["5032",3151200],["5229",2922000],["6130",2000000],["5023",1630000],["5660",1560000],["5156",1493000],["5151",1272200],["5168",1268000],["5163",1252000],["5499",1008000],["5222",952000],["6371",800000],["5164",767400],["5136",712000],["5362",662500],["5323",595000],["5492",525000],["5162",507000],["5903",500000],["5179",469100],["5167",398000],["5166",379500],["5172",352500],["5175",300000],["5138",248500],["6111",210000],["5161",175600],["5038",158000],["5132",147000],["5173",120000],["5212",85000],["5194",53000],["5019",48000],["5329",41500],["5189",32500],["5909",30000],["5191",20500],["5811",20000],["5041",18100],["5039",16500],["6127",10000],["5339",8000],["5159",6500],["5192",6000],["5195",5000],["5363",5000]],"economic_expenditure_total_czk":269326800,"economic_financing":[["8115",64094000],["8125",1900000]],"economic_financing_total_czk":65994000,"economic_revenue":[["1211",44000000],["2111",41161700],["1121",23000000],["1111",16200000],["1122",13225800],["1511",13200000],["2132",7797000],["4213",5578000],["3112",4600000],["4116",4129000],["4122",3840000],["1113",3300000],["1345",3140000],["4112",3039000],["2141",2270000],["3111",1800000],["2131",1730000],["2324",1389600],["1112",1300000],["1387",1200000],["2122",1000000],["1386",920000],["2119",719000],["2460",700000],["1361",550000],["4121",550000],["4216",450000],["4222",400000],["4111",380000],["2322",378000],["2321",261000],["2133",240000],["3113",195000],["2112",171000],["1343",100000],["1385",100000],["2212",98700],["1341",95000],["2329",74000],["1334",30000],["1381",20000],["2328",1000]],"economic_revenue_total_czk":203332800,"purpose_expenditure":[["2212",26800000],["3634",20700000],["6171",20550000],["3613",18250000],["3639",17691500],["2310",16000000],["6399",13225800],["2321",12200000],["3113",10660000],["2219",10000000],["3612",9400000],["3726",8900000],["5511",7500000],["3315",6500000],["3722",5640000],["1037",5600000],["4351",5200000],["3319",4075000],["3314",3995000],["3723",3590000],["3111",3500000],["3141",3420000],["3114",3246000],["5512",3120000],["3699",3100000],["3631",3000000],["3419",2716000],["2115",2000000],["3231",2000000],["6112",2000000],["3745",1950000],["3412",1750000],["3611",1500000],["3900",1100000],["3632",1000000],["3392",730000],["2333",700000],["2292",600000],["3713",600000],["3349",500000],["5213",500000],["3429",458300],["3421",415000],["1031",400000],["2221",350000],["6114",350000],["3313",300000],["3399",200000],["3312",195000],["3311",180000],["3721",155000],["3744",150000],["6310",150000],["3636",136200],["3341",130000],["3326",115000],["3543",34000],["6409",30000],["3599",17000],["5399",12000],["3322",10000],["4356",10000],["4357",8000],["3523",5000],["4374",3000],["3742",2000],["4324",2000]],"purpose_expenditure_total_czk":269326800},"actual":{"economic_expenditure":[["6121",49037388.77],["5011",31730495],["5169",21226021.53],["5365",13225800],["5153",11513129.54],["5331",11020000],["5139",9844095.8],["5031",8137051],["5171",7865001.26],["6122",7864123.79],["5152",5469108.9],["5154",4910184.81],["6123",3788238],["5336",3688174.21],["5032",3011950],["5021",2965385],["5137",2888310.7],["5229",2815542],["5023",1567545],["5168",1207638.17],["5156",1132878.24],["5163",1112187.59],["5499",1003530],["5151",839038.42],["5222",779000],["5362",614028],["5164",607836.78],["5136",602572.15],["5323",519085],["5162",483654.55],["5492",450006],["5179",428966.29],["6371",360000],["5172",343250.18],["5167",313509.64],["5166",262880],["5660",250000],["5138",245331.75],["5175",238972],["6111",209743.82],["5161",156468.75],["5038",143999],["5132",123158.74],["5212",75000],["6130",67920],["5194",52350.45],["5173",49005],["5019",44060],["5329",41080],["5909",24545],["5811",18264.48],["5039",14893],["5191",10480],["5041",10035.86],["6127",10000],["5339",8000],["5159",6361.13],["5192",5601],["5363",5000],["5195",4511]],"economic_expenditure_total_czk":215442387.3,"economic_financing":[["8115",1101315.32],["8901",-471689.71],["8125",-419133]],"economic_financing_total_czk":210492.61,"economic_revenue":[["1211",45937287.3],["2111",44418397.75],["1121",24579178.54],["1111",17392535.81],["1511",16789125.65],["1122",13225800],["2132",7777919.6],["4213",6365315.69],["4116",4155722.21],["3112",4054500],["4122",3833300],["1113",3250214.13],["1345",3079910],["4112",3038300],["2141",2364808.97],["3111",1704290.5],["2324",1669823.3],["1112",1602417.31],["2131",1594952],["1387",1169893.6],["2122",1000000],["1386",894916.84],["2119",694192.22],["2460",668600],["4121",661490],["1361",575380],["4216",450000],["4222",400000],["2322",340828],["2321",339500],["4111",281380.57],["2133",240000],["3113",176646],["2112",162839],["1385",93398.03],["1341",90932],["2212",66873.9],["2329",39564],["1334",28288.5],["1343",16000],["1381",7247.38],["1382",124.89],["2328",1]],"economic_revenue_total_czk":215231894.69,"purpose_expenditure":[["2212",23449843.93],["6171",20078042.15],["3634",17706830.34],["3613",15921258.97],["6399",13225800],["2310",13107216.36],["3639",12602217.19],["2321",9589681.31],["3726",8392130.02],["3113",7945500.45],["3612",6413189.17],["3315",5770928.61],["3722",5280232.79],["1037",4650781],["4351",4502967.62],["2219",4215725.65],["3314",3983878.59],["3319",3924630.65],["3723",3401088.3],["3141",3333968.57],["3111",2913959.23],["3114",2863723.21],["5512",2715609.39],["3419",2595788.2],["5511",1944124.32],["6112",1926289],["3231",1768748.7],["3745",1570519.37],["3631",1145844.71],["3632",965050.62],["3412",872056.19],["3900",805427.16],["3392",613051.46],["2115",579376.58],["2292",519085],["3699",493793.21],["2333",440440.28],["3349",429545.03],["3429",398151.98],["6114",293134.57],["3713",280000],["3421",237565.32],["3313",227996.68],["3611",200000],["1031",170882.2],["3399",139986.45],["6310",138082.33],["3721",132692.56],["3636",127320],["3312",120000],["3341",95178.64],["3311",50000],["3543",34000],["2221",33000],["6409",24545],["3326",17159.9],["3599",17000],["3744",14168.34],["4356",10000],["4357",8000],["5399",7000],["3322",5180],["3742",2000],["4324",1000]],"purpose_expenditure_total_czk":215442387.3}},"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."}}}}