{"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:00246115","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00246115","name":"Město Rožmberk nad Vltavou","short_name":"Rožmberk nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545767},"amounts":{"revenue_approved":19645000,"revenue_adjusted":25893448.91,"revenue_actual":25239855.8,"expense_approved":39586587,"expense_adjusted":41699455.3,"expense_actual":20804291.27,"tax_revenue":12732246.71,"nontax_revenue":11189004.09,"capital_revenue":200000,"transfer_revenue":1118605,"current_expense":20248672.9,"capital_expense":555618.37,"budget_balance":4435564.53,"cash_current":31482486.83,"cash_previous":27046922.3},"ratios":{"revenue_execution":0.97475836,"expense_execution":0.49891038,"balance_to_revenue":0.17573652,"cash_to_expense":1.51326889,"cash_yoy":0.16399517,"capital_expense_share":0.02670691,"transfer_revenue_share":0.04431899},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00246115/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00246115"},"seo":{"slug":"rozmberk-nad-vltavou","path":"/cz/municipalities/rozmberk-nad-vltavou/"},"population":{"value":371,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19645000,"expenditure_czk":39586587,"financing_czk":19941587,"balance_czk":-19941587},{"stage":"revised","revenue_czk":25893448.91,"expenditure_czk":41699455.3,"financing_czk":15806006.39,"balance_czk":-15806006.39},{"stage":"actual","revenue_czk":25239855.8,"expenditure_czk":20804291.27,"financing_czk":-4435564.53,"balance_czk":4435564.53}],"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",9800000],["6122",7000000],["5171",6618800],["5169",4310700],["5362",2515600],["5011",2300000],["5154",1765000],["5139",1067000],["5023",900000],["5031",735000],["5021",443500],["5166",300000],["5032",292000],["5499",205000],["5164",155400],["5163",155000],["5339",127000],["5168",105300],["5175",100000],["5156",99000],["5155",71000],["5137",70000],["5365",60000],["5162",49600],["5132",46000],["5173",45000],["5194",35000],["5901",30000],["5042",25000],["5364",23287],["5167",20000],["5222",20000],["5321",20000],["5136",18000],["5161",15000],["5179",14400],["5038",10000],["5041",10000],["5176",10000]],"economic_expenditure_total_czk":39586587,"economic_financing":[["8115",19941587]],"economic_financing_total_czk":19941587,"economic_revenue":[["1211",4700000],["2132",3891000],["2111",3397100],["1121",2000000],["1122",1450000],["1111",1400000],["1511",950000],["2141",400000],["1113",370000],["1342",328000],["1345",176000],["2131",164000],["1112",100000],["4112",94500],["2324",80000],["1386",50000],["1387",30000],["1343",20000],["4121",12000],["3111",10000],["1341",9000],["1361",7000],["2112",4000],["2139",2300],["1334",100]],"economic_revenue_total_czk":19645000,"purpose_expenditure":[["2321",6641000],["5512",5293000],["2212",3806300],["3639",3514000],["2310",3474200],["3412",2739500],["3612",2555300],["6399",2500000],["6171",2026000],["6112",1229000],["3722",1052000],["1032",733300],["3322",725000],["3631",690000],["3399",430000],["2411",321000],["5311",300000],["3613",270000],["3326",200000],["1036",140400],["6320",140000],["1031",105400],["3511",102000],["3113",100000],["3421",75000],["4359",75000],["3349",65000],["2143",60000],["2341",42000],["5212",30000],["6402",23287],["3314",22500],["1014",20000],["2399",20000],["3111",20000],["6310",15000],["3745",11000],["4351",10000],["6409",6400],["3632",4000]],"purpose_expenditure_total_czk":39586587},"revised":{"economic_expenditure":[["6121",9922240.83],["6122",7000000],["5171",6700307.04],["5169",5663516.11],["5362",2517800],["5011",2246901.94],["5154",1811300],["5139",1024108.64],["5023",985412],["5031",714557.51],["5021",569987.11],["5032",299686],["5166",288314],["5137",248840.75],["5499",203664],["5164",180841.88],["5163",155000],["5321",136000],["5339",127000],["5168",126734.6],["5175",115733.86],["5156",104654.99],["5162",62255.11],["5365",60000],["5173",55902],["5132",46000],["5155",37836.74],["5901",30000],["5194",28345.64],["5042",28006.66],["5136",27734],["5167",24800],["5364",23287],["5222",20000],["5172",18174],["5138",15000],["5329",15000],["5161",14712.89],["5179",14400],["5038",10000],["5041",10000],["5176",10000],["5216",5000],["5133",400]],"economic_expenditure_total_czk":41699455.3,"economic_financing":[["8115",15806006.39]],"economic_financing_total_czk":15806006.39,"economic_revenue":[["2111",6370344.38],["1211",4700000],["2132",3891500],["1121",2404911.14],["1111",1665521.62],["1511",1525557.07],["1122",1450000],["2141",632397.25],["4221",500000],["2324",408833],["1342",397059],["1113",370000],["4116",322005],["3121",200000],["1345",188000],["2131",171450],["4213",160000],["1112",156808.68],["4112",92100],["1386",87605.72],["1335",40970.8],["1343",36000],["1387",34343.54],["4111",32500],["4121",12000],["3111",10000],["1341",9460],["2119",9034],["1361",7180],["2112",4000],["2139",2300],["2321",720],["1381",717.82],["1334",100],["1382",29.89]],"economic_revenue_total_czk":25893448.91,"purpose_expenditure":[["2321",6711000],["5512",5293000],["2212",3820700],["3639",3593000],["2310",3474200],["3412",2654200],["3612",2606082.88],["6399",2500000],["6171",2145256.71],["1032",1456935.5],["6112",1357311.88],["3631",1226000],["3722",1131539.55],["3322",725000],["3399",618571.94],["2411",321000],["5311",300000],["3613",298200],["3326",233800],["1036",140400],["6320",140000],["3113",111800],["1031",105400],["3511",102979.84],["2143",80980],["3421",75000],["4359",75000],["3349",67424],["2219",44600],["2341",42000],["3745",37600],["5212",30000],["3314",26222],["6402",23287],["1014",20000],["2399",20000],["3111",20000],["6114",19164],["6310",15000],["2229",11400],["4351",10000],["6409",6400],["3522",5000],["3632",4000]],"purpose_expenditure_total_czk":41699455.3},"actual":{"economic_expenditure":[["5169",4747531.85],["5171",4581657.9],["5362",2348434.62],["5011",1897444.26],["5154",1689690.45],["5023",985412],["5031",645213],["5139",623222.24],["6121",555618.37],["5021",505628],["5166",288314],["5032",257147],["5137",248743.65],["5499",179125.04],["5164",154621.88],["5163",139459.55],["5321",126000],["5339",120000],["5168",108759.11],["5175",83706.7],["5156",72108.92],["5162",62191.64],["5365",57280],["5173",55902],["5042",28006.66],["5136",27734],["5132",26763.2],["5364",23287],["5194",21055.2],["5222",20000],["5167",18400.62],["5172",18174],["5138",15000],["5329",15000],["5179",14199.82],["5161",11764],["5176",8833],["5155",8432],["5038",7298],["5216",5000],["5041",1768.59],["5133",363]],"economic_expenditure_total_czk":20804291.27,"economic_financing":[["8118",-24000000],["8117",23999900],["8115",-4435464.53]],"economic_financing_total_czk":-4435564.53,"economic_revenue":[["2111",6369587.38],["1211",4497060.18],["2132",3616531],["1121",2404911.14],["1111",1665521.62],["1511",1525557.07],["1122",1362900],["2141",632397.25],["4221",500000],["2324",408740.94],["1342",397055],["4116",322005],["1113",318123.85],["3121",200000],["1345",187959],["4213",160000],["1112",156808.68],["2131",147073.52],["4112",92100],["1386",87605.72],["1335",40970.8],["1343",36000],["1387",34343.54],["4111",32500],["4121",12000],["1341",9460],["2119",8954],["1361",7180],["2112",3000],["2139",2000],["2321",720],["1381",717.82],["1334",42.4],["1382",29.89]],"economic_revenue_total_czk":25239855.8,"purpose_expenditure":[["2212",3344358.69],["6399",2330748.62],["3639",2184789.72],["6171",1912663.75],["2321",1526693.08],["1032",1423635.5],["6112",1355245.1],["3722",1084358.72],["2310",1064720.27],["3322",706730.95],["3399",598366.06],["3612",540683.36],["3631",535879.23],["2411",309686.27],["3412",235403],["3326",233722],["5512",166313.22],["1036",128700],["6320",127708.75],["3613",119240.32],["3113",111799],["1031",100058.43],["5311",100000],["3511",94479.84],["2143",80980],["3349",67424],["4359",61695.6],["2219",44543],["3421",37933],["3745",37572],["3314",25959],["6402",23287],["3111",20000],["6114",19164],["1014",12628],["6310",11750.8],["2229",11287],["6409",6300.82],["3522",5000],["3632",2783.17]],"purpose_expenditure_total_czk":20804291.27}},"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."}}}}