{"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:00259551","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259551","name":"Město Rotava","short_name":"Rotava","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Sokolov","municipality_code":560600},"amounts":{"revenue_approved":105481500,"revenue_adjusted":130527197.5,"revenue_actual":129449280.08,"expense_approved":105271300,"expense_adjusted":139878027.68,"expense_actual":139394294.34,"tax_revenue":62023271.39,"nontax_revenue":48088203.65,"capital_revenue":2070169,"transfer_revenue":17267636.04,"current_expense":107947302.81,"capital_expense":31446991.53,"budget_balance":-9945014.26,"cash_current":25353682.27,"cash_previous":39088478.31},"ratios":{"revenue_execution":0.99174182,"expense_execution":0.99654175,"balance_to_revenue":-0.07682557,"cash_to_expense":0.18188465,"cash_yoy":-0.3513771,"capital_expense_share":0.22559741,"transfer_revenue_share":0.13339306},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259551/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259551"},"seo":{"slug":"rotava","path":"/cz/municipalities/rotava/"},"population":{"value":2750,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":105481500,"expenditure_czk":105271300,"financing_czk":-210200,"balance_czk":210200},{"stage":"revised","revenue_czk":130527197.5,"expenditure_czk":139878027.68,"financing_czk":9350830.18,"balance_czk":-9350830.18},{"stage":"actual","revenue_czk":129449280.08,"expenditure_czk":139394294.34,"financing_czk":9945014.26,"balance_czk":-9945014.26}],"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":[["5011",24105000],["5169",9895000],["5153",7428000],["5031",6630000],["5152",6250000],["5331",5186000],["5909",4772000],["6121",4530000],["5154",3998000],["6122",3750000],["5171",3480000],["5199",2750000],["5032",2615000],["5139",2607500],["5021",2561000],["5023",2100000],["5222",1481000],["5151",1473000],["5164",1160500],["5168",947200],["5141",800000],["5163",702000],["5137",655000],["5156",635000],["5166",530000],["5499",450000],["5167",418000],["5329",407500],["6322",370000],["5175",310500],["5194",263000],["5362",226500],["5134",200000],["6901",200000],["5213",170000],["5038",165600],["5136",156000],["5162",140500],["5041",130000],["5132",113000],["5492",85000],["5161",80800],["5901",75000],["5172",70000],["5221",65000],["5131",37000],["5019",20000],["5042",20000],["5179",19200],["5138",13000],["5133",10500],["5173",7000],["5039",4000],["5192",2000],["5142",500],["5365",500]],"economic_expenditure_total_czk":105271300,"economic_financing":[["8124",-4112000],["8115",3901800]],"economic_financing_total_czk":-210200,"economic_revenue":[["2111",31075500],["1211",25394600],["1121",12930100],["1111",9389600],["4116",8550000],["2132",6861000],["1345",1800000],["1511",1700000],["1113",1639300],["2324",1400000],["4112",1135400],["4122",1000000],["1112",776000],["2141",500000],["1386",250000],["2131",200000],["2212",150000],["1343",120000],["1381",120000],["1387",120000],["3111",100000],["1341",75000],["4121",60000],["1361",50000],["2122",50000],["2310",30000],["2112",5000]],"economic_revenue_total_czk":105481500,"purpose_expenditure":[["3612",21436000],["6171",13393000],["3639",11734500],["3634",8639300],["3113",5951000],["2310",4716500],["5311",4426500],["3722",3713000],["2321",3686000],["5399",3168300],["5512",2763500],["6112",2762000],["3319",2581000],["4351",2431000],["4319",2294000],["3419",1616200],["2219",1043000],["3631",1010000],["3392",984200],["6310",882000],["2212",870000],["3421",864000],["4312",590000],["6320",550000],["3429",504000],["3314",378300],["3745",312000],["3412",280000],["3349",260000],["3900",255000],["3632",228500],["5319",200000],["3399",175000],["3513",170000],["2341",115000],["3724",50500],["3613",35000],["3725",33000],["3742",30500],["3341",30000],["3636",30000],["5212",17000],["6223",16500],["3721",15000],["3744",15000],["5272",10000],["1036",6000]],"purpose_expenditure_total_czk":105271300},"revised":{"economic_expenditure":[["5011",25205931],["6121",24814541.38],["5169",10742000.8],["5153",7438000],["5031",6631718.89],["5152",6250000],["5909",5911583],["5365",5328620],["5331",5186000],["5171",3931000],["5154",3526000],["5139",3201639.28],["6122",2990982],["5199",2750000],["5032",2615623.79],["5021",2609586],["6123",2574855.8],["5023",2100000],["5151",1623000],["5336",1611806],["5222",1281000],["5164",1112600],["5168",947200],["5137",850421],["5362",823200],["5141",800000],["5163",711000],["6322",700000],["6130",650000],["5156",636461.44],["5166",533500],["5499",452000],["5167",442000],["5329",408500],["5175",317308.4],["5136",266000],["5194",263000],["5134",220000],["6119",200000],["5038",170922],["5213",170000],["5162",140500],["5132",113000],["5492",85000],["5161",82445.4],["5041",79000],["5901",75000],["5172",70000],["5221",65000],["5131",37000],["5019",21780],["5042",20000],["5179",19750],["5904",16129.5],["5138",13000],["5133",10500],["5212",10000],["5173",7000],["5339",5000],["5039",4185],["5363",2690],["5192",2000],["5142",500],["5029",465],["5319",82]],"economic_expenditure_total_czk":139878027.68,"economic_financing":[["8115",13462830.18],["8124",-4112000]],"economic_financing_total_czk":9350830.18,"economic_revenue":[["2111",34578700],["1211",25791600],["1121",13803100],["4116",11244560.29],["1111",9488100],["2132",7492120],["1122",5328120],["2324",4363297.56],["4213",2595327],["1345",2099700],["1511",1902100],["1113",1825000],["3111",1750000],["4122",1692150],["4112",1135400],["1112",900000],["4216",800000],["2141",667700],["1386",505000],["2212",370100],["2131",335000],["4121",300000],["4113",223363],["3112",205650],["1387",198000],["2322",155371],["3113",121000],["1343",120000],["1381",120000],["4111",97500],["1341",83510],["2122",70500],["2310",70000],["1361",58000],["2119",23300],["2112",13850],["1335",43.44],["1382",34],["2133",1.21]],"economic_revenue_total_czk":130527197.5,"purpose_expenditure":[["3612",26707982],["6171",14455500],["3639",14107855.8],["2219",11554000],["3634",9857300],["3113",8400806],["6399",5927510],["2310",5673605],["3722",4338500],["5311",4333700],["5399",3941800],["2321",3060000],["3319",2990000],["4351",2866000],["5512",2784322],["6112",2762000],["4319",2519082],["3419",1746200],["3631",1445000],["4312",1196921],["2212",1175000],["2221",1041541.38],["3421",931945],["6310",891000],["3392",594200],["6320",550000],["3632",459278],["3613",450000],["3745",412000],["2341",315000],["3349",290000],["3429",284000],["3900",265000],["5319",260000],["3314",178850],["3399",175000],["3513",170000],["3636",130000],["3635",114000],["3341",102000],["6114",97500],["3742",88500],["3725",53000],["3724",50500],["3412",30000],["6223",17500],["5212",17000],["6402",16129.5],["3721",15000],["3744",15000],["5272",10000],["1036",6000],["3231",5000]],"purpose_expenditure_total_czk":139878027.68},"actual":{"economic_expenditure":[["5011",25662516.13],["6121",24589524.68],["5169",11094937.08],["5153",7777264.06],["5909",6928087],["5031",6860252.95],["5152",5977432],["5365",5328220],["5331",5186000],["5171",3867955.55],["6122",2928241.05],["5199",2645549],["6123",2574855.8],["5032",2569153.09],["5021",2544279.5],["5154",2513858.31],["5139",2512549.77],["5023",2055403],["5336",1611806],["5151",1561361.68],["5164",1347131.16],["5222",1162071],["5168",1061245.05],["5194",868145.16],["5137",821845.44],["5362",733935.58],["5163",705189.88],["6322",700000],["5156",616746.43],["5141",572334.18],["5499",570052.18],["6130",555150],["5166",466236],["5134",394912.92],["5175",325657.89],["5167",323662.85],["5329",258422],["5136",253110.67],["5213",170000],["5162",114302.27],["5038",110797],["6119",99220],["5172",74740],["5221",65000],["5492",59000],["5161",49808],["5138",26626.09],["5179",18174],["5904",16129.5],["5019",14661],["5173",12241],["5212",10000],["5132",8778],["5339",5000],["5133",4625.9],["5363",2690],["5122",2420],["5192",1847],["5131",1840],["5029",465],["5039",432],["5142",295.09],["5319",81.45],["5191",26]],"economic_expenditure_total_czk":139394294.34,"economic_financing":[["8117",20000000],["8118",-20000000],["8115",13734796.04],["8124",-3814368],["8901",24586.22]],"economic_financing_total_czk":9945014.26,"economic_revenue":[["2111",34553786.08],["1211",25791846.25],["1121",13802802.88],["4116",11244561.29],["1111",9488082.29],["2132",7491220.96],["1122",5328120],["2324",4347544.5],["4213",2595194.75],["1345",2099658.64],["1511",1902031.88],["1113",1824976.82],["3111",1744019],["4122",1692125],["4112",1135400],["1112",899814.74],["2141",667612.84],["1386",502889.68],["2212",370100],["2131",335705.56],["4121",300000],["3112",205150],["4113",202855],["1387",197099.87],["2322",155371],["3113",121000],["4111",97500],["1341",83509],["2122",70298],["2310",59617],["1361",57150],["1343",41160],["2119",23111],["2112",13835],["1381",4052],["1335",43.44],["1382",33.9],["2133",1.21],["2329",0.5]],"economic_revenue_total_czk":129449280.08,"purpose_expenditure":[["3612",27298302.46],["6171",13925643.39],["3639",13107659.68],["2219",11505752.9],["3634",10741781.44],["3113",8271889.73],["6399",5927499.58],["2310",5828594.06],["3722",4526971.56],["5311",4156806.23],["5399",4145028.8],["3319",3603092.07],["5512",3216986.53],["4351",2843669.78],["2321",2818291.48],["6112",2550399],["4319",2510782],["3419",1730471],["4312",1314775.99],["2212",1175985.53],["3631",1043736.61],["2221",1041541.38],["3421",1002838.49],["6310",663233.33],["3392",535661.75],["6320",524903],["3632",444032.51],["3613",431940.52],["3745",338293.77],["3349",288335.67],["2341",270971.03],["5319",263296.4],["3429",213374.16],["3900",181000],["3513",170000],["3314",142883.25],["3341",101889.26],["3635",99220],["6114",97500],["3399",79674.02],["3742",57880],["3725",46975],["3636",43668.9],["3724",41866],["6223",16788],["6402",16129.5],["3412",13845],["3721",11433.58],["1036",6000],["3231",5000]],"purpose_expenditure_total_czk":139394294.34}},"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."}}}}