{"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:00276065","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276065","name":"Obec Roprachtice","short_name":"Roprachtice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577464},"amounts":{"revenue_approved":8660764,"revenue_adjusted":9967289.57,"revenue_actual":10195380.35,"expense_approved":9497300,"expense_adjusted":11952600,"expense_actual":10767486.18,"tax_revenue":7214978.37,"nontax_revenue":1138187.55,"capital_revenue":0,"transfer_revenue":1842214.43,"current_expense":8198572.39,"capital_expense":2568913.79,"budget_balance":-572105.83,"cash_current":4087205.33,"cash_previous":4649381.16},"ratios":{"revenue_execution":1.02288393,"expense_execution":0.90084887,"balance_to_revenue":-0.05611422,"cash_to_expense":0.3795877,"cash_yoy":-0.12091412,"capital_expense_share":0.23858064,"transfer_revenue_share":0.18069109},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276065/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276065"},"seo":{"slug":"roprachtice","path":"/cz/municipalities/roprachtice/"},"population":{"value":290,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8660764,"expenditure_czk":9497300,"financing_czk":836536,"balance_czk":-836536},{"stage":"revised","revenue_czk":9967289.57,"expenditure_czk":11952600,"financing_czk":1985310.43,"balance_czk":-1985310.43},{"stage":"actual","revenue_czk":10195380.35,"expenditure_czk":10767486.18,"financing_czk":572105.83,"balance_czk":-572105.83}],"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":[["5171",2785000],["6121",2000000],["5169",1545500],["5023",500000],["5011",360000],["5021",320000],["6322",300000],["5139",281500],["5154",273500],["5031",165000],["5321",137800],["5137",135000],["5032",118000],["5365",95000],["5168",60000],["5323",60000],["5903",60000],["6130",60000],["5222",50000],["5163",41500],["5364",38500],["5156",27000],["5167",18000],["5162",15000],["5329",15000],["6122",15000],["5175",12000],["5161",3000],["5038",2000],["5173",2000],["5136",1000],["5229",1000]],"economic_expenditure_total_czk":9497300,"economic_financing":[["8115",836536]],"economic_financing_total_czk":836536,"economic_revenue":[["1211",3000000],["1121",1500000],["1111",1100000],["1511",700000],["4116",700000],["2111",563000],["1113",240000],["1345",190000],["2324",130000],["2132",110000],["2112",100000],["1112",80000],["4112",71764],["1122",70000],["1386",35000],["4111",32000],["1387",20000],["2131",10000],["1341",4000],["1342",4000],["1361",1000]],"economic_revenue_total_czk":8660764,"purpose_expenditure":[["3639",2958500],["2212",2094000],["6171",1005000],["2310",585000],["6112",550000],["3429",350000],["3635",300000],["2143",297000],["3725",232000],["3631",190000],["3722",140000],["3399",108000],["5512",93000],["4356",89800],["3322",80000],["6399",70000],["1032",62000],["2292",60000],["5213",60000],["3349",46000],["6402",38500],["3612",35000],["3739",25000],["3319",13000],["3632",10000],["6310",4000],["6320",1500]],"purpose_expenditure_total_czk":9497300},"revised":{"economic_expenditure":[["5171",3585000],["5169",2117500],["6121",2000000],["5137",565000],["5023",532000],["5011",385000],["5021",350000],["5139",349000],["6322",300000],["5154",273500],["6125",200000],["6129",200000],["5031",165000],["5168",120000],["5032",118000],["5365",106000],["5213",70600],["5321",69700],["5323",60000],["5903",60000],["6130",60000],["5222",50000],["5364",41800],["5163",41500],["5156",27000],["5194",22000],["5167",18000],["5162",15000],["5329",15000],["6122",15000],["5175",12000],["5161",3000],["5038",2000],["5173",2000],["5136",1000],["5229",1000]],"economic_expenditure_total_czk":11952600,"economic_financing":[["8115",1985310.43]],"economic_financing_total_czk":1985310.43,"economic_revenue":[["1211",3000000],["1121",1500000],["1111",1100000],["4122",999352.57],["4116",778000],["1511",700000],["2111",593000],["1113",240000],["2324",230000],["1345",190000],["2132",110000],["2112",100000],["1112",80000],["2139",78632],["4112",71800],["1122",70000],["1386",35000],["4111",32500],["2226",20005],["1387",20000],["2131",10000],["1341",4000],["1342",4000],["1361",1000]],"economic_revenue_total_czk":9967289.57,"purpose_expenditure":[["3639",3088500],["2212",2944000],["6171",1290000],["2143",897000],["2310",585000],["6112",582000],["3399",415000],["3429",350000],["3635",300000],["3725",254000],["5512",223000],["3631",190000],["3722",146000],["4356",92300],["3349",86000],["6399",81000],["3322",80000],["1032",66000],["2292",60000],["5213",60000],["6402",41800],["3612",35000],["6114",32500],["3739",25000],["3319",13000],["3632",10000],["6310",4000],["6320",1500]],"purpose_expenditure_total_czk":11952600},"actual":{"economic_expenditure":[["5171",3216866.88],["6121",2011509.17],["5169",1718181.89],["5023",533855],["5021",473775],["5139",396603.5],["5011",386610],["5137",259947.79],["5154",256536],["6129",224810.62],["5031",180477],["6125",152944],["5168",120511.52],["5032",116433],["5365",102998],["6322",100000],["6130",79650],["5213",70600],["5321",68080],["5323",57400],["5329",47111],["5364",41762.68],["5163",37124.46],["5162",34714.58],["5194",22680.09],["5156",18009],["5182",9930],["5175",7307],["5161",6654],["5038",4897],["5165",4817],["5167",3690],["5229",1000]],"economic_expenditure_total_czk":10767486.18,"economic_financing":[["8115",491771.83],["8901",80334]],"economic_financing_total_czk":572105.83,"economic_revenue":[["1211",3072171.33],["1121",1645413.56],["1111",1133989.57],["4116",778000],["2111",730525.6],["1511",714547.58],["4122",509914.43],["4222",450000],["1113",217439.36],["2324",198037.95],["1345",143300],["1112",107242.64],["2132",105604],["1122",80200],["2321",78632],["4112",71800],["1386",59945.75],["4111",32500],["1387",23494.42],["2226",20005],["1342",12860],["2131",4433],["1341",3800],["2112",950],["1381",474.16],["1361",100]],"economic_revenue_total_czk":10195380.35,"purpose_expenditure":[["3639",3083747.07],["2212",2895850.74],["6171",1261846.68],["2143",778685.52],["6112",580045],["2310",521654.55],["3399",387280.97],["3725",253593.16],["5512",185543.56],["3722",145910.19],["3429",100000],["3631",92699],["4356",91180],["6399",80200],["3349",71053],["1032",64776.6],["2292",57400],["6402",41762.68],["3322",33150],["3739",22798],["6114",10000],["3319",5000],["6310",3309.46]],"purpose_expenditure_total_czk":10767486.18}},"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."}}}}