{"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:00276081","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276081","name":"Obec Roztoky u Jilemnice","short_name":"Roztoky u Jilemnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577499},"amounts":{"revenue_approved":34776350,"revenue_adjusted":38034915.4,"revenue_actual":38583284.36,"expense_approved":35042660,"expense_adjusted":42469440.4,"expense_actual":35944148.59,"tax_revenue":26501079.79,"nontax_revenue":6534362.17,"capital_revenue":50000,"transfer_revenue":5497842.4,"current_expense":15655878.45,"capital_expense":20288270.14,"budget_balance":2639135.77,"cash_current":49401595.32,"cash_previous":50855460.41},"ratios":{"revenue_execution":1.01441751,"expense_execution":0.84635324,"balance_to_revenue":0.06840101,"cash_to_expense":1.37439882,"cash_yoy":-0.02858818,"capital_expense_share":0.56443875,"transfer_revenue_share":0.14249286},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276081/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276081"},"seo":{"slug":"roztoky-u-jilemnice","path":"/cz/municipalities/roztoky-u-jilemnice/"},"population":{"value":1093,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":34776350,"expenditure_czk":35042660,"financing_czk":266310,"balance_czk":-266310},{"stage":"revised","revenue_czk":38034915.4,"expenditure_czk":42469440.4,"financing_czk":4434525,"balance_czk":-4434525},{"stage":"actual","revenue_czk":38583284.36,"expenditure_czk":35944148.59,"financing_czk":-2639135.77,"balance_czk":2639135.77}],"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",10300000],["6123",8755000],["5169",3220700],["5011",2055000],["5023",1597000],["5171",1372090],["5331",1250000],["5154",957000],["5031",787700],["5365",637980],["5139",409500],["5219",380000],["5032",345100],["5137",301000],["5222",292000],["5021",255300],["5159",250000],["5323",221200],["5156",165000],["5321",163394],["5329",157571],["5163",149000],["5168",140000],["6122",120000],["5903",100000],["5362",67740],["5162",61000],["6349",60289],["5166",55800],["5151",53000],["6119",50000],["5179",35700],["5167",35000],["6130",30000],["5136",28000],["5141",28000],["5364",21246],["5194",20000],["5172",18150],["5175",16700],["5182",15000],["5019",12600],["5038",10000],["5161",10000],["5173",10000],["5192",10000],["5134",6000],["5499",6000],["5039",900]],"economic_expenditure_total_czk":35042660,"economic_financing":[["8115",1266278],["8124",-999968]],"economic_financing_total_czk":266310,"economic_revenue":[["1211",10700000],["1121",5300000],["4216",4000000],["1111",3600000],["2141",3500000],["4213",1517874.68],["1511",1500000],["2132",870000],["1345",740000],["1113",719240],["1122",637980],["2324",537400],["2111",301000],["4112",262400],["1112",150155.32],["4222",130000],["1381",50000],["1386",50000],["1387",50000],["2322",46300],["2131",32000],["4111",30000],["1341",29000],["1361",14000],["1334",4000],["2112",3000],["1343",2000]],"economic_revenue_total_czk":34776350,"purpose_expenditure":[["5512",8970000],["2219",4528000],["6171",3032300],["6112",1975000],["4351",1926000],["3612",1831000],["3113",1423790],["3631",1378000],["3632",1104900],["3141",928800],["2212",870000],["3722",850000],["3613",720000],["6399",702220],["3723",655000],["3745",622000],["3639",615370],["3399",559000],["3412",490400],["3314",295750],["3726",278190],["2292",221200],["3421",200000],["3900",185000],["2341",150000],["4359",113394],["5213",100000],["6320",89000],["3429",50000],["3636",30000],["6114",30000],["3419",22000],["6402",21246],["1031",20000],["3721",20000],["3319",15000],["6310",15000],["2223",5100]],"purpose_expenditure_total_czk":35042660},"revised":{"economic_expenditure":[["6121",10500000],["6123",8755000],["5169",4767000],["6130",3730000],["5011",2277000],["5171",1875000],["5023",1597000],["5331",1250000],["5154",971000],["5031",843700],["5336",817942.4],["5365",637980],["5139",412000],["5219",380000],["5032",365100],["5222",305000],["5137",301000],["5021",255300],["5159",250000],["5163",238000],["5323",221200],["5156",190000],["5321",163394],["5329",157571],["5492",150000],["5168",140000],["5362",133500],["6122",120000],["5903",100000],["5162",61000],["6349",60289],["5166",55800],["5151",53000],["6119",50000],["5179",35700],["5167",35000],["5136",28000],["5141",28000],["5364",23614],["5194",20000],["5172",18150],["5175",16700],["5182",15000],["5019",12600],["5038",10000],["5161",10000],["5173",10000],["5192",10000],["5134",6000],["5499",6000],["5039",900]],"economic_expenditure_total_czk":42469440.4,"economic_financing":[["8115",5434493],["8124",-999968]],"economic_financing_total_czk":4434525,"economic_revenue":[["1211",11400000],["1121",5300000],["2141",4718000],["4216",4000000],["1111",3600000],["1511",1500000],["4213",1336374.68],["2132",870000],["4116",847942.4],["1345",800000],["1113",719240],["1122",637980],["2324",632400],["4222",380000],["2111",367000],["4112",262400],["1386",225000],["1112",150155.32],["2322",69555],["1387",50000],["3113",50000],["4111",32500],["2131",32000],["1341",29000],["1361",14000],["1334",4000],["2112",3000],["2229",2368],["1343",2000]],"economic_revenue_total_czk":38034915.4,"purpose_expenditure":[["5512",9092000],["3636",5230000],["2219",4556000],["6171",3032300],["3113",2497942.4],["6112",1975000],["4351",1926000],["3612",1831000],["3631",1378000],["2212",1180000],["3632",1104900],["3745",1005000],["3141",968800],["3722",925000],["6399",767980],["3613",720000],["3399",709000],["3723",620000],["3639",615370],["3412",490400],["3314",305750],["3726",228190],["2292",221200],["3421",200000],["3900",198000],["2341",150000],["4359",113394],["5213",100000],["6320",95000],["3429",50000],["3721",50000],["6114",32500],["6402",23614],["3419",22000],["1031",20000],["3319",15000],["6310",15000],["2223",5100]],"purpose_expenditure_total_czk":42469440.4},"actual":{"economic_expenditure":[["6123",8707578.28],["6121",7778456.13],["6130",3624450],["5169",2964592.15],["5011",2345842],["5023",1596910],["5331",1250000],["5171",1018323.37],["5154",943093.5],["5031",855148],["5336",817942.4],["5365",637980],["5032",369486],["5222",304000],["5139",274587.07],["5219",254300.05],["5021",228782],["5163",226788.52],["5323",221200],["5329",157570.78],["5492",150000],["5156",138614],["5321",128394],["5137",128218.75],["6122",117497.05],["5159",107385.76],["5362",104319.3],["5168",95899.76],["6349",60288.68],["5151",41080],["5162",41031.02],["5179",32936.29],["5136",26131],["5152",23847],["5364",23614],["5194",22584],["5172",18150],["5175",15984],["5167",15102],["5141",12214.33],["5499",12010],["5038",10335],["5161",9858.4],["5173",8946],["5192",8000],["5134",7604],["5176",4114],["5182",2156],["5019",601],["5039",203]],"economic_expenditure_total_czk":35944148.59,"economic_financing":[["8117",39000000],["8115",-33632414.88],["8118",-7000000],["8124",-999968],["8901",-6752.89]],"economic_financing_total_czk":-2639135.77,"economic_revenue":[["1211",11485191.06],["1121",6146643.94],["2141",4744315.69],["1111",4264651.26],["4216",4000000],["1511",1597811.23],["2132",926391],["4116",847942.4],["1113",812677.54],["1345",794600],["1122",637980],["2324",528189.83],["1112",400700.43],["4222",355000],["2111",295588.65],["4112",262400],["1386",223947.86],["1387",87771.98],["3113",50000],["4111",32500],["1341",27768],["2131",18464],["2322",12899],["1361",11110],["1334",5262.3],["2112",2972],["2119",2904],["2229",2368],["1335",2109.02],["1381",1802.99],["1343",1040],["2329",270],["1382",12.18]],"economic_revenue_total_czk":38583284.36,"purpose_expenditure":[["5512",8981572.17],["2219",4045722.39],["3636",3847539.52],["6171",2734275.54],["3113",2470237.97],["6112",1973662],["3612",1674799.02],["3631",1078835.09],["3141",932893.89],["3745",897211.57],["3722",892079.81],["4351",838311.08],["6399",739859.3],["2212",696858.52],["3632",681498.16],["3723",617747.71],["3613",528273.09],["3639",381497.91],["3314",303847.08],["3412",296151.98],["3399",274112.72],["2292",221200],["3900",197000],["3726",195164.2],["4359",113394],["6320",94232],["3429",50000],["3721",49461.98],["2341",35000],["6114",26179],["6402",23614],["3419",22000],["3319",15000],["6310",10184.52],["2223",4732.37]],"purpose_expenditure_total_czk":35944148.59}},"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."}}}}