{"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:00276090","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276090","name":"Obec Roztoky u Semil","short_name":"Roztoky u Semil","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577481},"amounts":{"revenue_approved":2785500,"revenue_adjusted":2818000,"revenue_actual":3100884.94,"expense_approved":5675500,"expense_adjusted":5708000,"expense_actual":2242611.75,"tax_revenue":2625689.94,"nontax_revenue":370895,"capital_revenue":0,"transfer_revenue":104300,"current_expense":2242611.75,"capital_expense":0,"budget_balance":858273.19,"cash_current":3748253.41,"cash_previous":2889980.22},"ratios":{"revenue_execution":1.100385,"expense_execution":0.39288923,"balance_to_revenue":0.27678331,"cash_to_expense":1.67137865,"cash_yoy":0.29698238,"capital_expense_share":0,"transfer_revenue_share":0.03363556},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276090/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276090"},"seo":{"slug":"roztoky-u-semil","path":"/cz/municipalities/roztoky-u-semil/"},"population":{"value":114,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2785500,"expenditure_czk":5675500,"financing_czk":2890000,"balance_czk":-2890000},{"stage":"revised","revenue_czk":2818000,"expenditure_czk":5708000,"financing_czk":2890000,"balance_czk":-2890000},{"stage":"actual","revenue_czk":3100884.94,"expenditure_czk":2242611.75,"financing_czk":-858273.19,"balance_czk":858273.19}],"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":[["6909",2081900],["5171",1985000],["5023",400000],["5169",400000],["5154",204000],["5021",200000],["5903",100000],["5365",50000],["5032",40000],["5139",40000],["5162",40000],["5136",30000],["5364",30000],["5323",22000],["5194",10000],["5222",10000],["5321",10000],["5329",7100],["5173",6000],["6321",5000],["5175",2000],["5163",1500],["5161",500],["5179",500]],"economic_expenditure_total_czk":5675500,"economic_financing":[["8115",2890000]],"economic_financing_total_czk":2890000,"economic_revenue":[["1211",1080000],["1121",540000],["1111",370000],["1511",250000],["2119",105000],["2132",100000],["1113",87000],["2111",75000],["4112",71800],["1122",50000],["1112",28000],["1386",12000],["1387",6000],["1342",5000],["1381",5000],["1341",700]],"economic_revenue_total_czk":2785500,"purpose_expenditure":[["6409",2089000],["3319",824000],["6171",517000],["3612",500000],["6112",406000],["3722",250000],["2212",200000],["2310",193000],["5512",176500],["3745",155000],["3631",123000],["5213",100000],["6399",50000],["3632",30000],["6402",30000],["2292",22000],["3639",10000]],"purpose_expenditure_total_czk":5675500},"revised":{"economic_expenditure":[["6909",2081900],["5171",1917900],["5023",400000],["5169",400000],["5154",238000],["5021",225000],["5903",100000],["5139",53000],["5032",52000],["5365",50000],["5162",40000],["5364",30100],["5136",30000],["5323",22000],["5222",15000],["5194",13000],["5321",10000],["5175",9500],["5329",7100],["5173",6000],["6321",5000],["5163",1500],["5161",500],["5179",500]],"economic_expenditure_total_czk":5708000,"economic_financing":[["8115",2890000]],"economic_financing_total_czk":2890000,"economic_revenue":[["1211",1080000],["1121",540000],["1111",370000],["1511",250000],["2119",105000],["2132",100000],["1113",87000],["2111",75000],["4112",71800],["1122",50000],["4111",32500],["1112",28000],["1386",12000],["1387",6000],["1342",5000],["1381",5000],["1341",700]],"economic_revenue_total_czk":2818000,"purpose_expenditure":[["6409",2089000],["3319",841000],["6171",562000],["3612",500000],["6112",406000],["3722",250000],["2310",193000],["5512",176500],["3745",155000],["2212",132900],["3631",123000],["5213",100000],["6399",50000],["6114",32500],["6402",30100],["3632",30000],["2292",22000],["3639",15000]],"purpose_expenditure_total_czk":5708000},"actual":{"economic_expenditure":[["5171",858950.05],["5023",362437],["5169",330220.83],["5021",220135],["5154",190992.34],["5032",51750],["5139",48157.5],["5365",47460],["5162",33135.58],["5364",30055.05],["5323",22000],["5222",14500],["5194",12064],["5321",7420],["5329",7107],["5173",2401],["5175",1568],["5163",1342.4],["5039",916]],"economic_expenditure_total_czk":2242611.75,"economic_financing":[["8115",-858273.19]],"economic_financing_total_czk":-858273.19,"economic_revenue":[["1211",1154884.43],["1121",620209.35],["1111",417381.9],["1511",227844.1],["2119",167406],["2132",104609],["2111",98880],["1113",81814.72],["4112",71800],["1122",47460],["1112",40393.75],["4111",32500],["1386",22585.53],["1387",8853.76],["1342",2455],["1341",1640],["1381",167.4]],"economic_revenue_total_czk":3100884.94,"purpose_expenditure":[["3319",711091.76],["6171",495111.06],["6112",362437],["3722",201250.94],["2310",125902.62],["3745",109470.5],["3631",57777.92],["6399",47460],["5512",36340.9],["6402",30055.05],["6114",22107],["2292",22000],["3639",14500],["6409",7107]],"purpose_expenditure_total_czk":2242611.75}},"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."}}}}