{"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:00282481","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282481","name":"Město Rosice","short_name":"Rosice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583782},"amounts":{"revenue_approved":250188300,"revenue_adjusted":276714400,"revenue_actual":282374526.85,"expense_approved":295454300,"expense_adjusted":424946300,"expense_actual":368274311.92,"tax_revenue":180259524.79,"nontax_revenue":41891197.19,"capital_revenue":4770002.3,"transfer_revenue":55453802.57,"current_expense":248385898.93,"capital_expense":119888412.99,"budget_balance":-85899785.07,"cash_current":51174310.34,"cash_previous":129120032.13},"ratios":{"revenue_execution":1.02045476,"expense_execution":0.86663729,"balance_to_revenue":-0.30420515,"cash_to_expense":0.13895705,"cash_yoy":-0.6036687,"capital_expense_share":0.32554107,"transfer_revenue_share":0.19638387},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282481/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282481"},"seo":{"slug":"rosice-00282481","path":"/cz/municipalities/rosice-00282481/"},"population":{"value":6805,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":250188300,"expenditure_czk":295454300,"financing_czk":45266000,"balance_czk":-45266000},{"stage":"revised","revenue_czk":276714400,"expenditure_czk":424946300,"financing_czk":148231900,"balance_czk":-148231900},{"stage":"actual","revenue_czk":282374526.85,"expenditure_czk":368274311.92,"financing_czk":85899785.07,"balance_czk":-85899785.07}],"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",86392000],["5011",59826000],["5331",52598900],["5169",22547200],["5031",14059000],["5365",8000000],["5171",7950000],["5032",5288000],["5909",4350000],["5229",3121400],["5023",2940000],["5141",2797000],["5499",2471500],["5139",2389100],["5168",2271000],["5154",2100000],["5152",1515000],["5323",1220000],["5163",1203700],["5225",1125000],["5362",1022000],["5021",955000],["5161",910000],["5151",864000],["5167",828900],["5137",780700],["5329",505800],["5172",475100],["5162",420000],["5222",384400],["5156",374000],["5042",355300],["5136",345000],["5153",340000],["5175",330000],["5179",330000],["5194",292300],["5038",258700],["5134",242600],["6324",220000],["5164",187700],["5173",169600],["5166",100000],["5221",100000],["5903",100000],["6130",100000],["5019",75500],["5132",71600],["5192",58500],["5195",50000],["5176",20000],["5123",18800],["5133",4000]],"economic_expenditure_total_czk":295454300,"economic_financing":[["8115",50000000],["8124",-4734000]],"economic_financing_total_czk":45266000,"economic_revenue":[["1211",69000000],["1121",35100000],["1111",26400000],["4112",25808700],["1511",12500000],["2132",12000000],["2212",9900000],["1122",7000000],["4116",6169400],["2111",5710000],["1361",5700000],["1345",5500000],["4216",5274900],["3122",5200000],["1113",4800000],["2324",2308000],["1112",2000000],["1387",2000000],["2141",2000000],["2122",1904000],["1385",1000000],["1386",700000],["2131",495000],["2139",290000],["1341",250000],["1353",250000],["1343",170000],["4111",150000],["2412",133300],["1334",120000],["1342",100000],["1381",100000],["3111",100000],["2119",50000],["1335",5000]],"economic_revenue_total_czk":250188300,"purpose_expenditure":[["6171",94734400],["3412",80040000],["3639",19589000],["3113",10405300],["3321",9278600],["6399",9000000],["3612",8684000],["3722",6400000],["2321",5880800],["5311",5725000],["3369",5336900],["3111",4985000],["4351",4884200],["6112",4250000],["6409",3980000],["2219",3000000],["6310",3000000],["3613",2491000],["3421",2335100],["3314",2155000],["2212",2000000],["2292",1220000],["6320",817200],["5512",800000],["2293",650000],["3631",500000],["3726",500000],["3745",500000],["6114",350000],["3399",280000],["5399",200000],["1032",150000],["2310",150000],["4349",150000],["3900",120000],["3635",100000],["5213",100000],["4371",94400],["3341",76000],["3231",70000],["3322",70000],["3349",70000],["3741",60000],["1014",50000],["3319",50000],["3742",50000],["3699",40000],["4344",25900],["5212",25000],["3632",20000],["4312",5000],["2221",4700],["4378",1800]],"purpose_expenditure_total_czk":295454300},"revised":{"economic_expenditure":[["6121",117446600],["5171",61070600],["5011",59145400],["5331",51848900],["5169",27986700],["5031",15221600],["5901",14190000],["5336",8575500],["5365",8000000],["5032",5686400],["6122",5438300],["5909",4754500],["6125",4199500],["5222",3545800],["5499",3395000],["5023",2929600],["5168",2783800],["5141",2497000],["6111",2399700],["5154",1946100],["5139",1779900],["5152",1576400],["5329",1413400],["5137",1278800],["5163",1248900],["5323",1220000],["5225",1176000],["5151",1015400],["5021",1013200],["5362",993000],["5167",951000],["5161",904500],["6322",745000],["6413",500000],["5194",486200],["5166",436300],["5156",397600],["6349",369900],["5136",360000],["5162",357500],["5164",348900],["5175",314300],["5153",309800],["5042",301600],["5178",262500],["5179",259400],["5038",258700],["6130",249400],["5364",217100],["5173",195000],["5134",159100],["6324",102100],["5903",100000],["5019",86000],["5123",82700],["5024",69700],["5221",69400],["5172",69200],["5229",41400],["5132",36900],["5192",36500],["6119",30300],["5176",20000],["5029",10400],["5195",10000],["5493",10000],["5223",5000],["5133",4000],["5142",1900],["5159",1000]],"economic_expenditure_total_czk":424946300,"economic_financing":[["8115",128091100],["8123",26000000],["8124",-5859200]],"economic_financing_total_czk":148231900,"economic_revenue":[["1211",69000000],["1121",35100000],["1111",26400000],["4112",25808700],["4216",15495000],["1511",12500000],["2132",12000000],["4116",11231100],["2212",9900000],["1122",7000000],["1361",6200000],["2111",5978000],["1345",5500000],["3122",5200000],["4122",5142100],["1113",4800000],["2141",3000000],["1387",2950000],["2122",2574000],["2324",2308000],["1112",2000000],["4121",1352700],["2322",1004300],["1386",700000],["2131",495000],["1343",370000],["1353",300000],["4213",291200],["2139",290000],["1341",250000],["3121",248000],["2229",217100],["4111",215600],["4222",200000],["2412",133300],["1334",120000],["1342",100000],["1381",100000],["3111",100000],["1385",50000],["2119",50000],["4113",35300],["1335",5000]],"economic_revenue_total_czk":276714400,"purpose_expenditure":[["6171",96092800],["3412",86041400],["3113",31255900],["2219",29175000],["3639",24982500],["3321",23278600],["6409",17067000],["4351",14478300],["2212",10179500],["3612",9006600],["6399",9000000],["2321",8380800],["3745",8200000],["3722",8040500],["3111",6857200],["5311",6325000],["3369",5434900],["6112",4250000],["3631",3810000],["3421",3615700],["3419",3175000],["6310",2700000],["3314",2374000],["3613",1991000],["2292",1220000],["2221",1004700],["6320",817200],["2293",757500],["5512",614000],["3635",570000],["3726",500000],["3429",499000],["1032",438800],["6114",350000],["3399",280000],["3299",270000],["6402",217100],["2310",200000],["5399",200000],["4349",150000],["3741",131000],["3900",125000],["3341",108200],["4371",104400],["5213",100000],["4379",90000],["3231",70000],["3322",70000],["3349",70000],["1014",50000],["3319",50000],["3742",50000],["3543",30000],["4344",25900],["5212",25000],["3632",20000],["4350",15000],["3699",5000],["4312",5000],["4378",1800]],"purpose_expenditure_total_czk":424946300},"actual":{"economic_expenditure":[["6121",109081491.92],["5011",56721553],["5171",54070741.07],["5331",51848900],["5031",14636876],["5169",14303365.12],["5336",8575310.89],["5365",7127190],["5032",5383360],["5909",4687045.38],["6125",4199568.65],["5222",3545780],["5499",3325599],["5023",2853692],["5168",2728021.19],["6111",2399494.97],["6122",2294092.95],["5154",1775288.14],["5141",1603889.27],["5152",1549504.56],["5329",1413260.16],["5225",1175956],["5139",1029569.57],["5137",1007867.7],["5161",904393.65],["5323",824769],["5362",798322.02],["5151",796682],["5021",699880],["6322",695000],["5163",558064.11],["5167",534869.36],["6413",500000],["5194",412137.25],["6349",369897],["5136",336489.18],["5164",314858.14],["5162",306979.15],["5042",277039.75],["5153",267927.15],["5166",259587],["5178",257915.68],["5038",242975],["5156",235833.89],["5364",217092],["6130",216553.5],["5175",179262.38],["5173",129563],["5134",117969],["5179",104991.06],["6324",102064],["5024",69645],["5123",63585.5],["5229",41359.46],["6119",30250],["5221",25800],["5019",15011],["5029",10400],["5493",10000],["5223",5000],["5142",1881.15],["5133",1462],["5192",1257],["5159",129]],"economic_expenditure_total_czk":368274311.92,"economic_financing":[["8117",124000000],["8118",-38500000],["8123",14206751.54],["8115",-7822793.27],["8124",-5859118.5],["8901",-125054.7]],"economic_financing_total_czk":85899785.07,"economic_revenue":[["1211",69193679.91],["1121",37071552.29],["1111",26376649.7],["4112",25808700],["1511",13263449.92],["2212",12002896.39],["4216",11460176.43],["2132",11177348.01],["4116",10948262.23],["1361",7533350],["1122",7127190],["2111",6093374.62],["1345",5662639.26],["4122",5142100],["1113",4897885.18],["2324",4119417.89],["3122",3751860.4],["1387",3600413.63],["2141",3193871.86],["2122",2574000],["1112",2415983.81],["4121",1352644],["1386",1349965.98],["2322",1279450],["3111",760652],["1343",531715],["2131",452772.23],["1353",413200],["1385",350239.65],["2139",349361],["4213",291198],["1341",266931],["3121",248000],["2229",217092],["4111",215489.91],["4222",200000],["1342",177995],["2119",170197.39],["2412",133332],["2329",111870.36],["4113",35232],["2310",15900],["1334",13709.7],["1381",10599.29],["3129",9489.9],["1335",2375.47],["2143",313.44]],"economic_revenue_total_czk":282374526.85,"purpose_expenditure":[["6171",90157191.18],["3412",85350902.41],["3113",31051863.95],["3639",22412614.83],["3321",22140351.39],["2219",21218190.12],["4351",11326136.08],["6399",7934960.27],["3722",7925023.5],["2321",7888413.2],["3612",7258668.96],["3111",6776878.46],["5311",6153042.89],["2212",5838832.16],["3369",5434900],["6112",3850020.84],["3421",3592913.5],["3631",3190163.74],["3419",3125000],["3314",2310656.72],["3613",1805810.73],["6409",1787834.8],["6310",1781232.77],["3745",1375940.43],["2221",999940.42],["2292",824769],["2293",755139.2],["5512",521245.24],["3429",499000],["3635",428219],["1032",346992.43],["6320",228891],["6402",217092],["6114",209043.64],["5399",179417.81],["2310",164608.4],["4349",150000],["3741",130885],["3399",130417],["3299",125062],["4371",104380],["3341",92204.98],["4379",90000],["3900",84300],["3349",66361.81],["3742",50000],["1014",40392.7],["3319",35520],["3543",30000],["4344",25800],["5212",24810],["4350",15000],["3632",9500],["3231",5827.36],["3699",1950]],"purpose_expenditure_total_czk":368274311.92}},"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."}}}}