{"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:00290360","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00290360","name":"Městys Rokytnice nad Rokytnou","short_name":"Rokytnice nad Rokytnou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":591611},"amounts":{"revenue_approved":48118612,"revenue_adjusted":49925914.6,"revenue_actual":23671925.2,"expense_approved":54036710,"expense_adjusted":56567540.43,"expense_actual":25778259.72,"tax_revenue":18410985.8,"nontax_revenue":1462668.45,"capital_revenue":152650,"transfer_revenue":3645620.95,"current_expense":14337740.25,"capital_expense":11440519.47,"budget_balance":-2106334.52,"cash_current":11852323.01,"cash_previous":15961945.11},"ratios":{"revenue_execution":0.47414104,"expense_execution":0.45570763,"balance_to_revenue":-0.08898028,"cash_to_expense":0.4597798,"cash_yoy":-0.25746374,"capital_expense_share":0.44380496,"transfer_revenue_share":0.1540061},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00290360/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00290360"},"seo":{"slug":"rokytnice-nad-rokytnou","path":"/cz/municipalities/rokytnice-nad-rokytnou/"},"population":{"value":840,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":48118612,"expenditure_czk":54036710,"financing_czk":5918098,"balance_czk":-5918098},{"stage":"revised","revenue_czk":49925914.6,"expenditure_czk":56567540.43,"financing_czk":6641625.83,"balance_czk":-6641625.83},{"stage":"actual","revenue_czk":23671925.2,"expenditure_czk":25778259.72,"financing_czk":2106334.52,"balance_czk":-2106334.52}],"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",38660000],["5169",2810000],["5011",2550000],["5171",1577000],["6130",1524750],["5331",1420000],["5023",996696],["5031",830184],["5139",437000],["5141",370000],["5032",319200],["5154",305000],["5137",285000],["5222",255000],["5151",193000],["5155",180000],["5499",150000],["5156",130000],["5021",119000],["5168",100000],["5365",100000],["6125",100000],["5163",87600],["5329",70890],["5153",62000],["5194",60000],["5132",50000],["6119",50000],["5175",40000],["5167",37000],["5164",36000],["5166",35000],["5136",25000],["5162",16000],["5038",12000],["5161",10000],["5339",10000],["5221",8390],["5019",5000],["5134",5000],["5492",5000]],"economic_expenditure_total_czk":54036710,"economic_financing":[["8115",8118058],["8124",-2199960]],"economic_financing_total_czk":5918098,"economic_revenue":[["3111",24200000],["1211",8200000],["1121",4100000],["4213",4000000],["1111",3000000],["1511",1180000],["1345",664900],["1113",520000],["2111",333000],["2132",302212],["4112",283900],["1112",250000],["4116",224000],["2141",200000],["2131",165000],["4122",150000],["1386",138000],["1122",100000],["1387",69000],["1361",18000],["1341",12600],["1334",5000],["1343",3000]],"economic_revenue_total_czk":48118612,"purpose_expenditure":[["3639",22714840],["5512",8192600],["6171",5352600],["2219",4660000],["3113",2420000],["2321",2170000],["3745",1648300],["3631",1502000],["6112",1294180],["3722",654170],["3632",645000],["3723",430000],["3412",315000],["2212",300000],["3729",250000],["3326",227000],["2221",200000],["3399",185000],["1031",150000],["5311",100000],["6399",100000],["2310",75020],["6320",70000],["3314",66000],["3111",60000],["2143",50000],["3635",50000],["3341",35000],["3612",25000],["3319",20000],["3721",20000],["3726",20000],["3419",15000],["3522",10000],["6310",10000]],"purpose_expenditure_total_czk":54036710},"revised":{"economic_expenditure":[["6121",37308800],["5169",3750778.5],["5011",2570000],["5171",2498628.98],["6130",1576750],["5331",1420000],["5023",1043696],["5031",845684],["5336",661751.95],["5137",582900],["5139",535641],["5222",457297],["5141",370000],["5154",368000],["5032",325500],["6123",210000],["5151",193300],["5155",180000],["5499",161276],["5021",140042],["5156",130000],["5365",120000],["5168",118066],["6125",115000],["5194",112000],["5163",101400],["5329",70890],["5339",70000],["5153",68000],["5132",50000],["6119",50000],["5175",47000],["6122",44200],["5166",44000],["5167",37000],["5164",36000],["5136",25500],["5492",25000],["5019",17000],["5162",16000],["5173",15000],["5038",12000],["5161",10000],["5229",10000],["5221",8390],["5134",5000],["5903",5000],["5362",3049],["5363",2000]],"economic_expenditure_total_czk":56567540.43,"economic_financing":[["8115",8841585.83],["8124",-2199960]],"economic_financing_total_czk":6641625.83,"economic_revenue":[["3111",24200000],["1211",8200000],["1121",4280000],["4213",4000000],["1111",3000000],["1511",1180000],["4116",1064751.95],["2111",758000],["1345",678900],["1113",520000],["2132",302212],["4112",283900],["4122",268000],["1112",250000],["2131",235000],["2141",200000],["1386",150000],["1122",100000],["2310",70000],["1387",69000],["4111",32500],["3113",28000],["1361",18000],["1341",12600],["2119",11700],["1334",5000],["2324",4027.65],["1343",3000],["1381",1275],["1382",48]],"economic_revenue_total_czk":49925914.6,"purpose_expenditure":[["3639",22766840],["6171",7337100],["5512",6591300],["2219",3495128.98],["3113",2731751.95],["2321",2320000],["3412",1724300],["3745",1648300],["6112",1358180],["2212",1061000],["3631",886000],["3632",791800],["3722",654170],["3723",536000],["3399",336000],["3729",300000],["1031",263000],["2310",238020],["3326",227500],["2221",200000],["3633",146000],["3419",120000],["5311",115000],["6399",103049],["3314",93700],["6320",83000],["3111",60000],["4345",60000],["2143",50000],["3635",50000],["3341",35000],["3900",30000],["6114",27270.5],["3612",26700],["3319",20000],["3721",20000],["3726",20000],["1070",15630],["6310",10800],["3522",10000],["5213",5000]],"purpose_expenditure_total_czk":56567540.43},"actual":{"economic_expenditure":[["6121",9496783.47],["5169",2575809.58],["5011",2276470],["5171",2074961.18],["6130",1575473],["5331",1420000],["5023",1043314],["5031",767494],["5336",661751.95],["5137",401304.15],["5139",329550.13],["5141",329500.64],["5032",296444],["5154",295728.75],["5365",295390],["6123",210000],["5222",206227],["5151",172527.93],["5499",161227],["5168",117728.17],["6125",114063],["5194",111332.34],["5163",100694],["5155",95291],["5156",76817.68],["5021",72752],["5329",70890],["5339",70000],["5153",65143.34],["5175",46659.62],["6122",44200],["5166",39530],["5164",31348.68],["5136",20939],["5492",20000],["5162",13778.79],["5167",13125],["5019",12959.32],["5173",11723],["5229",10000],["5038",9649],["5221",8350],["5161",5231],["5362",3049],["5363",2000],["5134",1049]],"economic_expenditure_total_czk":25778259.72,"economic_financing":[["8117",11196672.42],["8118",-11000000],["8115",4109622.1],["8124",-2199960]],"economic_financing_total_czk":2106334.52,"economic_revenue":[["1211",8004841.95],["1121",4281107.22],["1111",2939491.31],["4213",1960214],["1511",1110802],["4116",1065266.95],["2111",795989],["1345",681800],["1113",566280.43],["4122",303740],["2131",297735],["1122",285390],["4112",283900],["1112",279137.52],["2132",277007],["1386",155954.21],["3111",124650],["2310",70000],["1387",61136.32],["4111",32500],["3113",28000],["1361",18530],["2119",17500],["1341",12300],["1334",10390.5],["2324",4027.65],["1343",2500],["1381",1275.62],["2141",409.8],["1382",48.72]],"economic_revenue_total_czk":23671925.2,"purpose_expenditure":[["6171",6454742.88],["2219",2792407.76],["3113",2531942.86],["3639",2222344.5],["2321",2123721.87],["3412",1614921.63],["6112",1346549.62],["2212",996619.43],["3631",819141.49],["3632",676473.78],["3722",578960.31],["3745",533977.97],["3723",376467.31],["3399",324157.61],["3729",298655.01],["5512",295854.29],["6399",288439],["1031",261917],["2310",230785.15],["3326",227480],["3633",145200],["5311",114063],["3419",109120],["3314",87401.57],["6320",82396],["4345",60000],["3900",30000],["3111",29855.22],["6114",27270.5],["3341",23567.57],["3721",17461.06],["1070",15630],["6310",10768],["3522",10000],["3319",8000],["2143",7381],["3612",4586.33]],"purpose_expenditure_total_czk":25778259.72}},"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."}}}}