{"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:00294233","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00294233","name":"Obec Dolní Rožínka","short_name":"Dolní Rožínka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595535},"amounts":{"revenue_approved":20276884,"revenue_adjusted":24487158.52,"revenue_actual":25418430.5,"expense_approved":20276884,"expense_adjusted":26999710,"expense_actual":21797194.73,"tax_revenue":15830080.33,"nontax_revenue":3207251.46,"capital_revenue":2569729.91,"transfer_revenue":3811368.8,"current_expense":19537228.93,"capital_expense":2259965.8,"budget_balance":3621235.77,"cash_current":10927206.79,"cash_previous":7006510.02},"ratios":{"revenue_execution":1.03803103,"expense_execution":0.80731218,"balance_to_revenue":0.14246496,"cash_to_expense":0.50131253,"cash_yoy":0.55957913,"capital_expense_share":0.1036815,"transfer_revenue_share":0.14994509},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00294233/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00294233"},"seo":{"slug":"dolni-rozinka","path":"/cz/municipalities/dolni-rozinka/"},"population":{"value":591,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20276884,"expenditure_czk":20276884,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":24487158.52,"expenditure_czk":26999710,"financing_czk":2512551.48,"balance_czk":-2512551.48},{"stage":"actual","revenue_czk":25418430.5,"expenditure_czk":21797194.73,"financing_czk":-3621235.77,"balance_czk":3621235.77}],"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":[["5331",3130600],["5011",2324500],["6121",2258760],["5169",2225582],["5153",1749914],["5171",1532640],["5023",1125000],["6122",1000000],["5139",734600],["5031",728000],["5154",659950],["5365",400000],["5032",359000],["5137",280000],["5021",229000],["5156",212000],["5362",200000],["5499",155000],["5329",122400],["5194",117000],["5151",104000],["5163",103702],["5162",89036],["5492",84500],["5229",69000],["5168",60000],["5222",41000],["5223",25000],["5221",23000],["5909",20000],["5179",18000],["5167",15500],["5132",13000],["5164",12700],["5038",12000],["5019",10000],["5136",10000],["5175",6500],["5039",5000],["5161",5000],["5321",5000],["5173",1000]],"economic_expenditure_total_czk":20276884,"economic_revenue":[["1211",6300000],["1121",3100000],["3201",2534729],["1111",2300000],["2111",1570720],["2132",1292423],["1511",750000],["1356",401059],["1113",400000],["1122",400000],["1345",330000],["4112",318700],["1112",150000],["1344",100000],["1361",70000],["1386",70000],["1342",50000],["2420",50000],["2324",32053],["1381",20000],["1387",20000],["2131",9000],["1341",6000],["2329",2000],["1343",200]],"economic_revenue_total_czk":20276884,"purpose_expenditure":[["3113",2500000],["6171",2500000],["3745",1800000],["3639",1654587],["2212",1630000],["4351",1510000],["6112",1400000],["2341",1350000],["2310",969960],["3613",900000],["3722",650000],["1032",600000],["6399",600000],["3511",500000],["3421",340000],["3631",300000],["5512",300000],["3399",250000],["3341",80000],["6320",72137],["3726",67000],["3419",45000],["3612",43000],["2219",40000],["3412",40000],["3392",30000],["3543",30000],["3330",25000],["3319",14000],["3314",10000],["3231",9000],["6310",6200],["1019",6000],["3525",5000]],"purpose_expenditure_total_czk":20276884,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5331",3622735.2],["6121",2922120],["5336",2878968.8],["5011",2716500],["5171",2298940],["5169",2156317.2],["5153",1946614],["5023",1265000],["5031",975000],["5139",933630],["6123",901000],["5154",674847],["5365",400000],["5032",394000],["5137",344995],["5499",212000],["5156",211000],["5362",202860],["6125",200000],["6349",184000],["6130",179000],["5151",138260],["5021",136000],["5329",131760],["5163",127547],["5194",117000],["5222",115000],["5492",94500],["5162",89036],["5229",72000],["5168",70000],["6122",45160],["5223",30000],["5172",28894.8],["5221",23000],["5903",20000],["5909",16053],["5167",15500],["5179",14400],["5164",14200],["5132",14012],["5019",13500],["5038",12000],["5136",10000],["5321",8600],["5039",7000],["5175",6500],["5161",5260],["5173",4000],["5363",1000]],"economic_expenditure_total_czk":26999710,"economic_financing":[["8115",2512551.48]],"economic_financing_total_czk":2512551.48,"economic_revenue":[["1211",6300000],["1121",3100000],["3201",2534729],["1111",2300000],["4122",2241000],["2111",1755386],["2132",1334323],["4116",939168.8],["1511",800000],["1113",440000],["1356",401059],["1122",400000],["1345",331600],["4112",318700],["4213",280000],["1112",190000],["2324",184392.72],["1344",167000],["1386",130000],["1361",70000],["1342",50000],["1387",50000],["2420",50000],["3113",35000],["4111",32500],["2321",30000],["2131",9000],["1341",6000],["1343",5300],["2329",2000]],"economic_revenue_total_czk":24487158.52,"purpose_expenditure":[["4351",4144000],["3113",4081704],["6171",2803172],["3639",2338827],["3745",2260000],["6112",1599345],["2212",1463480],["2341",1350000],["2310",978720],["3613",945567],["3511",928400],["3722",657500],["1032",600000],["6399",600000],["3421",500000],["5512",350397],["3631",326000],["3399",300000],["3612",164553],["3341",109000],["6320",73637],["3726",67000],["3419",45000],["2219",40000],["3412",40000],["2143",34008],["6114",32500],["3392",30000],["3543",30000],["3330",25000],["5213",20000],["3319",18000],["1019",10000],["3314",10000],["3231",9000],["6310",6900],["3525",5000],["4379",3000]],"purpose_expenditure_total_czk":26999710},"actual":{"economic_expenditure":[["5331",3572735.2],["5336",2878968.8],["5011",2705167.07],["5171",1837371.12],["5169",1419735.18],["5153",1399789],["5023",1249416],["6123",901776.04],["5031",860520],["6121",787041.76],["5139",639410.75],["5154",438198.22],["5032",372558],["5365",339780],["5137",306044.6],["6125",196988],["5499",189082.93],["6349",184000],["5156",156053.87],["6130",145000],["5329",131760],["5163",127262.6],["5151",110271],["5222",110000],["5362",92583],["5194",85707.5],["5492",82556],["5021",70132],["5168",68739],["5229",62000],["5162",52194.13],["6122",45160],["5223",30000],["5172",28894.8],["5221",18000],["5909",16053],["5164",13581.74],["5038",11740],["5132",11042.42],["5179",10800],["5136",9995],["5321",8600],["5019",8293],["5161",3738],["5173",2886],["5039",2806],["5167",1763],["5363",1000]],"economic_expenditure_total_czk":21797194.73,"economic_financing":[["8115",-3920696.77],["8117",3000000],["8118",-3000000],["8901",299461]],"economic_financing_total_czk":-3621235.77,"economic_revenue":[["1211",6462771.24],["1121",3457744.8],["1111",2608297.94],["3201",2534729.91],["4122",2241000],["2111",1502569.74],["2132",1431944],["1511",1083499.18],["4116",939168.8],["1113",457252.3],["1356",401059.38],["1122",339780],["1345",336151],["4112",318700],["4213",280000],["1112",225428.46],["1344",166926],["2324",158328.72],["1386",125971.72],["1361",61500],["2420",50000],["1387",49376.64],["1342",41840],["3113",35000],["4111",32500],["2321",30000],["2141",24375],["2131",7382],["1341",5940],["1343",5500],["2329",2652],["1381",1021.05],["1382",20.62]],"economic_revenue_total_czk":25418430.5,"purpose_expenditure":[["4351",4088605.5],["3113",4046185.3],["6171",2547906.2],["3745",2137525.77],["3639",2021654.54],["6112",1576443.38],["2212",983302.34],["3722",653095.22],["3511",650570.18],["6399",429503],["3421",413378.76],["3613",370414.95],["1032",344524],["3399",260043.78],["2310",253960],["5512",223062.54],["3631",181923.24],["3612",141553],["3341",94745.51],["6320",73504],["3726",63281.67],["3419",45000],["2143",34008],["3392",30000],["3330",25000],["6114",21863],["3543",19000],["2219",18440.25],["3319",14000],["1019",10000],["3314",9995],["6310",6705.6],["3525",5000],["4379",3000]],"purpose_expenditure_total_czk":21797194.73}},"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."}}}}