{"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:00301914","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00301914","name":"Obec Rokytnice","short_name":"Rokytnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":517607},"amounts":{"revenue_approved":36376000,"revenue_adjusted":39158054.03,"revenue_actual":43491657.85,"expense_approved":57560000,"expense_adjusted":108124000,"expense_actual":73089404.97,"tax_revenue":33184088.56,"nontax_revenue":5765371.26,"capital_revenue":144,"transfer_revenue":4542054.03,"current_expense":39570171.1,"capital_expense":33519233.87,"budget_balance":-29597747.12,"cash_current":8737085.21,"cash_previous":24887853.97},"ratios":{"revenue_execution":1.11066954,"expense_execution":0.67597763,"balance_to_revenue":-0.68053849,"cash_to_expense":0.1195397,"cash_yoy":-0.6489418,"capital_expense_share":0.45860592,"transfer_revenue_share":0.10443506},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00301914/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00301914"},"seo":{"slug":"rokytnice","path":"/cz/municipalities/rokytnice/"},"population":{"value":1530,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36376000,"expenditure_czk":57560000,"financing_czk":21184000,"balance_czk":-21184000},{"stage":"revised","revenue_czk":39158054.03,"expenditure_czk":108124000,"financing_czk":68965945.97,"balance_czk":-68965945.97},{"stage":"actual","revenue_czk":43491657.85,"expenditure_czk":73089404.97,"financing_czk":29597747.12,"balance_czk":-29597747.12}],"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",22700000],["5171",9657000],["5169",9449000],["5011",2620000],["5023",2150000],["5151",1933000],["5331",1800000],["5154",976000],["5031",905000],["5139",585000],["5162",550000],["5032",460000],["5222",447000],["5365",400000],["5153",345000],["5323",300000],["5901",300000],["6119",300000],["5168",250000],["5021",235000],["5163",187000],["5166",150000],["5137",100000],["5175",98000],["5223",80000],["5492",72000],["5134",70000],["5164",50000],["5167",50000],["5903",50000],["5194",48000],["5339",45000],["5229",40000],["5329",40000],["5156",35000],["5179",15000],["5038",12000],["5321",12000],["5192",10000],["5364",10000],["5161",8000],["5136",6000],["5173",5000],["5362",5000]],"economic_expenditure_total_czk":57560000,"economic_financing":[["8115",16184000],["8117",5000000]],"economic_financing_total_czk":21184000,"economic_revenue":[["1211",13500000],["1121",6500000],["1111",4800000],["2111",3051000],["4112",1760000],["1511",1600000],["1113",1150000],["1345",910000],["2132",845000],["2141",650000],["1122",300000],["2324",300000],["1112",280000],["2420",200000],["1386",120000],["2131",100000],["1381",75000],["1343",60000],["1387",60000],["2142",50000],["1341",30000],["1334",20000],["1361",15000]],"economic_revenue_total_czk":36376000,"purpose_expenditure":[["3117",12500000],["2321",10000000],["6171",5800000],["5512",5600000],["3111",5500000],["3639",3000000],["6112",2600000],["3745",2500000],["3722",1500000],["2212",1100000],["3613",1000000],["3631",1000000],["2219",800000],["2419",800000],["3412",800000],["6399",400000],["1032",300000],["2292",300000],["3635",300000],["3419",250000],["2341",200000],["3721",160000],["3399",150000],["3632",150000],["3793",100000],["3330",80000],["4359",80000],["6310",80000],["6320",80000],["3314",75000],["3612",60000],["3341",50000],["3429",50000],["5213",50000],["3421",30000],["4357",30000],["1014",25000],["1039",25000],["3723",20000],["6402",10000],["3319",5000]],"purpose_expenditure_total_czk":57560000},"revised":{"economic_expenditure":[["6121",65939000],["5169",13818000],["5171",9144906.1],["5011",2888000],["5023",2219000],["5151",1955000],["5331",1900000],["5154",1380000],["5031",961000],["5139",881000],["5336",841093.9],["5137",803000],["5222",572000],["5162",557000],["5032",461000],["5365",406000],["5153",404000],["5164",368000],["5323",301000],["5901",300000],["6119",300000],["5168",265000],["5021",250000],["5163",220000],["5175",126000],["5166",125000],["5141",100000],["5329",95000],["5167",82000],["5223",80000],["5194",61000],["5339",46000],["5172",45000],["5903",40000],["5156",28000],["5492",28000],["5192",20000],["5136",19000],["5179",17000],["5229",15000],["5038",13000],["5173",12000],["5321",12000],["5364",10000],["5161",8000],["5362",5000],["5029",3000]],"economic_expenditure_total_czk":108124000,"economic_financing":[["8123",42000000],["8115",21965945.97],["8117",5000000]],"economic_financing_total_czk":68965945.97,"economic_revenue":[["1211",13500000],["1121",6500000],["1111",4800000],["2111",3051000],["4112",1724900],["4216",1638193.58],["1511",1600000],["1113",1150000],["4116",1136460.45],["1345",910000],["2132",845000],["2141",650000],["1122",300000],["2324",300000],["1112",280000],["2420",200000],["1386",120000],["2131",100000],["1381",75000],["1343",60000],["1387",60000],["2142",50000],["4111",32500],["1341",30000],["1334",20000],["1361",15000],["4122",10000]],"economic_revenue_total_czk":39158054.03,"purpose_expenditure":[["3111",47000000],["6171",16144000],["2321",9608906.1],["2341",7300000],["3117",4441093.9],["3639",3552000],["6112",2695000],["3745",2500000],["2219",2435000],["3613",2222000],["3631",1900000],["3722",1790000],["2419",939000],["3412",800000],["1032",626000],["5512",600000],["6399",400000],["2212",360000],["2292",301000],["3419",301000],["3635",300000],["6310",200000],["3632",180000],["3721",160000],["3399",150000],["3612",110000],["1039",100000],["3793",100000],["3314",95000],["6320",90000],["3326",85000],["4359",82000],["3330",80000],["3341",80000],["6114",63000],["3322",52000],["3429",50000],["3729",50000],["5213",50000],["1014",37000],["3421",30000],["4357",30000],["3723",20000],["6402",10000],["3319",5000]],"purpose_expenditure_total_czk":108124000},"actual":{"economic_expenditure":[["6121",33288123.87],["5169",12625019.53],["5171",8976371.38],["5011",2885994],["5023",2218067],["5151",1940349],["5331",1900000],["5154",1191169.82],["5031",944775],["5336",841093.9],["5137",788306.33],["5139",651400.09],["5162",555487.1],["5222",541700],["5032",457897],["5365",438660],["5153",380237.49],["5323",300158.2],["5164",290279],["5168",263913.77],["6119",231110],["5021",213993],["5163",210627.02],["5362",132658],["5175",115481.56],["5166",102444],["5329",93549],["5141",89962.03],["5223",80000],["5167",76581],["5194",49747.88],["5172",44528],["5339",25700],["5156",23435.72],["5492",19870],["5192",17690],["5136",17359],["5179",16312.33],["5038",12862],["5321",12000],["5173",6110.95],["5364",5853],["5161",5007],["5229",4527],["5029",2994]],"economic_expenditure_total_czk":73089404.97,"economic_financing":[["8123",12446978.36],["8115",11150768.76],["8117",5000000],["8901",1000000]],"economic_financing_total_czk":29597747.12,"economic_revenue":[["1211",14569233.85],["1121",7808028.5],["1111",5386986.18],["2111",3242155.52],["1511",1937648.09],["4112",1724900],["4216",1638193.58],["4116",1136460.45],["2132",1076224],["1113",1031391.24],["1345",981088],["1112",508814.36],["1122",433860],["2324",337953],["2131",312254],["2141",309098.74],["1386",284435.53],["2420",200000],["2119",177370],["1387",111482.68],["2112",77200],["1334",57003.59],["2142",33116],["4111",32500],["1341",31560],["1343",22900],["1361",17440],["4122",10000],["1381",2216.54],["3113",144]],"economic_revenue_total_czk":43491657.85,"purpose_expenditure":[["3111",16376772.05],["6171",16067172.26],["2321",9172855.37],["2341",6115867.23],["3117",4153604.4],["3639",3259934.45],["6112",2673309.95],["2219",2425285.55],["3613",2203220.83],["3745",1882663.02],["3722",1617022.55],["3631",1392728.59],["2419",917332.8],["1032",616230.83],["5512",573840.43],["6399",566468],["3412",542377.12],["2292",300158.2],["3419",295368],["3635",231110],["6310",184373.05],["3632",154593.47],["3721",144523],["2212",132413.42],["3399",129358],["1039",100000],["3793",98010],["6320",88113],["4359",81118],["3330",80000],["3341",78149.67],["3326",76410.3],["3314",72693.25],["3612",61255.42],["6114",59806.8],["3322",51375],["3729",40000],["1014",35119.04],["4357",10000],["3421",7378],["5213",6655],["6402",5853],["3319",5000],["3723",3885.92]],"purpose_expenditure_total_czk":73089404.97}},"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."}}}}