{"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:00304271","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304271","name":"Město Rožnov pod Radhoštěm","short_name":"Rožnov pod Radhoštěm","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":544841},"amounts":{"revenue_approved":561899000,"revenue_adjusted":560124925.45,"revenue_actual":566778272.56,"expense_approved":808640000,"expense_adjusted":813915780.85,"expense_actual":604941670.07,"tax_revenue":415457711,"nontax_revenue":26446903.85,"capital_revenue":3636090,"transfer_revenue":121237567.71,"current_expense":417822981.63,"capital_expense":187118688.44,"budget_balance":-38163397.51,"cash_current":94992809.43,"cash_previous":137709796.86},"ratios":{"revenue_execution":1.01187833,"expense_execution":0.74324848,"balance_to_revenue":-0.06733391,"cash_to_expense":0.15702805,"cash_yoy":-0.3101957,"capital_expense_share":0.30931691,"transfer_revenue_share":0.21390652},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304271/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304271"},"seo":{"slug":"roznov-pod-radhostem","path":"/cz/municipalities/roznov-pod-radhostem/"},"population":{"value":16011,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":561899000,"expenditure_czk":808640000,"financing_czk":246741000,"balance_czk":-246741000},{"stage":"revised","revenue_czk":560124925.45,"expenditure_czk":813915780.85,"financing_czk":253790855.4,"balance_czk":-253790855.4},{"stage":"actual","revenue_czk":566778272.56,"expenditure_czk":604941670.07,"financing_czk":38163397.51,"balance_czk":-38163397.51}],"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",295201000],["5011",114090000],["5169",89674000],["5331",69780000],["5171",31210000],["5031",28259000],["5213",22105000],["6130",20960000],["5901",13195000],["6123",11655000],["6122",11333000],["5222",10950000],["5032",10391000],["5154",7870000],["5329",7818000],["5023",4600000],["5365",4405000],["5137",4198000],["5139",4176000],["5323",4100000],["5161",3800000],["5021",3345000],["5167",3300000],["5141",3200000],["6901",2500000],["5178",2420000],["5153",2240000],["5499",1650000],["6119",1400000],["6202",1400000],["5163",1385000],["5162",1115000],["5339",1060000],["5164",971000],["6111",940000],["5156",880000],["5151",870000],["5166",870000],["5172",800000],["6125",800000],["5194",790000],["5175",655000],["5038",500000],["5903",500000],["6324",500000],["6413",500000],["5364",440000],["5362",425000],["5173",405000],["5179",340000],["5134",335000],["5132",325000],["5123",250000],["5042",230000],["5192",145000],["5363",138000],["5019",130000],["5367",120000],["5909",110000],["5176",105000],["5122",100000],["5168",100000],["5195",100000],["5136",85000],["5321",75000],["5039",65000],["5131",61000],["6142",50000],["5229",40000],["5041",35000],["5492",35000],["5152",15000],["5811",10000],["5142",5000],["5199",5000]],"economic_expenditure_total_czk":808640000,"economic_financing":[["8115",124101000],["8123",120000000],["8905",10000000],["8124",-7360000]],"economic_financing_total_czk":246741000,"economic_revenue":[["1211",162300000],["1121",82600000],["4216",67812000],["1111",65000000],["1511",36000000],["4112",32977000],["4116",23011000],["2212",15870000],["1345",11805000],["1113",10400000],["1361",7460000],["4131",7300000],["1342",5600000],["1387",5500000],["2111",5090000],["1112",4900000],["1122",4400000],["3112",3300000],["2141",2419000],["4213",2000000],["1386",1800000],["1343",600000],["2411",600000],["4111",600000],["1353",550000],["1341",440000],["2412",300000],["4121",265000],["2324",250000],["2321",240000],["2139",200000],["3111",100000],["1334",80000],["1356",50000],["1335",20000],["4129",20000],["2131",10000],["2329",10000],["2229",5000],["2310",5000],["2322",5000],["2328",5000]],"economic_revenue_total_czk":561899000,"purpose_expenditure":[["6171",180802000],["3319",137135000],["2219",129495000],["3722",31670000],["3631",30400000],["3419",29840000],["5311",26309000],["5511",24245000],["2212",21680000],["3113",20450000],["2143",20185000],["3745",19677000],["3639",13722000],["3111",12665000],["3314",12135000],["3421",10860000],["4329",9331000],["3633",6991000],["6112",6898000],["4399",6640000],["3612",6520000],["6409",6480000],["3117",4635000],["6399",4400000],["2292",4215000],["2229",4170000],["3632",3730000],["6310",3480000],["3725",2680000],["3635",2600000],["3119",2540000],["1014",1710000],["3349",1695000],["2333",1400000],["3513",1060000],["5213",605000],["2321",600000],["6114",600000],["3549",570000],["6402",560000],["3512",500000],["6223",450000],["3326",350000],["5212",320000],["2419",300000],["3299",300000],["3716",290000],["3769",290000],["3399",205000],["4349",100000],["1036",55000],["3729",50000],["3733",30000],["5512",20000]],"purpose_expenditure_total_czk":808640000},"revised":{"economic_expenditure":[["6121",292331003.95],["5011",111112795.47],["5169",82964399.01],["5331",74167748],["5171",34589716.3],["5031",29132271.04],["6130",17246812.92],["6202",14453000],["6123",11455171.6],["5032",10617695.58],["5222",10325870],["5213",9364000],["5336",8655281.85],["6122",7989960.49],["5137",7871625.86],["5329",7825300],["5154",7620500],["5139",6526373.41],["5901",5441534.42],["5365",4765157],["5023",4526748],["6901",4464733.02],["5168",4234362.17],["5323",4100000],["5021",3661425.6],["5161",3335962.5],["5167",2464580],["5178",2320000],["5153",2240000],["6351",1888000],["5499",1595900],["5175",1560324.39],["6119",1545000],["5164",1477821],["5194",1465744],["5163",1398200],["6111",1315000],["5339",1208950],["5162",1110877.81],["5166",1006250],["5151",930000],["5172",882080],["5156",880000],["6125",702300],["5141",689666.3],["5362",547129],["5173",531602],["5132",505300],["5038",500000],["5212",500000],["5903",500000],["6324",500000],["6323",400000],["6413",400000],["5134",362000],["5532",345681],["5179",341592],["5366",327569],["5493",291680],["6341",250000],["5042",194700],["5221",175700],["5123",161815],["5364",153607.7],["5363",138500],["5192",135000],["5367",120000],["5136",115287],["5909",110000],["5176",105000],["5122",101000],["5195",100000],["5019",98000],["5131",89300],["5229",60000],["5321",55000],["6142",50000],["5039",45000],["5223",40000],["5041",35000],["5142",25176.46],["5152",15000],["5191",10000],["5811",10000],["5189",5000],["5199",5000]],"economic_expenditure_total_czk":813915780.85,"economic_financing":[["8115",131150855.4],["8123",120000000],["8905",10000000],["8124",-7360000]],"economic_financing_total_czk":253790855.4,"economic_revenue":[["1211",162300000],["1121",82600000],["4216",66374977.39],["1111",65000000],["1511",36000000],["4112",32977100],["4116",20059885.46],["1345",11805000],["1113",10400000],["2212",9920000],["1361",7460000],["4131",6250000],["1342",6200000],["1387",6000000],["4213",4957195],["1112",4900000],["2111",4810000],["1122",4756000],["3112",4081000],["2141",2719000],["1386",2300000],["4122",1290372],["4151",1078681],["1343",600000],["2412",600000],["4222",564500],["1353",550000],["4111",540979],["2321",466625],["2324",452982.22],["1341",440000],["2229",424936.38],["2411",300000],["3111",275000],["4121",265000],["2139",200000],["1334",80000],["1356",50000],["1335",20000],["4129",20000],["2329",10692],["2131",10000],["2310",5000],["2322",5000],["2328",5000]],"economic_revenue_total_czk":560124925.45,"purpose_expenditure":[["6171",178138173.81],["3319",138535550.35],["2219",111109126.98],["3111",33441230.09],["3722",32334578.38],["3631",30875000],["3419",29686000],["3113",26099847],["5311",25779000],["5511",25170048],["2212",22066000],["2143",20136171],["3745",19894651],["3421",12540537.62],["3314",12290000],["4329",9411500],["3639",7832521],["4399",7031641.81],["3633",6987000],["3612",6967000],["6112",6825408],["3117",6434050.4],["6409",5200000],["2229",5161733.02],["6399",4755157],["2292",4302370],["3632",3705000],["3725",2611000],["1014",2548300],["3635",2273330],["3349",1745000],["2333",1600000],["3513",1060000],["6310",972866.3],["3549",821000],["2115",800000],["6223",768681],["5213",605000],["6402",601176.7],["6114",600000],["3512",500000],["3299",486000],["3119",422940],["3716",417000],["3326",375000],["2321",357000],["3719",312000],["2419",300000],["5212",288790],["3769",276000],["3399",205000],["4349",100000],["1036",57000],["3729",42700],["3733",40000],["5512",20000],["6221",701.39]],"purpose_expenditure_total_czk":813915780.85},"actual":{"economic_expenditure":[["6121",137135042.33],["5011",110205396],["5331",74001865],["5169",68905638.47],["5171",30077043.8],["5031",28231049],["6130",16942401.92],["6202",14453000],["6123",11445928.1],["5032",10362716],["5222",10305954],["5213",9363238],["5329",7824205],["5336",7728720.25],["5137",6870322.49],["5154",6162592.85],["5139",4948530.98],["5365",4757957],["5023",4432890],["5168",3833258.64],["5323",3665100],["5021",3213234],["6122",2509280.24],["5161",2417817.04],["6351",1888000],["5167",1746958.9],["5178",1716885.42],["5499",1534650],["6119",1420857],["5163",1313917.23],["5175",1310047.39],["5339",1187811.86],["5164",1148687.79],["5153",1091717.25],["5194",986286.9],["6111",799922.85],["5162",746843.59],["5151",727120.26],["5166",710075.87],["5156",692247.28],["5212",500000],["5141",491007.47],["5038",473262],["5132",437307.47],["5173",425661.51],["6323",400000],["5172",372743.38],["5532",345361.5],["5366",327569],["5362",325216],["5134",303249.79],["5179",279762.3],["5493",270197],["5221",175700],["5042",166677.5],["5364",136607.7],["6125",124256],["5136",84389],["5363",71149.24],["5123",62934.6],["5229",60000],["5321",51000],["5131",41262.03],["5223",40000],["5176",38288],["5019",34276],["5192",25088],["5142",13220.37],["5039",11586],["5152",11082.51],["5367",11080],["5909",10000],["5041",5525],["5811",1000]],"economic_expenditure_total_czk":604941670.07,"economic_financing":[["8118",-59000000],["8117",55000000],["8115",48764223.13],["8124",-7357144],["8901",825584.78],["8902",-69266.4]],"economic_financing_total_czk":38163397.51,"economic_revenue":[["1211",160434289.09],["1121",85874703.97],["1111",64020537.74],["4216",58235206.63],["1511",38493514.37],["4112",32977100],["4116",18494638.92],["1345",12748528.85],["2212",11656556.11],["1113",11352735.92],["1361",9485977],["1122",8285400],["4131",7300000],["2111",7121992.41],["1387",6836339.72],["1342",6787025],["1112",5597943.72],["3112",3416635],["1386",3066415.25],["2141",3033587.22],["4122",1254872],["2324",1209966.09],["4151",1134784.25],["1385",652354.53],["1353",629800],["2119",620882.12],["2412",600000],["2229",593514.74],["2322",565812],["4111",540979],["4222",500000],["1343",457610],["2321",447149.39],["1341",436117],["4121",415200],["4213",364786.91],["2411",300000],["3111",219455],["1334",159269.7],["2139",152746.77],["2226",69683],["1356",52586.12],["1335",39183.6],["1381",25097.97],["2112",23900],["1383",22281.45],["4129",20000],["2131",17579],["2329",15782],["2328",15526],["2310",2227]],"economic_revenue_total_czk":566778272.56,"purpose_expenditure":[["6171",161357244.3],["2219",83039244.22],["3722",30976137.73],["3111",30601220.56],["3419",29568829.71],["3631",29380040.89],["5511",25152802.37],["3113",24899980.38],["5311",21597057.58],["3745",18717028.15],["2143",18190878.31],["3319",18137551.4],["2212",17376342.24],["3314",12289880],["3421",10238969.76],["4329",9098517.32],["4399",6963369.52],["3117",6433788.2],["6112",6302710.04],["3639",6287236.01],["3612",5640107.16],["6399",4755157],["2292",3855392.5],["3633",3644266.82],["3632",3303423.26],["1014",2541869.82],["3725",1757381.25],["3349",1641085.83],["2333",1595698],["3635",1511097.58],["3513",1038861.86],["6310",740135.7],["2115",727030],["6114",552092.47],["3549",534032],["3299",483804],["6402",475256.7],["6223",442591.5],["2229",425691.72],["3119",387199.24],["3326",374070.3],["3716",372592.14],["3719",260999],["2419",260315.77],["2321",248688.4],["3769",232326.48],["5212",221311.28],["4349",100000],["3512",54895.52],["1036",50493],["3729",38209.38],["3733",34740.31],["3399",18251],["6409",10000],["5213",3073],["6221",701.39]],"purpose_expenditure_total_czk":604941670.07}},"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."}}}}