{"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:00509434","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509434","name":"Obec Rokytovec","short_name":"Rokytovec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":571148},"amounts":{"revenue_approved":5535512,"revenue_adjusted":9254974.5,"revenue_actual":9553641.61,"expense_approved":5535512,"expense_adjusted":6499175.93,"expense_actual":5043415.01,"tax_revenue":4886122.68,"nontax_revenue":870387.08,"capital_revenue":0,"transfer_revenue":3797131.85,"current_expense":4712142.01,"capital_expense":331273,"budget_balance":4510226.6,"cash_current":7143142.62,"cash_previous":3032766.02},"ratios":{"revenue_execution":1.03227098,"expense_execution":0.77600838,"balance_to_revenue":0.47209502,"cash_to_expense":1.41633052,"cash_yoy":1.35532269,"capital_expense_share":0.06568426,"transfer_revenue_share":0.39745387},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509434/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509434"},"seo":{"slug":"rokytovec","path":"/cz/municipalities/rokytovec/"},"population":{"value":180,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5535512,"expenditure_czk":5535512,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":9254974.5,"expenditure_czk":6499175.93,"financing_czk":-2755798.57,"balance_czk":2755798.57},{"stage":"actual","revenue_czk":9553641.61,"expenditure_czk":5043415.01,"financing_czk":-4510226.6,"balance_czk":4510226.6}],"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",2335000],["5169",764212],["5023",555000],["5154",460000],["5141",260000],["5168",220000],["5019",200000],["5011",197800],["5171",108500],["5021",75000],["5032",70000],["5031",55000],["5139",47000],["5194",30000],["5163",27000],["5321",25500],["5175",25000],["5222",20000],["5151",12500],["5137",11500],["5492",10000],["6122",10000],["5156",8000],["5162",4000],["5161",1000],["5166",1000],["5903",1000],["5136",500],["5172",500],["5909",500]],"economic_expenditure_total_czk":5535512,"economic_financing":[["8115",399850],["8124",-399850]],"economic_financing_total_czk":0,"economic_revenue":[["1211",1700000],["1511",900000],["1121",850000],["1111",585000],["2119",400000],["2132",255012],["1113",145000],["1345",130000],["1122",125000],["2324",84000],["2111",76000],["2131",67000],["4112",55000],["1112",40000],["2141",30000],["4121",30000],["1386",18000],["2142",18000],["1387",9000],["1381",8000],["3111",5000],["1341",4000],["1342",500],["1361",500],["2112",500]],"economic_revenue_total_czk":5535512,"purpose_expenditure":[["3631",1355000],["2212",940000],["2321",863500],["6112",805000],["6171",435212],["3722",300000],["3745",286300],["3723",180000],["3399",85000],["3612",76000],["3613",55000],["3632",31000],["5512",25000],["6320",24000],["1099",20000],["3421",10000],["3721",10000],["5311",10000],["3412",8000],["2341",6000],["3341",6000],["6310",2500],["5213",1000],["2219",500],["3515",500]],"purpose_expenditure_total_czk":5535512},"revised":{"economic_expenditure":[["6121",1431870],["5171",1138724],["5169",1004416.53],["5023",568942],["5154",500000],["5141",260000],["5011",257800],["5168",220000],["5019",207504],["5137",151696],["5365",132090],["5021",123048],["5032",102928],["5039",70099],["5031",66694],["5139",52582],["5194",30000],["5163",28000],["5175",26134],["5321",25500],["5222",20000],["5362",20000],["5151",12500],["5192",10198.4],["5492",10000],["6122",10000],["5156",8000],["5162",4000],["5038",1000],["5161",1000],["5166",1000],["5903",1000],["5173",950],["5136",500],["5172",500],["5909",500]],"economic_expenditure_total_czk":6499175.93,"economic_financing":[["8118",-18000000],["8117",15000000],["8115",644051.43],["8124",-399850]],"economic_financing_total_czk":-2755798.57,"economic_revenue":[["4216",3377170.57],["1211",1700000],["1511",900000],["1121",850000],["1111",585000],["2119",400000],["2132",252112],["4222",200000],["1113",145000],["1345",130000],["1122",125000],["4116",118200.96],["2111",89858.97],["2324",84000],["2131",67000],["4112",56000],["1112",40000],["2141",30000],["4121",30000],["1386",18000],["2142",18000],["4111",12132],["1387",9000],["1381",8000],["3111",5000],["1341",4000],["1342",500],["1361",500],["2112",500]],"economic_revenue_total_czk":9254974.5,"purpose_expenditure":[["3631",1204590],["2321",1174518],["6112",926999],["2212",620000],["6171",580410.4],["3613",425000],["3745",378621],["3722",300000],["3723",201741.53],["6399",152090],["2341",124580],["3612",123682],["3399",85000],["3632",31000],["2219",27662],["5512",25000],["6320",24000],["1099",20000],["3341",19150],["6114",12132],["3421",10000],["3721",10000],["5311",10000],["3412",8000],["6310",3500],["5213",1000],["3515",500]],"purpose_expenditure_total_czk":6499175.93},"actual":{"economic_expenditure":[["5171",1072451.25],["5169",1047276.25],["5023",568942],["5154",409130.78],["6121",331273],["5141",246738.9],["5019",207503.21],["5011",198768],["5137",165436.15],["5168",157869.4],["5365",132090],["5021",126197],["5032",113682],["5362",-108110],["5031",78508],["5039",70099],["5139",52684.86],["5151",27615],["5175",25383.5],["5321",25000],["5222",20000],["5163",19563],["5492",16138],["5192",10198.4],["5136",8810.04],["5156",8280],["5194",7782],["5162",1838.27],["5173",950],["5038",946],["5161",371]],"economic_expenditure_total_czk":5043415.01,"economic_financing":[["8118",-18000000],["8117",15000000],["8115",-1110376.6],["8124",-399850]],"economic_financing_total_czk":-4510226.6,"economic_revenue":[["4216",3377170.57],["1211",1783922.16],["1511",1002832.09],["1121",955101.63],["1111",648302.78],["2111",436316.72],["4222",200000],["2132",166332],["1122",132090],["1113",126245.33],["1345",123200],["4116",118200.96],["2141",96750],["2324",92414.36],["1112",62256.43],["2131",60962],["4112",56000],["1386",34796.64],["4121",33628.32],["2142",17612],["1387",13638.05],["4111",12132],["1341",3360],["1381",277.57],["1361",100]],"economic_revenue_total_czk":9553641.61,"purpose_expenditure":[["2321",1147264.89],["6112",926998.21],["2212",619477.85],["6171",578625.22],["3613",400661.79],["3745",376327.7],["3722",271352.46],["3723",195894.53],["3612",122194.75],["2341",118580],["3399",64852],["3631",60273.93],["2219",27162],["5512",25000],["6399",23980],["1099",20000],["3341",18150],["6320",16284],["6114",12132],["3721",8479.68],["3421",4840],["6310",3279],["3632",1457],["3412",148]],"purpose_expenditure_total_czk":5043415.01}},"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."}}}}