{"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:00639966","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00639966","name":"Obec Roztoky","short_name":"Roztoky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":598526},"amounts":{"revenue_approved":26028500,"revenue_adjusted":28809596,"revenue_actual":30584992.46,"expense_approved":47191100,"expense_adjusted":52972196,"expense_actual":39268888.87,"tax_revenue":26064834.09,"nontax_revenue":1870486.37,"capital_revenue":107700,"transfer_revenue":2541972,"current_expense":17538060.7,"capital_expense":21730828.17,"budget_balance":-8683896.41,"cash_current":28799358.21,"cash_previous":37483254.62},"ratios":{"revenue_execution":1.06162518,"expense_execution":0.74131133,"balance_to_revenue":-0.28392671,"cash_to_expense":0.73338867,"cash_yoy":-0.23167402,"capital_expense_share":0.55338536,"transfer_revenue_share":0.08311174},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00639966/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00639966"},"seo":{"slug":"roztoky-00639966","path":"/cz/municipalities/roztoky-00639966/"},"population":{"value":1017,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26028500,"expenditure_czk":47191100,"financing_czk":21162600,"balance_czk":-21162600},{"stage":"revised","revenue_czk":28809596,"expenditure_czk":52972196,"financing_czk":24162600,"balance_czk":-24162600},{"stage":"actual","revenue_czk":30584992.46,"expenditure_czk":39268888.87,"financing_czk":8683896.41,"balance_czk":-8683896.41}],"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",23900000],["5171",5370000],["5169",3325000],["5011",2300000],["5154",1570000],["5023",1500000],["5152",920000],["6122",900000],["5031",835000],["5137",820000],["5331",660000],["5222",530000],["6130",500000],["5021",489000],["5032",412000],["6119",400000],["5329",330000],["5159",300000],["5139",290000],["5221",230000],["5163",225000],["5175",217000],["5365",180000],["5156",160000],["5151",141000],["5168",105000],["5903",100000],["5492",80000],["5194",70000],["5132",50000],["5162",50000],["5166",50000],["5172",30000],["5179",23100],["5167",20000],["5136",18000],["5019",15000],["5038",10000],["5039",10000],["5161",10000],["5173",10000],["5164",8000],["5041",5000],["5229",5000],["5321",5000],["5362",5000],["5165",4000],["5192",3000],["5133",1000]],"economic_expenditure_total_czk":47191100,"economic_financing":[["8115",21162600]],"economic_financing_total_czk":21162600,"economic_revenue":[["1211",10800000],["1121",5500000],["1111",3900000],["1511",2000000],["2132",760000],["1113",700000],["1345",600000],["2141",401500],["1112",300000],["2329",190000],["1122",180000],["2111",171000],["4121",120000],["1386",100000],["2324",60000],["2131",51000],["1381",50000],["1387",50000],["1342",40000],["1361",25000],["1341",20000],["1343",10000]],"economic_revenue_total_czk":26028500,"purpose_expenditure":[["3419",15975000],["6171",8145000],["3745",4970000],["3412",3500000],["6112",1979000],["3722",1809000],["5512",1248100],["3631",1050000],["2142",1035000],["2212",1030000],["3632",1006000],["2219",900000],["3113",660000],["3421",520000],["3639",500000],["3635",400000],["3399",342000],["2292",300000],["3429",290000],["3634",250000],["4223",240000],["4351",200000],["6399",180000],["2310",147000],["3314",116000],["5213",100000],["3612",85000],["2321",50000],["3111",50000],["4359",50000],["6409",50000],["2141",8000],["4379",5000],["6310",1000]],"purpose_expenditure_total_czk":47191100},"revised":{"economic_expenditure":[["6121",27115300],["5171",6176500],["5169",3447918],["5011",2304600],["5154",1513500],["5023",1500000],["6122",1180000],["5152",956000],["5137",847593],["5021",837935],["5031",812300],["5336",765865],["5331",660000],["5222",530000],["6130",500000],["5032",406000],["6119",400000],["5139",367100],["5159",318000],["5329",310000],["5156",241600],["5163",206000],["5221",180000],["5365",180000],["5175",167830],["5901",154394],["5151",153500],["5168",100000],["5903",100000],["5492",80000],["5194",70000],["5162",68000],["5166",50000],["5132",46800],["5366",39462],["5172",30000],["5179",23100],["5167",20650],["5136",18100],["5164",13700],["5019",11982],["5173",10582],["5038",10000],["5161",9214],["5192",8000],["5039",5671],["5041",5000],["5229",5000],["5321",5000],["5362",5000],["5165",4000],["5133",1000]],"economic_expenditure_total_czk":52972196,"economic_financing":[["8115",24162600]],"economic_financing_total_czk":24162600,"economic_revenue":[["1211",10800000],["1121",5500000],["1111",3900000],["1511",2000000],["4112",1293500],["4116",965997],["2132",760000],["1113",700000],["1345",600000],["2141",401500],["1112",300000],["2324",230000],["2329",190000],["1122",180000],["2111",171000],["4122",158868],["4121",120000],["1386",100000],["3111",75000],["4113",51394],["2131",51000],["1381",50000],["1387",50000],["1342",40000],["2229",39462],["4111",26875],["1361",25000],["1341",20000],["1343",10000]],"economic_revenue_total_czk":28809596,"purpose_expenditure":[["3419",17150000],["6171",8414694],["3412",5350000],["3745",5240000],["3113",2485865],["6112",1979000],["3722",1845000],["5512",1760300],["2219",1050000],["2142",1035000],["2212",1030000],["3631",1014000],["2321",570000],["3421",520000],["3639",500000],["3635",400000],["3399",342000],["3429",290000],["2292",280000],["3634",250000],["3632",206000],["4223",200000],["6399",180000],["4351",150000],["2310",147000],["3314",116000],["4359",102000],["5213",100000],["3612",85000],["3111",50000],["6409",50000],["6402",39462],["6114",26875],["2141",8000],["4379",5000],["6310",1000]],"purpose_expenditure_total_czk":52972196},"actual":{"economic_expenditure":[["6121",20240238.22],["5171",3392813.87],["5169",2778447.79],["5011",2077327],["5023",1266961],["6122",1128487.95],["5154",927854.2],["5152",894532.62],["5021",793104],["5031",779681],["5336",765865],["5331",660000],["5222",380000],["6119",362102],["5139",338556.05],["5159",317811.99],["5032",314201],["5137",305639.09],["5329",250580],["5163",194073.6],["5156",161547.87],["5221",145000],["5151",139648],["5365",117390],["5175",110467.67],["5168",94007.42],["5162",67277.06],["5492",44380],["5194",41976.59],["5166",33500],["5172",20733.55],["5136",17267],["5179",16463.02],["5164",13620],["5366",13300],["5167",11736],["5132",10205.31],["5038",9286],["5192",6768],["5161",4324],["5362",3440],["5165",3360],["5041",3272],["5173",3257],["5229",3000],["5019",2903],["5321",1500],["5039",983]],"economic_expenditure_total_czk":39268888.87,"economic_financing":[["8115",8683896.41]],"economic_financing_total_czk":8683896.41,"economic_revenue":[["1211",10790634.29],["1121",5777784.58],["1111",4062930.1],["1511",3024188.47],["4112",1293500],["4116",965997],["1113",763660.45],["2132",721630],["1345",708564],["1112",376604.05],["2329",279753],["2324",263365.8],["2141",259174.97],["2111",232166],["1386",210504.74],["4122",132706],["1122",117390],["1387",82501.29],["3111",74600],["4121",71500],["2229",60079],["1342",53925],["4113",51394],["2131",51317.6],["1343",38950],["3113",33100],["1361",32120],["4111",26875],["1341",18287],["1335",4459.2],["2212",3000],["1381",1675.42],["1334",655.5]],"economic_revenue_total_czk":30584992.46,"purpose_expenditure":[["3419",16865790.61],["6171",5263916.22],["3745",5089854.37],["3113",2465790.4],["3722",1842168.27],["6112",1643035.82],["5512",1533100.43],["3631",675407.14],["2212",658730.71],["2219",604459],["2321",556739.45],["3635",362102],["3399",266215.17],["2292",230120],["2310",134114.26],["3412",122539.4],["6399",117390],["4351",117000],["3429",115000],["3314",111640],["3634",107646],["2142",94066],["4359",89030],["3421",60561],["3612",56550],["6409",33823.02],["6114",26875],["6402",13300],["2141",8000],["4379",3000],["6310",557.6],["3632",367]],"purpose_expenditure_total_czk":39268888.87}},"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."}}}}