{"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:00264334","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264334","name":"Město Roudnice nad Labem","short_name":"Roudnice nad Labem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565555},"amounts":{"revenue_approved":456079476.99,"revenue_adjusted":470313314.37,"revenue_actual":501315860.34,"expense_approved":561733476.99,"expense_adjusted":584397314.37,"expense_actual":511605924.55,"tax_revenue":342137151.71,"nontax_revenue":47332200.37,"capital_revenue":4542814.78,"transfer_revenue":107303693.48,"current_expense":403143184.54,"capital_expense":108462740.01,"budget_balance":-10290064.21,"cash_current":213380205.83,"cash_previous":219105251.77},"ratios":{"revenue_execution":1.06591892,"expense_execution":0.87544195,"balance_to_revenue":-0.02052611,"cash_to_expense":0.41707923,"cash_yoy":-0.0261292,"capital_expense_share":0.21200446,"transfer_revenue_share":0.21404408},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264334/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264334"},"seo":{"slug":"roudnice-nad-labem","path":"/cz/municipalities/roudnice-nad-labem/"},"population":{"value":12580,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":456079476.99,"expenditure_czk":561733476.99,"financing_czk":105654000,"balance_czk":-105654000},{"stage":"revised","revenue_czk":470313314.37,"expenditure_czk":584397314.37,"financing_czk":114084000,"balance_czk":-114084000},{"stage":"actual","revenue_czk":501315860.34,"expenditure_czk":511605924.55,"financing_czk":10290064.21,"balance_czk":-10290064.21}],"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",123032000],["5331",119090000],["5011",86011000],["5169",47130000],["5336",28000000],["5031",22712000],["5221",19026000],["5137",18768476.99],["5222",10490000],["5171",8905000],["5032",8248000],["5901",6000000],["5154",5925000],["5023",4840000],["5152",4085000],["5168",4000000],["6130",4000000],["5499",3990000],["5163",3465000],["5166",3250000],["5139",2642000],["5213",1900000],["6125",1800000],["5167",1523000],["5141",1505000],["6351",1500000],["5223",1472000],["5323",1435000],["5161",1300000],["5162",1248000],["5021",1200000],["5811",1100000],["5179",982000],["6122",950000],["5492",920000],["6119",820000],["6123",800000],["5151",634000],["5194",620000],["5156",585000],["5175",565000],["5365",500000],["5195",420000],["5038",384000],["5173",370000],["5136",367000],["5903",335000],["5172",300000],["6322",300000],["5134",280000],["5362",262000],["5164",234000],["5329",207000],["5363",200000],["5229",174000],["5192",169000],["5153",150000],["5364",150000],["5176",100000],["5132",82000],["5123",80000],["5178",57000],["5019",50000],["5122",40000],["5191",30000],["5909",20000],["5131",3000],["5133",1000]],"economic_expenditure_total_czk":561733476.99,"economic_financing":[["8115",117654000],["8117",50000000],["8118",-50000000],["8124",-12000000]],"economic_financing_total_czk":105654000,"economic_revenue":[["1211",135000000],["1121",63000000],["1111",44000000],["2122",32090000],["4112",32000000],["4116",31063476.99],["4122",28000000],["1511",20000000],["1361",12032000],["1385",12000000],["1113",10000000],["1345",8200000],["4131",8000000],["2324",3790000],["1112",3000000],["1122",3000000],["2111",2230000],["2212",1992000],["1381",1800000],["2141",1403000],["3122",1000000],["1353",500000],["2119",450000],["1343",401000],["1334",300000],["1341",230000],["4121",215000],["1342",200000],["2131",97000],["1359",41000],["2229",17000],["2322",10000],["2460",8000],["2310",5000],["2112",2000],["1335",1000],["2132",1000],["2329",1000]],"economic_revenue_total_czk":456079476.99,"purpose_expenditure":[["6171",124221000],["3639",108810000],["4350",55610000],["3113",48596476.99],["3722",32275000],["2212",29000000],["5512",24067000],["5311",19889000],["2143",19000000],["3231",14200000],["3631",10500000],["3111",9957000],["3419",6600000],["6112",6476000],["3745",6000000],["3421",5815000],["4399",5684000],["3315",3800000],["4359",3482000],["6320",3200000],["3632",3030000],["3314",2940000],["2219",2760000],["2292",2150000],["3322",1497000],["3900",1282000],["4341",1268000],["3599",1185000],["3635",880000],["1036",850000],["3429",780000],["3392",700000],["3319",655000],["6399",500000],["3741",420000],["5213",335000],["3721",302000],["3399",300000],["4339",282000],["6310",258000],["3725",200000],["6409",200000],["1039",175000],["2229",160000],["3412",150000],["6402",150000],["4329",141000],["4351",140000],["3341",125000],["3742",100000],["5273",100000],["3739",80000],["5212",55000],["3326",50000],["3719",50000],["3726",50000],["6149",50000],["2169",40000],["2221",30000],["3636",24000],["2223",20000],["3728",20000],["3729",20000],["3733",20000],["3749",15000],["3522",6000],["4379",5000],["3744",1000]],"purpose_expenditure_total_czk":561733476.99},"revised":{"economic_expenditure":[["6121",127271991.42],["5331",119811000],["5011",78271876.33],["5169",47694695],["5336",37119184.69],["5031",21971827.13],["5221",19175000],["5171",10687021],["5137",9955031.9],["5222",8715000],["5032",8018665.93],["5179",7249000],["6122",7145411.67],["5154",5931000],["5023",4747000],["5364",4665981],["6341",4587000],["5168",4555080],["5499",4490000],["5901",3813684.41],["5166",3585178],["5163",3565000],["5152",3270000],["5139",2939860],["5223",2303000],["5213",2179000],["6125",1789552],["5492",1597000],["5021",1538800],["5141",1505000],["6351",1500000],["5167",1490000],["5323",1435000],["5161",1419000],["5172",1234988],["5162",1231500],["5365",1190000],["5811",1100000],["5366",1021639.89],["6130",1000000],["6323",1000000],["6111",973121],["6123",964448],["5194",860000],["6119",820000],["5151",638000],["5156",600277],["5175",571000],["5173",533000],["5195",420000],["5136",397000],["5038",384000],["5123",350000],["5134",316000],["5164",314000],["6322",300000],["5493",291000],["5362",262000],["5903",243700],["5329",207000],["5363",200000],["5132",185800],["5229",156000],["5153",150000],["5192",132000],["5176",100000],["5019",61000],["5178",57000],["5339",47000],["5122",40000],["5191",30000],["5909",20000],["5131",3000],["5133",1000]],"economic_expenditure_total_czk":584397314.37,"economic_financing":[["8115",126084000],["8117",50000000],["8118",-50000000],["8124",-12000000]],"economic_financing_total_czk":114084000,"economic_revenue":[["1211",135000000],["1121",63000000],["1111",47000000],["4112",32870200],["4116",31457787.88],["4122",30071288.73],["2122",25038000],["1511",20000000],["1361",12047000],["4216",11674095.97],["1113",10000000],["1387",9000000],["1345",8200000],["3122",5019000],["1386",4072000],["2324",3927000],["2420",3300000],["1112",3000000],["1122",3000000],["2212",2809000],["2111",2279000],["2141",1563000],["2229",1445620.89],["1385",690000],["4121",625820.9],["1353",500000],["2119",450000],["4111",442500],["1343",401000],["1334",300000],["1341",230000],["3111",225000],["1342",200000],["4222",162000],["2321",125000],["2131",97000],["1359",41000],["1381",22000],["2322",10000],["2460",8000],["2310",5000],["2112",2000],["1335",1000],["1382",1000],["2132",1000],["2329",1000]],"economic_revenue_total_czk":470313314.37,"purpose_expenditure":[["6171",123393868.66],["3639",101225178],["4350",55091190],["3113",54510595.73],["3722",32904580],["2212",29857000],["5512",23981354],["5311",20728000],["2143",19000000],["3231",16200000],["3111",14025697.95],["3631",11715849],["3421",10416000],["4399",6510000],["6112",6383000],["3745",6080000],["6402",5687620.89],["3419",5543800],["2219",4664000],["3315",3800000],["4359",3462000],["6320",3200000],["3314",3015000],["3699",2730185.14],["3632",2452000],["3322",2316000],["2292",2150000],["3900",1282000],["4341",1274000],["3599",1206200],["6399",1190000],["3635",911000],["1036",850000],["3429",780000],["3392",700000],["3319",686000],["6114",533800],["3741",420000],["6310",358000],["3721",302000],["4339",282000],["3399",275000],["5213",243700],["3742",218695],["3725",200000],["6409",200000],["3739",180000],["1039",175000],["2229",160000],["3412",150000],["4329",141000],["3341",125000],["4351",85000],["5212",55000],["3326",50000],["3726",50000],["6149",50000],["2169",40000],["2221",30000],["3636",24000],["2223",20000],["3728",20000],["3729",20000],["3733",20000],["3749",18000],["3543",10000],["3522",6000],["3612",5000],["4379",5000],["3719",2000],["3744",1000]],"purpose_expenditure_total_czk":584397314.37},"actual":{"economic_expenditure":[["5331",119811000],["6121",91108465.93],["5011",77159963],["5169",39846437.87],["5336",37119184.69],["5031",21337998.59],["5221",19159000],["5171",8421148.19],["5032",7893276.11],["5137",7659896.59],["5222",7511440],["5179",7057606.52],["6122",5450701.85],["5364",4663681.48],["6341",4587000],["5499",4375451],["5023",4285422],["5168",4280894.07],["5154",3773421.56],["5166",3020616.6],["5163",3003171.48],["5152",2311456.2],["5139",1788045.46],["6125",1782385.98],["5213",1780518.11],["6351",1500000],["5223",1303000],["5492",1295956],["5172",1205613.83],["5323",1192248.39],["5365",1185240],["5141",1121280.67],["5021",1100833],["5167",1050283.48],["5162",1024332.32],["6323",1000000],["6111",973112.25],["5161",903113.82],["6123",881448],["5194",686094.61],["6130",577126],["5366",521639.89],["5175",424601.8],["5156",405780.8],["5151",394797.73],["5173",378378.88],["5136",371573.59],["5038",348991.13],["6119",302500],["6322",300000],["5134",293166.79],["5493",290728],["5329",190020],["5132",180745],["5811",163319],["5229",137000],["5153",136742.41],["5362",135937],["5123",132044.2],["5164",130896.8],["5176",51977.9],["5339",47000],["5178",44975.8],["5192",24500],["5019",6254.18],["5122",2000],["5131",1495],["5133",993]],"economic_expenditure_total_czk":511605924.55,"economic_financing":[["8115",21744604.21],["8124",-11454540]],"economic_financing_total_czk":10290064.21,"economic_revenue":[["1211",134340394.55],["1121",71867869.09],["1111",51623743.88],["4112",32870200],["4116",31457787.88],["1511",31123001.28],["4122",30071288.73],["2122",25038000],["1361",15869105],["4216",11674095.97],["1345",10085954.89],["1113",9504472.58],["1387",6434069.12],["2324",5463649.1],["1112",4685576.68],["3122",4295580.68],["2141",4262683.84],["2212",3684989.5],["2420",3300000],["2111",2991986.92],["1386",2618209.21],["2229",1426720.89],["1122",1185240],["2119",989431.12],["1353",701460],["1385",689681.7],["1343",672690],["4121",625820.9],["4111",442500],["1342",424032],["3111",247234.1],["1341",246052],["4222",162000],["2321",125000],["1334",43446.4],["2322",27262],["1381",21273.89],["2460",12000],["2310",9529],["2329",546],["1382",533.44],["2112",400],["1335",346],["2132",2]],"economic_revenue_total_czk":501315860.34,"purpose_expenditure":[["6171",114264849.8],["3639",87019413.04],["4350",54772739.48],["3113",53331520.2],["3722",29207158.35],["5512",22180865.53],["5311",20575729.45],["2143",19000000],["3111",13757041.96],["3231",13689764.83],["2212",10860489.53],["3421",10146688.26],["3631",7977616.86],["4399",6375449.22],["6112",5536559],["6402",5185321.37],["3419",4354340],["3745",4197975.04],["3315",3800000],["4359",3446763.78],["3314",2966658.31],["6320",2732179],["3632",1926273.3],["2292",1508766.5],["2219",1357947.08],["3322",1290728],["4341",1267696],["3699",1251949.17],["3599",1206200],["6399",1185240],["3900",904407.82],["3429",780000],["3319",517879],["6114",415775.55],["3635",392494.5],["3392",364618.17],["3741",316296.04],["6310",262158.28],["3399",261461],["3725",160099],["3721",144320.65],["2229",110980],["3412",104544],["3341",103835],["4329",94250],["1039",70628.16],["6149",48213.51],["3742",43695],["4351",38300],["3726",27296.04],["2221",22749.77],["3749",18000],["3636",15000],["3543",10000],["3612",4000],["3744",1000]],"purpose_expenditure_total_czk":511605924.55}},"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."}}}}