{"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:00275301","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275301","name":"Město Rokytnice v Orlických horách","short_name":"Rokytnice v Orlických horách","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576701},"amounts":{"revenue_approved":60008835,"revenue_adjusted":86316896.85,"revenue_actual":91059305.63,"expense_approved":85053475,"expense_adjusted":90931925.57,"expense_actual":72020705.74,"tax_revenue":53226281.16,"nontax_revenue":8597227.06,"capital_revenue":18180575,"transfer_revenue":11055222.41,"current_expense":55004552.18,"capital_expense":17016153.56,"budget_balance":19038599.89,"cash_current":46807652.66,"cash_previous":35012103.94},"ratios":{"revenue_execution":1.05494184,"expense_execution":0.79202882,"balance_to_revenue":0.20907912,"cash_to_expense":0.64991938,"cash_yoy":0.33689917,"capital_expense_share":0.23626752,"transfer_revenue_share":0.12140684},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275301/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275301"},"seo":{"slug":"rokytnice-v-orlickych-horach","path":"/cz/municipalities/rokytnice-v-orlickych-horach/"},"population":{"value":2101,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":60008835,"expenditure_czk":85053475,"financing_czk":25044640,"balance_czk":-25044640},{"stage":"revised","revenue_czk":86316896.85,"expenditure_czk":90931925.57,"financing_czk":4615028.72,"balance_czk":-4615028.72},{"stage":"actual","revenue_czk":91059305.63,"expenditure_czk":72020705.74,"financing_czk":-19038599.89,"balance_czk":19038599.89}],"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":[["5011",15294200],["5169",9431286],["6121",8523026],["6901",7500000],["5331",6732000],["5901",5200000],["5171",4595040],["5031",4579200],["5021",2202500],["5032",1692400],["5154",1527000],["6119",1510000],["6123",1395738],["5023",1367500],["5365",1362200],["5222",1312000],["5139",1087000],["6122",1051950],["5164",1031400],["5137",915500],["5138",662000],["5166",600000],["5156",560500],["5163",524814],["5362",517300],["5168",407186],["5132",406600],["5152",385000],["5155",330000],["5162",309500],["5167",247300],["5499",190000],["5223",150000],["5194",129500],["5192",110456],["5161",110000],["5172",100000],["5038",98000],["5151",88600],["5179",87000],["5329",76000],["5123",75000],["5141",74800],["5175",71500],["5195",70000],["5229",52000],["5492",50000],["5136",41500],["5323",40000],["5133",33000],["5364",27879],["5019",20000],["5142",20000],["6127",20000],["5173",18000],["5042",12100],["5321",11000],["5903",10000],["5039",3000],["5153",3000],["5363",1000]],"economic_expenditure_total_czk":85053475,"economic_financing":[["8115",26623220],["8124",-1578580]],"economic_financing_total_czk":25044640,"economic_revenue":[["1211",23000000],["1121",10000000],["1111",6840000],["2111",3039230],["1511",2700000],["4112",2162700],["1122",1740000],["1345",1532000],["1113",1400000],["2112",1076000],["2412",1000000],["2132",993820],["4232",976000],["3202",518000],["1112",500000],["2141",460500],["1386",450000],["2324",424000],["1361",235000],["1387",150000],["1343",145000],["4116",143000],["4222",132145],["2321",117000],["1342",100000],["1341",82000],["2131",49200],["4216",19800],["2310",10000],["1349",5500],["2212",4000],["1334",1500],["2139",1440],["2133",1000]],"economic_revenue_total_czk":60008835,"purpose_expenditure":[["6171",15265764],["3639",14879800],["3113",8318360],["3315",7138755],["4351",4336108],["3636",4000000],["5512",3853638],["2219",2345250],["3722",2279000],["3723",1956100],["6112",1911000],["6399",1860000],["3111",1850360],["2212",1639150],["3612",1455100],["3631",1411000],["2143",1393500],["3399",1361700],["3326",1020000],["3419",900000],["3613",786607],["3314",620400],["3412",516500],["6320",461814],["3745",430800],["2115",430000],["3635",363000],["3349",317500],["3599",254000],["2341",220000],["3511",192390],["2223",150000],["3330",150000],["6409",126000],["3429",122000],["6310",111000],["4399",100000],["5172",80000],["1032",65000],["2310",65000],["3632",60900],["2292",40000],["6402",27879],["2321",27000],["3744",27000],["4319",27000],["3319",26800],["3421",26300],["1014",18000],["2279",14500],["5213",10000],["4339",6000],["2221",3500],["4372",2000]],"purpose_expenditure_total_czk":85053475},"revised":{"economic_expenditure":[["5011",15637332],["6121",12803645.01],["5169",8340716.01],["5331",6732000],["5171",5652045.59],["6901",4628767.81],["5901",4549247.38],["5031",4400629],["5021",2285871],["6123",2233953.1],["5365",1746250],["6119",1664795],["5032",1628600],["6122",1530198.21],["5154",1527000],["5139",1458228.3],["5023",1367500],["5222",1238000],["5164",1082481.3],["5336",1060431.8],["5137",1040970],["5499",995612.5],["6127",700693],["5138",662000],["5166",600000],["5156",561500],["5362",527800],["5163",524814],["5168",407186],["5152",385000],["5162",309500],["5155",300000],["5167",271470],["5132",259768.34],["5223",210000],["5123",146475.82],["5194",131331.34],["5161",127369.6],["5192",110456],["5172",100000],["5038",98000],["5175",89915.4],["5151",88908],["5179",87000],["5329",76000],["5141",74800],["5195",70000],["5339",62000],["5492",50000],["5229",43085.06],["5136",41800],["5323",40000],["5364",27879],["5019",20000],["5142",20000],["6129",19800],["5173",18000],["5042",12100],["5221",12000],["5321",11000],["5493",10000],["5903",10000],["5039",3000],["5133",3000],["5153",3000],["5363",1000]],"economic_expenditure_total_czk":90931925.57,"economic_financing":[["8115",6193608.72],["8124",-1578580]],"economic_financing_total_czk":4615028.72,"economic_revenue":[["1211",23000000],["3112",16982261],["1121",10000000],["1111",6840000],["4216",4510389.15],["2111",3099730],["1511",2700000],["4116",2300724.26],["4112",2162700],["1122",1744050],["1345",1532000],["4122",1473270],["1113",1400000],["2112",1076000],["2412",1000000],["2132",993820],["4232",976000],["3111",647159],["3202",518000],["1112",500000],["4222",500000],["2141",460500],["1386",450000],["2324",424000],["1361",235000],["1387",150000],["1343",145000],["2321",117000],["1342",100000],["1341",82000],["2322",55780.44],["4111",52500],["2131",49200],["4171",16373],["2310",10000],["1349",5500],["2212",4000],["1334",1500],["2139",1440],["2133",1000]],"economic_revenue_total_czk":86316896.85,"purpose_expenditure":[["6171",15907071],["3639",12600212.26],["3113",10231635.61],["3315",7444398.46],["4351",4677578],["5512",4517638.06],["2219",3504250.19],["3631",3219480],["3636",2864938.93],["3722",2279000],["6399",2254550],["3326",2132642.07],["3723",1968205.69],["6112",1931100],["3612",1918438],["3111",1831926],["2143",1454600],["2212",1380429],["3399",1136500],["3613",1065099],["3314",641500],["3419",602000],["3421",494300],["3412",489725],["6320",461814],["2115",456775],["3745",386300],["3635",363000],["3349",317500],["3599",254000],["2341",220000],["2223",215401],["3511",209330],["3330",200000],["3429",180914.94],["2310",116000],["6310",111000],["5269",100000],["6409",87085.06],["5172",80000],["3632",76160],["1032",65000],["6114",52500],["3744",52311.99],["3900",45486],["3721",45394.31],["2292",40000],["4379",30000],["6402",27879],["2321",27000],["4319",27000],["3319",26800],["1014",18000],["2279",14500],["4344",12000],["4357",12000],["3525",10000],["4356",10000],["4359",10000],["5213",10000],["4339",6000],["2221",3500],["2333",2057],["4372",2000]],"purpose_expenditure_total_czk":90931925.57},"actual":{"economic_expenditure":[["5011",14885478],["6121",10953188.36],["5331",6732000],["5169",6622328.36],["5171",3967506.15],["5031",3961334],["6123",2301713.1],["5365",1747257],["6119",1588125],["5021",1574502],["5139",1507913.16],["5032",1487855],["6122",1452634.1],["5023",1327240],["5222",1197000],["5154",1095296.51],["5336",1060431.8],["5499",993315],["5164",723072.53],["6127",700693],["5138",636357.99],["5163",548637.73],["5137",528929.66],["5362",521463.64],["5156",370129.18],["5166",354470],["5168",335888.68],["5155",267768],["5152",258530.73],["5167",228193.48],["5162",227882.15],["5223",210000],["5142",161250.48],["5161",108193.5],["5194",107387.27],["5132",100536.18],["5123",97887.96],["5151",96704.23],["5141",86423.18],["5038",84757],["5179",80910.68],["5329",76536],["5175",71133.4],["5192",70796.07],["5172",68053.06],["5339",62000],["5366",54378.42],["5195",50746],["5323",35527],["5136",34560],["5229",32000],["5364",27876],["6129",19800],["5492",17000],["5019",15676],["5173",14609],["5042",12100],["5221",12000],["5041",11124],["5321",11000],["5493",10000],["5213",9680],["5212",7500],["5039",5299],["5363",127]],"economic_expenditure_total_czk":72020705.74,"economic_financing":[["8115",-9567779.04],["8128",-8000000],["8124",-1547285.9],["8901",76465.05]],"economic_financing_total_czk":-19038599.89,"economic_revenue":[["1211",22527278.87],["3112",17025385],["1121",12048927.58],["1111",8495099.07],["4216",4510389.15],["2111",3183649.91],["1511",2763711.67],["4116",2339990.26],["4112",2162700],["1122",1744050],["1345",1733973.73],["1113",1593675.59],["4122",1473270],["2132",1134881.85],["2112",1035137],["2412",1000000],["2141",870382.6],["1112",785598.52],["2324",662780.96],["3111",647159],["3129",508031],["4222",500000],["1386",438932.49],["2322",402824.44],["1361",365470.49],["1342",263030],["1387",172063.38],["1343",169670],["2321",125400],["2310",107786.3],["1341",91508],["4111",52500],["2131",51600],["1349",28162.12],["4171",16373],["2212",11000],["2133",5324],["2139",4040],["1381",3583.32],["2119",2420],["1335",1406.8],["1382",123.24],["1334",16.29]],"economic_revenue_total_czk":91059305.63,"purpose_expenditure":[["6171",14369837.55],["3113",7891048.52],["3315",7051926.78],["3639",6840452.73],["4351",4190224.46],["5512",4036999.03],["2219",3371865.06],["3631",2814091.38],["6399",2256185.64],["3326",2132642.07],["3722",1801172.83],["6112",1757964],["3723",1488885.99],["2143",1385226.98],["3111",1384738],["3613",1063603.68],["2212",1044482.4],["3399",914656.5],["3612",733569.72],["3314",605992.96],["3419",597000],["6320",482627],["3421",468000],["2115",456775],["3745",340102.07],["3349",263463.08],["6310",236464.17],["3599",220784.96],["3412",215866.71],["2341",214025.5],["3330",200000],["3429",163914.94],["3511",156115],["5269",100000],["6402",82254.42],["6409",76536],["2223",67789.5],["1032",64082],["3632",57170.48],["3744",48803.9],["3900",45485.61],["3721",45394.31],["2310",37262.58],["2292",35527],["6114",35404.69],["4379",30000],["4319",22763.4],["3319",21800],["1014",14500],["4344",12000],["4357",12000],["3525",10000],["4356",10000],["4359",10000],["2279",9359.85],["3635",8000],["4339",6000],["2321",2918.52],["2333",2057],["4372",2000],["2221",891.77]],"purpose_expenditure_total_czk":72020705.74}},"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."}}}}