{"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:00276057","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276057","name":"Město Rokytnice nad Jizerou","short_name":"Rokytnice nad Jizerou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577456},"amounts":{"revenue_approved":124666605.08,"revenue_adjusted":104185933.89,"revenue_actual":103766228.15,"expense_approved":177035164.02,"expense_adjusted":139246338.87,"expense_actual":104274482.09,"tax_revenue":71816047.53,"nontax_revenue":12198528.26,"capital_revenue":8243631,"transfer_revenue":11508021.36,"current_expense":66984586.57,"capital_expense":37289895.52,"budget_balance":-508253.94,"cash_current":30336873.17,"cash_previous":27881045.98},"ratios":{"revenue_execution":0.99597157,"expense_execution":0.748849,"balance_to_revenue":-0.00489807,"cash_to_expense":0.29093286,"cash_yoy":0.08808232,"capital_expense_share":0.35761286,"transfer_revenue_share":0.11090334},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276057/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276057"},"seo":{"slug":"rokytnice-nad-jizerou","path":"/cz/municipalities/rokytnice-nad-jizerou/"},"population":{"value":2481,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":124666605.08,"expenditure_czk":177035164.02,"financing_czk":52368558.94,"balance_czk":-52368558.94},{"stage":"revised","revenue_czk":104185933.89,"expenditure_czk":139246338.87,"financing_czk":35060404.98,"balance_czk":-35060404.98},{"stage":"actual","revenue_czk":103766228.15,"expenditure_czk":104274482.09,"financing_czk":508253.94,"balance_czk":-508253.94}],"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",74182711],["5169",15383642],["5011",13790000],["6123",13355580],["5171",8473000],["6901",6889685],["5331",5547981],["6349",5370697.2],["5031",4183000],["5154",3950000],["5365",3144030],["5139",2825000],["5023",2800000],["6119",1605849.9],["5032",1510000],["5021",926000],["5156",830000],["5137",812500],["6122",810000],["5163",745500],["5141",652500],["5362",620000],["5499",601000],["5166",600000],["5903",600000],["5213",581800],["5329",542020],["5323",519800],["5168",502873],["5901",438010],["5138",400000],["5153",310000],["5167",281000],["5162",265509],["5222",263392],["5321",259158],["6111",240000],["5164",200000],["5223",200000],["6130",200000],["6351",200000],["5151",179000],["5194",165000],["5179",118331],["5134",117500],["5161",110000],["5175",110000],["5199",107000],["5136",91000],["5909",80000],["5038",77000],["5492",47000],["5493",45000],["5811",30000],["5364",24400.02],["5041",20000],["5229",20000],["5132",14000],["5336",13630.4],["5019",10000],["5212",10000],["5339",10000],["5902",8064.5],["5221",7000],["5173",5000],["5131",2000],["5133",2000]],"economic_expenditure_total_czk":177035164.02,"economic_financing":[["8123",29000000],["8115",25447702.94],["8124",-2079144]],"economic_financing_total_czk":52368558.94,"economic_revenue":[["1211",26000000],["4213",19229672.88],["1121",13000000],["3121",11889685],["1511",9800000],["1111",9400000],["4216",7999999.97],["2111",3944500],["1122",3138030],["1345",2900000],["2324",2434000],["1342",2400000],["4112",2180300],["1113",1600000],["2132",1314000],["4222",1147828],["3111",1000000],["2131",868000],["1112",800000],["2112",500000],["2141",500000],["4116",328215],["1361",310000],["1386",300000],["2229",280043.83],["1346",250000],["2212",240000],["2321",210000],["1381",150000],["1387",150000],["1343",100000],["4111",80000],["4122",73330.4],["1341",50000],["2322",35000],["2119",30000],["4121",21000],["1334",10000],["1335",2000],["1382",1000]],"economic_revenue_total_czk":124666605.08,"purpose_expenditure":[["2212",38907507.2],["3612",31579332],["6171",20730857],["5512",13516022],["3639",11303000],["6409",7327695],["3113",7036796.9],["3722",5952500],["6399",4495643],["2310",4090000],["3745",3954000],["6112",3870000],["2143",3414730],["3631",2420000],["3111",2148652],["3635",1905849.9],["3421",1900790],["3613",1759000],["5311",1692000],["1036",1552500],["3392",994500],["4351",900900],["3726",832490],["3314",756341],["3319",662000],["5213",600000],["2292",519800],["2321",350000],["3399",322000],["3900",310000],["3326",295000],["6320",200000],["3632",178600],["4359",121158],["6310",104500],["3341",88500],["6114",80000],["2219",63100],["3744",55000],["6402",24400.02],["2299",20000]],"purpose_expenditure_total_czk":177035164.02},"revised":{"economic_expenditure":[["6121",44880117.53],["5169",14638772.66],["5011",13790000],["5171",8356553.87],["6901",6978717],["5331",5577981],["5154",4532354],["5031",4180025.17],["6349",3482086.9],["5365",3173030],["5139",3062986.21],["5023",2800000],["5137",1868954.87],["5336",1857499.79],["6119",1850089.9],["6123",1801780],["5032",1509334.01],["5021",914063],["6122",846226.22],["5222",789027.5],["5156",780000],["5163",758000],["5141",652500],["5362",618365.68],["5499",601000],["5166",600000],["5903",600000],["5168",595478.58],["5213",574800],["5323",519800],["5901",468461.12],["5363",436880],["5329",430630.3],["5138",400000],["6130",400000],["5153",341633.79],["6351",299045],["5167",290000],["5162",265509],["5321",259158],["6111",240000],["5151",214963],["5164",200000],["5223",200000],["5194",184238.21],["5134",163671.3],["5179",121955.58],["5161",108699.92],["5199",107000],["5136",102730],["5175",94493.11],["5172",82943],["6129",79497],["5038",77027.73],["5909",75000],["5155",60000],["5132",47051],["5492",47000],["5192",45409.4],["5364",41568.02],["5493",38000],["5811",30000],["5339",25000],["5041",20000],["5122",20000],["5019",10000],["5212",10000],["5902",8064.5],["5173",5066],["5131",2000],["5133",2000],["5221",2000],["5191",100]],"economic_expenditure_total_czk":139246338.87,"economic_financing":[["8115",28139548.98],["8123",9000000],["8124",-2079144]],"economic_financing_total_czk":35060404.98,"economic_revenue":[["1211",25657949],["1121",13000000],["1511",9800000],["1111",9250000],["3121",7374365],["2111",4948712],["4213",4267468.85],["4116",3492557.12],["1122",3138030],["1345",2900000],["1342",2607125],["2324",2380779],["4112",2180300],["1113",1750000],["2132",1485797],["4222",1403567.38],["2131",984400],["3111",975000],["2141",880000],["1112",800000],["4216",763983.91],["4122",572179.8],["2112",500000],["1386",496000],["2212",484680],["2322",392805],["1361",350000],["1346",316425],["2229",297211.83],["2321",210000],["1387",195000],["1343",100000],["4111",85000],["1341",53000],["1334",42501],["2119",21912],["4121",21000],["2310",4000],["1335",2000],["2222",1185],["1382",1000]],"economic_revenue_total_czk":104185933.89,"purpose_expenditure":[["2212",22262286.2],["6171",22132638],["3612",13429332],["3639",11503000],["3113",9523700.71],["6409",7447178.12],["3722",6452500],["3631",5820355.92],["6399",4495643],["3745",4104000],["6112",3870000],["2143",3314730],["3111",3164462.58],["3421",2382144.42],["2310",2090000],["5512",2067561],["3635",1905849.9],["3613",1859000],["5311",1542000],["1036",1352500],["3392",1007500],["2321",950000],["4351",935900],["3726",832490],["3314",756341],["5213",600000],["3319",582000],["2292",519800],["3429",500000],["3399",322000],["3900",310000],["3326",245000],["6320",200000],["3632",187600],["4359",121158],["6310",104500],["3341",88500],["6114",85000],["2219",63100],["3744",55000],["6402",41568.02],["2299",20000]],"purpose_expenditure_total_czk":139246338.87},"actual":{"economic_expenditure":[["6121",29390232.86],["5011",13282909.65],["5169",13082831.28],["5331",5577981],["5171",4431618.84],["5031",4034969],["5154",3673580.86],["6349",3482086.9],["5365",3173030],["5023",2763363],["5336",1857499.79],["5139",1843569.77],["6123",1801780],["5137",1538429.41],["5032",1479394],["6119",1400315],["5021",846033.75],["5222",779027.5],["5163",625288.14],["5156",610766.32],["5168",593565.38],["5141",577867.08],["5213",571800],["5323",519800],["5362",514565.78],["5499",499923.84],["5166",489326.7],["5329",430628.49],["6122",422898.76],["5138",353835.48],["5153",340915.42],["6130",334040],["6351",299045],["5162",219459.4],["5363",218440],["5321",214158],["5223",200000],["5151",194535],["5167",162700],["5134",129398.36],["5194",123031.66],["5179",114450.58],["5136",101195],["5161",100200],["5172",82943],["5164",80669.04],["6111",80000],["6129",79497],["5199",78205.12],["5175",62210.62],["5038",56609],["5155",56589],["5492",47000],["5192",45409.4],["5364",41568.02],["5132",41264.3],["5909",41208],["5493",38000],["5339",25000],["5902",8064.5],["5041",7370.09],["5221",2000],["5131",169],["5173",119],["5191",100]],"economic_expenditure_total_czk":104274482.09,"economic_financing":[["8123",4865099.83],["8115",-2455827.19],["8124",-2079144],["8901",178125.3]],"economic_financing_total_czk":508253.94,"economic_revenue":[["1211",25656528.13],["1121",13717815.79],["1511",10058834.41],["1111",9508951.25],["3121",7374365],["2111",4789083.9],["4116",3492557.12],["1122",3138030],["4213",3064073.15],["1345",2908094],["1342",2607125],["2324",2327033.87],["4112",2180300],["1113",1814834.33],["2132",1416949.3],["4222",1328927.38],["2131",982736.33],["1112",894496.39],["2141",874441.03],["3111",869266],["4216",763983.91],["4122",572179.8],["1386",499688.49],["2112",495529],["2212",455932],["2322",389153],["1361",370670],["1346",316425],["2229",297211.83],["1387",195901.66],["2321",151358],["4111",85000],["1341",52385],["1334",42501],["1343",29214],["4121",21000],["2119",13915],["1381",4112.4],["2310",4000],["2222",1185],["1335",234],["1382",206.68]],"economic_revenue_total_czk":103766228.15,"purpose_expenditure":[["6171",19887551.96],["2212",15516212.29],["3639",10032942.77],["3113",8740754.79],["3612",7844219.12],["3722",5619336.81],["6399",4321790.18],["6112",3756314.77],["3745",3642725.43],["3111",3148081.27],["2143",2773402.57],["3421",2341078.62],["2310",2000000],["3631",1807662.15],["5512",1442677.95],["5311",1441240.99],["3635",1156075],["1036",1125781.94],["3613",958431.47],["4351",883299.77],["3726",832488.19],["3314",730802.97],["2321",656139.55],["3319",560645.43],["2292",519800],["3429",500000],["3392",487900.98],["3399",299105],["3900",297000],["3326",224115],["6320",162011],["4359",111158],["6310",91201.67],["3632",87806.37],["6114",84440.54],["3341",77891.6],["3744",43122.45],["6402",41568.02],["2219",18310.47],["2299",9395]],"purpose_expenditure_total_czk":104274482.09}},"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."}}}}