{"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:00233773","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233773","name":"Město Rudná","short_name":"Rudná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":531723},"amounts":{"revenue_approved":161705772,"revenue_adjusted":168945569.66,"revenue_actual":175459075.66,"expense_approved":186573051.26,"expense_adjusted":178950620.86,"expense_actual":141644471.64,"tax_revenue":149397973.48,"nontax_revenue":17527552.78,"capital_revenue":0,"transfer_revenue":8533549.4,"current_expense":100721351.59,"capital_expense":40923120.05,"budget_balance":33814604.02,"cash_current":110816625.54,"cash_previous":77203607.09},"ratios":{"revenue_execution":1.03855387,"expense_execution":0.79152825,"balance_to_revenue":0.19272075,"cash_to_expense":0.78235758,"cash_yoy":0.43538145,"capital_expense_share":0.28891435,"transfer_revenue_share":0.04863555},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233773/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233773"},"seo":{"slug":"rudna","path":"/cz/municipalities/rudna/"},"population":{"value":5501,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":161705772,"expenditure_czk":186573051.26,"financing_czk":24867279.26,"balance_czk":-24867279.26},{"stage":"revised","revenue_czk":168945569.66,"expenditure_czk":178950620.86,"financing_czk":10005051.2,"balance_czk":-10005051.2},{"stage":"actual","revenue_czk":175459075.66,"expenditure_czk":141644471.64,"financing_czk":-33814604.02,"balance_czk":33814604.02}],"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",41014000],["5169",34117823.26],["6130",28000000],["5011",18605000],["5331",14171000],["5901",13447000],["5171",5370238],["5031",5092000],["5166",3270000],["6122",2135000],["5154",2117000],["5032",1881000],["5023",1700000],["5139",1611000],["5168",1556500],["5365",1500000],["5323",1360310],["5137",1067000],["5021",1041000],["5499",1021000],["5179",900500],["5153",817000],["5362",559440],["5213",551760],["5223",460000],["5164",416700],["5163",377500],["5151",341000],["5321",240000],["5156",215000],["5162",207580],["5167",183500],["5132",165000],["5161",156500],["5136",112000],["5221",107000],["5175",100000],["5903",100000],["5038",75000],["5178",73720],["5173",65000],["5172",64480],["5192",38800],["5134",37500],["5194",32000],["5492",28000],["5229",20000],["5811",20000],["5133",12700],["5041",10000],["5329",8000],["5909",500]],"economic_expenditure_total_czk":186573051.26,"economic_financing":[["8115",24867279.26]],"economic_financing_total_czk":24867279.26,"economic_revenue":[["1211",58450872],["1121",29768804],["1511",25000000],["1111",23050824],["2132",6365000],["4112",3853400],["1113",3764764],["4121",2229756],["1112",1785352],["2111",1513000],["1122",1500000],["2324",1450000],["1361",500000],["1386",500000],["2226",500000],["2131",420000],["1381",300000],["1387",300000],["1343",150000],["1341",140000],["2142",138000],["2139",15900],["1342",7000],["2141",3000],["2329",100]],"economic_revenue_total_czk":161705772,"purpose_expenditure":[["3639",29870502],["6171",22430384],["2212",14585552.26],["3113",11705000],["2321",11250000],["2219",10590104],["3612",10141000],["3725",9109788],["5311",8308700],["3722",7199028],["3745",6133193],["3111",5310000],["3631",5054500],["3613",4692426],["6409",4326000],["5512",3585500],["3421",2752468],["3632",2437842],["6112",2254000],["6399",2050500],["3114",1844000],["3429",1365581],["3635",1210000],["3314",1023300],["2294",788400],["3900",637000],["3349",610000],["2292",571910],["3793",556760],["3636",500000],["4351",460000],["3633",450000],["3399",391500],["2221",385470],["3312",250000],["6320",230000],["3721",200000],["2310",190000],["6114",147000],["2169",100000],["2341",100000],["5213",100000],["2144",98700],["3311",95000],["3313",86000],["1031",80000],["6310",60000],["1014",50000],["3326",44193],["3319",41500],["3728",30250],["3729",30000],["2223",25000],["4329",10000],["4339",10000],["3749",8000],["2229",5000],["5519",2000]],"purpose_expenditure_total_czk":186573051.26},"revised":{"economic_expenditure":[["6121",38558525.4],["5169",34386775.06],["6130",21636100],["5011",18495000],["5331",15031000],["5171",7941838],["5031",5115000],["5166",3326700],["5222",2997590],["6122",2546100],["5336",2338013.6],["5154",2196300],["6123",2022000],["5032",1922000],["5365",1877200],["5329",1754100],["5023",1700000],["5139",1645368],["5168",1612600],["5323",1360310],["5021",1228805],["5362",1079430],["5499",1019500],["5137",992400],["5153",827000],["5213",551760],["5223",510000],["5366",473350.6],["5163",438500],["5164",416700],["5151",371000],["5321",303000],["5167",223600],["5162",222380],["5156",215000],["5132",165000],["5161",162135],["5175",112920],["5136",112000],["5221",107900],["5901",105620.2],["5172",102480],["5903",100000],["6119",98100],["5038",75000],["5178",73720],["5173",66000],["5192",41000],["5134",37500],["5492",35600],["5179",32500],["5194",32000],["5494",32000],["5811",31000],["5123",30500],["5229",20000],["5041",15500],["5133",13800],["5812",7500],["5122",5400],["5909",500]],"economic_expenditure_total_czk":178950620.86,"economic_financing":[["8115",10005051.2]],"economic_financing_total_czk":10005051.2,"economic_revenue":[["1211",58450872],["1121",29768804],["1511",25000000],["1111",23050824],["2132",6380600],["4112",3853400],["1113",3764764],["4121",2229756],["2324",2192800],["4116",2175013.6],["1122",1877190],["1112",1785352],["2111",1600300],["2119",1333500],["2141",874100],["1386",853000],["1361",736925.4],["2226",523718.06],["2229",473350.6],["2131",420000],["1387",337000],["1381",300000],["2142",163100],["4122",163000],["1343",150000],["1341",140000],["2212",116400],["4111",97500],["1334",60900],["1342",27000],["2139",15900],["1345",15500],["2112",6800],["2322",5300],["2328",2100],["1349",700],["2329",100]],"economic_revenue_total_czk":168945569.66,"purpose_expenditure":[["3639",24001402],["6171",22472384],["2212",14253052.26],["3113",14147913.6],["2219",10515429.4],["3612",10314600],["3725",9109788],["3722",8838028],["5311",8506400],["3745",6139993],["5512",5737700],["3111",5472000],["3631",5054500],["3613",4712826],["3421",3345058],["6399",2947690],["3632",2572842],["6112",2467500],["3429",2307581],["3114",1844000],["3419",1401000],["2321",1378300],["3635",1210000],["3314",1023300],["3900",989000],["3349",972000],["2294",788400],["2292",571910],["3793",563560],["3399",500500],["3636",500000],["6402",473350.6],["4351",460000],["3633",450000],["2221",385470],["6409",376300],["3312",265000],["6320",253000],["3721",200000],["2310",190000],["6114",147000],["3311",139000],["2169",100000],["2341",100000],["5213",100000],["2144",98700],["3326",94193],["3313",86000],["1031",80000],["6310",60000],["1014",50000],["3319",41500],["2223",39400],["3728",30250],["3729",30000],["4329",10000],["4339",10000],["3749",8000],["5212",7800],["2229",5000],["5519",2000]],"purpose_expenditure_total_czk":178950620.86},"actual":{"economic_expenditure":[["5169",28132067.38],["6121",24614921.29],["5011",17687538],["5331",15031000],["6130",13307970],["5171",6305026.53],["5031",4753633],["5222",2991944.65],["5336",2338013.6],["5365",1877190],["5166",1817546.95],["5032",1806187],["5329",1753171],["5154",1711796.89],["5023",1681328],["6123",1594364.33],["6122",1405864.43],["5168",1366268.81],["5139",1349006.36],["5323",1324683],["5021",1132890],["5499",875388.53],["5362",795981],["5153",662453.84],["5137",600609.79],["5213",551760],["5223",510000],["5366",473350.6],["5163",408772.93],["5151",333714],["5164",305965.14],["5321",302696.55],["5162",277778.39],["5167",260148.6],["5156",176739.54],["5132",172615.49],["5161",132369],["5221",107900],["5175",90735.8],["5038",79368],["5136",75930.75],["5178",66519.75],["5123",63708.92],["5173",57278],["5172",54010.23],["5194",37790],["5192",35538.54],["5494",32000],["5179",25681.15],["5492",24967],["5134",23105],["5229",20000],["5041",9811.03],["5812",7422],["5122",5332.85],["5133",3541],["5176",1077]],"economic_expenditure_total_czk":141644471.64,"economic_financing":[["8115",-33613018.45],["8901",-201585.57]],"economic_financing_total_czk":-33814604.02,"economic_revenue":[["1211",58879649.39],["1121",31555192.73],["1511",24518852.83],["1111",23082895.85],["2132",6887190.03],["1113",4168235.66],["4112",3853400],["2324",2871845.02],["2119",2354418],["4121",2229756],["2111",2228155.35],["4116",2175013.6],["1112",2056309.81],["1122",1877190],["2141",1261464.49],["1361",1178340],["1386",1149511.02],["2226",523718.06],["2229",473350.6],["2131",464343.02],["1387",450543.55],["2212",268200],["1343",213680],["2142",163151],["4122",163000],["1341",130563.13],["4111",112379.8],["1334",72950.1],["1342",39000],["2139",16610.64],["1345",15402],["1381",8957.41],["2112",7606],["2322",5398],["2328",2100],["1349",700],["2329",2.57]],"economic_revenue_total_czk":175459075.66,"purpose_expenditure":[["6171",20757560.69],["3639",15082829.84],["3113",13625879.2],["2212",11727912.11],["3612",10177607.78],["5311",8115394.41],["3725",7334822.18],["3722",6447329.09],["3111",5448642.79],["3745",5365581.77],["5512",4611358.1],["2219",4547108.16],["3631",4538568.51],["3613",3432468.98],["6399",2668881],["6112",2407664.05],["3429",2174380.8],["3114",1743990],["3419",1401000],["3421",1305587.12],["3632",1029319.99],["3349",849194.3],["2294",786305],["3314",765131.18],["3900",660078.13],["2321",590530.82],["3793",558536],["2292",538378],["6402",473350.6],["4351",460000],["3399",413104.72],["2221",302365.69],["6320",252040],["3312",200298.84],["3721",161777],["6114",123697.8],["2144",91596.3],["3311",79578.45],["3326",73803.44],["3313",69651],["1031",53421],["2310",41475.55],["3728",30250],["1014",27000],["6409",23181.15],["2223",22709.16],["6310",20021.93],["3729",17159.01],["3749",8000],["5212",7750],["3319",200]],"purpose_expenditure_total_czk":141644471.64}},"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."}}}}