{"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:00278238","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278238","name":"Město Rtyně v Podkrkonoší","short_name":"Rtyně v Podkrkonoší","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579637},"amounts":{"revenue_approved":74423100,"revenue_adjusted":76970175,"revenue_actual":79713878.91,"expense_approved":92893100,"expense_adjusted":97795855,"expense_actual":87265689.12,"tax_revenue":64161227.32,"nontax_revenue":6973272.45,"capital_revenue":10100,"transfer_revenue":8569279.14,"current_expense":54534088.08,"capital_expense":32731601.04,"budget_balance":-7551810.21,"cash_current":45526193.72,"cash_previous":53755465.06},"ratios":{"revenue_execution":1.03564633,"expense_execution":0.89232503,"balance_to_revenue":-0.09473645,"cash_to_expense":0.52169638,"cash_yoy":-0.15308716,"capital_expense_share":0.37507984,"transfer_revenue_share":0.10750047},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278238/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278238"},"seo":{"slug":"rtyne-v-podkrkonosi","path":"/cz/municipalities/rtyne-v-podkrkonosi/"},"population":{"value":2855,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":74423100,"expenditure_czk":92893100,"financing_czk":18470000,"balance_czk":-18470000},{"stage":"revised","revenue_czk":76970175,"expenditure_czk":97795855,"financing_czk":20825680,"balance_czk":-20825680},{"stage":"actual","revenue_czk":79713878.91,"expenditure_czk":87265689.12,"financing_czk":7551810.21,"balance_czk":-7551810.21}],"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",28596000],["5331",11756800],["5011",10846000],["5169",10662500],["5171",8860500],["5031",2961300],["6130",2300000],["5154",1628000],["5023",1547000],["5222",1515000],["6413",1500000],["5139",1431150],["5032",1130800],["5137",840000],["5021",753000],["5168",661800],["5499",593300],["5321",475000],["5365",400500],["5153",400000],["6122",370000],["5156",365500],["6351",350000],["5164",266400],["5163",254500],["5343",240000],["5162",200600],["5134",155500],["5175",154000],["5152",150000],["5166",150000],["5167",140800],["5194",124700],["5329",120000],["5151",118500],["5179",103000],["5903",100000],["5161",96000],["5223",90000],["5364",89150],["5173",55500],["5038",49000],["5492",46000],["5229",45500],["5172",30000],["5212",29000],["5221",25000],["5362",17700],["5493",15000],["5138",14000],["5192",14000],["5041",13000],["5131",7000],["5494",7000],["5136",6000],["5157",6000],["5133",5800],["5339",3000],["5122",2000],["5019",1500],["5039",1500],["5141",1300],["5132",1000]],"economic_expenditure_total_czk":92893100,"economic_financing":[["8115",18540000],["8124",-70000]],"economic_financing_total_czk":18470000,"economic_revenue":[["1211",28000000],["1121",14500000],["1111",10000000],["4213",6183900],["1511",2500000],["1113",2100000],["4112",2019300],["1345",1738000],["2111",1160000],["4131",1100000],["1122",800000],["2324",730000],["1333",700000],["2122",650500],["1112",650000],["2141",500000],["1386",300000],["1361",250000],["1387",150000],["2420",120000],["2131",97800],["1341",65500],["2132",50700],["1342",22000],["1344",15200],["1343",8000],["2212",5000],["1334",2500],["1335",2500],["2119",2000],["2329",200]],"economic_revenue_total_czk":74423100,"purpose_expenditure":[["3113",22921000],["2212",14718000],["6171",11880500],["3639",6711800],["3722",3900000],["3631",3632000],["3111",3400000],["3725",2520000],["3319",2309950],["3314",2300000],["6112",2121100],["3636",2100000],["4351",2045800],["3313",1944000],["2219",1777400],["3723",1500000],["3419",1013000],["3315",904600],["5512",822000],["3745",595000],["5311",564000],["2310",450000],["6399",400000],["3421",300000],["3412",265500],["2143",259500],["6330",240000],["3632",185200],["3312",170000],["3399",133000],["3635",110000],["3744",100000],["5213",100000],["6402",89150],["4359",61500],["3391",50500],["6310",45000],["2299",43500],["2321",40100],["4349",40000],["4371",22000],["3429",20000],["3525",20000],["3549",20000],["3741",15000],["3326",12000],["3543",10000],["3322",5000],["3349",5000],["2341",1000]],"purpose_expenditure_total_czk":92893100},"revised":{"economic_expenditure":[["6121",31199625],["5331",11206800],["5011",10925000],["5169",10822906],["5171",9168535],["5031",2937300],["6130",2302500],["5139",1900000],["5336",1594480],["5222",1569500],["5023",1547000],["5154",1270500],["5032",1150400],["6413",1000000],["5364",904430],["5021",769500],["5168",698950],["5499",659300],["5321",605000],["5137",592475],["6122",490000],["5365",425960],["5156",382000],["5163",305500],["5153",296500],["6351",276200],["5164",273400],["5343",240000],["5162",232450],["5175",165000],["5134",161000],["5166",150000],["5167",147420],["5151",142060],["5194",134700],["5152",132000],["5329",120000],["5179",108000],["5161",100500],["5903",100000],["5223",90000],["5123",74705],["5173",59060],["5038",50000],["5492",46000],["5229",45500],["5172",30000],["5339",28000],["5221",25000],["5041",21400],["5909",17500],["5362",15700],["5192",14000],["5811",13639],["5131",11000],["5138",9000],["5494",7000],["5133",6800],["5136",6440],["5157",6000],["5132",3500],["5189",2420],["5122",2000],["5039",1500],["5212",1500],["5141",1300]],"economic_expenditure_total_czk":97795855,"economic_financing":[["8115",10895680],["8117",10000000],["8124",-70000]],"economic_financing_total_czk":20825680,"economic_revenue":[["1211",28000000],["1121",14500000],["1111",10000000],["1511",2500000],["2141",2352040],["1113",2100000],["4112",2019300],["1345",1738000],["4116",1509780],["2111",1397500],["4131",1100000],["4213",1093150],["1122",1089900],["4222",1056000],["1112",950000],["2324",864500],["2229",815280],["1333",700000],["2122",650500],["1386",562200],["4122",379700],["2119",277000],["1361",250000],["2322",243150],["1387",213500],["2420",120000],["2131",99050],["4111",97500],["1341",65500],["2451",60000],["2132",50700],["1342",33000],["2329",20520],["2212",14000],["4171",13815],["1343",11500],["3111",10100],["1334",9000],["1335",2500],["1344",1490]],"economic_revenue_total_czk":76970175,"purpose_expenditure":[["3113",24356990],["2212",15178000],["6171",11880500],["3639",6711800],["3722",3900000],["3111",3839790],["3631",3632000],["3725",2520000],["3314",2384700],["2219",2339400],["3319",2309950],["6112",2153100],["4351",2142800],["3636",2100000],["3313",1944000],["3723",1500000],["5512",1027000],["3419",978000],["3315",904600],["6402",904430],["5311",689000],["3745",595000],["2310",560720],["6399",425460],["2321",353100],["3421",347500],["3412",265500],["2143",259500],["6330",240000],["3632",218515],["3312",160000],["3399",133000],["3635",110000],["3744",100000],["5213",100000],["6114",97500],["2299",63500],["4359",63500],["3391",50500],["6310",45000],["4349",40000],["4350",25000],["3429",22500],["4371",22000],["3525",20000],["3549",20000],["3741",15000],["2411",14000],["3326",12000],["3543",10000],["3322",5000],["3349",5000],["2341",1000]],"purpose_expenditure_total_czk":97795855},"actual":{"economic_expenditure":[["6121",29829263.44],["5331",11206800],["5011",10079015.28],["5169",8764918.22],["5171",6963006.07],["5031",2725952],["6130",2127530],["5336",1594475.14],["5222",1531347],["5139",1407123.4],["5023",1364250],["5154",1134285.99],["5032",1061733],["5364",874436.5],["5168",694394.92],["5499",619366.8],["5021",534381],["5321",500876],["6122",498610.75],["5137",442243.49],["5365",425460],["5163",285657.11],["5343",280516.51],["6351",276196.85],["5162",224832.77],["5156",212177.49],["5153",188847],["5166",139259],["5152",131088.6],["5151",116371.3],["5329",114320],["5179",105486.63],["5164",99781.1],["5167",96760],["5175",93238.2],["5194",78653.81],["5123",74705.4],["5134",71436.73],["5161",64140],["5223",53000],["5038",41558],["5339",25000],["5221",20000],["5173",15849],["5041",13651.29],["5811",13639],["5229",10000],["5492",7100],["5494",7000],["5157",5205.9],["5131",5200],["5138",4253],["5132",2797],["5189",2420],["5133",2344],["5362",2210],["5136",1180],["5141",344.43]],"economic_expenditure_total_czk":87265689.12,"economic_financing":[["8117",10000000],["8115",-2585139.33],["8901",206739.33],["8124",-69789.79]],"economic_financing_total_czk":7551810.21,"economic_revenue":[["1211",28195820.84],["1121",15087985.38],["1111",10448056.43],["1511",2732999.23],["2141",2350994.8],["4112",2019300],["1113",1995016.84],["1345",1686950],["4116",1509775.14],["2111",1409091],["4132",1319500],["4213",1093150],["1122",1089900],["4131",1080540],["4222",1056000],["1112",983620.25],["2324",864434.8],["2229",815280],["1333",787608.45],["2122",650500],["1386",549702.77],["4122",379700],["2119",274037],["1361",263690],["2322",242952],["1387",215453.52],["2420",120000],["4111",97500],["2131",96913],["1341",62990],["2451",60000],["2132",47000],["1342",33464],["2212",21500],["2329",20569.85],["4171",13814],["1343",11105],["3111",10100],["1334",8748.9],["1381",4438.33],["1335",2132],["1344",1490],["1382",55.38]],"economic_revenue_total_czk":79713878.91,"purpose_expenditure":[["3113",24355423.61],["2212",12662956.23],["6171",10547320.8],["3639",5577462.64],["3111",3723413.63],["3631",3275141.32],["3722",2781916.82],["3314",2384700],["3725",2378830.96],["4351",2138535.79],["3636",2000000],["3319",1953087.89],["6112",1879428.97],["3313",1482092.42],["3723",1351485.3],["2219",1311441.09],["3419",958177.69],["5512",948626.67],["6402",874436.5],["3315",760805.72],["5311",535682.92],["3745",496144.49],["2310",466523.03],["6399",425460],["3421",337500],["2321",332488.81],["6330",280516.51],["2143",201025],["3312",160000],["3632",126026.73],["3399",85564.05],["3744",79260.28],["6114",77045.72],["3635",60500],["4359",47000],["6310",37052.97],["2299",36007.74],["4350",25000],["3412",23259.82],["3549",20000],["3429",18500],["2411",14000],["4371",8000],["3741",7000],["3322",5000],["3326",5000],["3349",5000],["3543",5000],["2341",847]],"purpose_expenditure_total_czk":87265689.12}},"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."}}}}