{"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:00278246","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278246","name":"Obec Rudník","short_name":"Rudník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579645},"amounts":{"revenue_approved":70467700,"revenue_adjusted":79084989.42,"revenue_actual":84785880.2,"expense_approved":86749400,"expense_adjusted":82472409.38,"expense_actual":72193491.93,"tax_revenue":52974005.5,"nontax_revenue":22769753.44,"capital_revenue":319025.5,"transfer_revenue":8723095.76,"current_expense":56442820.91,"capital_expense":15750671.02,"budget_balance":12592388.27,"cash_current":74398263.51,"cash_previous":63114729.93},"ratios":{"revenue_execution":1.07208562,"expense_execution":0.87536538,"balance_to_revenue":0.14851987,"cash_to_expense":1.03053976,"cash_yoy":0.17877813,"capital_expense_share":0.218173,"transfer_revenue_share":0.10288383},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278246/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278246"},"seo":{"slug":"rudnik","path":"/cz/municipalities/rudnik/"},"population":{"value":1988,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":70467700,"expenditure_czk":86749400,"financing_czk":16281700,"balance_czk":-16281700},{"stage":"revised","revenue_czk":79084989.42,"expenditure_czk":82472409.38,"financing_czk":3387419.96,"balance_czk":-3387419.96},{"stage":"actual","revenue_czk":84785880.2,"expenditure_czk":72193491.93,"financing_czk":-12592388.27,"balance_czk":12592388.27}],"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",24200000],["5169",16880000],["5011",10100000],["5171",7745000],["5154",2950000],["5031",2860000],["5153",2500000],["5362",2500000],["5139",2292000],["5331",2198400],["6122",2080000],["5023",1600000],["5499",1140000],["5032",1100000],["5021",742000],["5151",720000],["5163",500000],["5156",448000],["5179",440000],["5138",400000],["5141",400000],["5172",320000],["6130",300000],["5137",290000],["5132",238000],["5321",210000],["5336",200000],["5329",185000],["5162",180000],["5168",150000],["5167",135000],["5175",120000],["5164",100000],["5166",100000],["5364",65000],["5161",60000],["5492",60000],["5194",50000],["5323",50000],["5660",50000],["5038",40000],["5173",30000],["5229",11000],["5131",10000]],"economic_expenditure_total_czk":86749400,"economic_financing":[["8115",18345700],["8124",-2064000]],"economic_financing_total_czk":16281700,"economic_revenue":[["1211",21000000],["2111",11640000],["1121",10100000],["1111",8006000],["2132",6255000],["1511",4000000],["4213",1507700],["1345",1500000],["1113",1370000],["4112",1010100],["1112",520000],["1342",500000],["3111",500000],["2141",400000],["2329",348900],["2112",330000],["1361",300000],["4222",300000],["1386",250000],["2131",170000],["4216",130000],["1381",100000],["1387",100000],["2460",60000],["1341",40000],["1349",30000]],"economic_revenue_total_czk":70467700,"purpose_expenditure":[["6171",19280000],["1031",10148000],["3113",7868400],["3329",5000000],["5512",4933000],["2219",4650000],["2212",4180000],["3612",4150000],["3722",3450000],["3745",3430000],["3639",3180000],["3631",2980000],["6399",2500000],["6112",2110000],["2321",1900000],["3399",1250000],["2310",1150000],["3613",820000],["1012",400000],["3635",376000],["2143",325000],["3349",300000],["3419",300000],["3699",300000],["2411",250000],["6320",250000],["3412",230000],["5212",230000],["4351",150000],["4379",150000],["3632",110000],["5213",100000],["6310",100000],["6402",65000],["2292",50000],["3314",40000],["3319",24000],["3421",20000]],"purpose_expenditure_total_czk":86749400},"revised":{"economic_expenditure":[["6121",14730000],["5169",13589000],["5011",10450000],["5171",8595000],["5365",3820110],["5154",2950000],["5031",2874000],["5139",2667000],["5153",2500000],["5362",2500000],["6122",2490000],["5331",2283400],["5023",1790000],["5499",1140000],["5336",1136162.29],["5032",1117000],["5021",842000],["5151",720000],["5163",500000],["5222",477920],["5156",448000],["5179",440000],["6130",420000],["5138",400000],["5141",400000],["5137",345000],["5651",328000],["5172",320000],["5132",238000],["5321",220000],["5532",200803.09],["5329",185000],["5162",180000],["5168",150000],["5167",135000],["5175",125000],["5164",120000],["5166",100000],["5492",80000],["5229",77000],["5364",65474],["5161",60000],["5194",50000],["5323",50000],["5660",50000],["5038",40000],["5173",30000],["5223",10540],["5131",10000],["6322",10000],["5629",8000],["5189",5000]],"economic_expenditure_total_czk":82472409.38,"economic_financing":[["8115",15251419.96],["8118",-9800000],["8124",-2064000]],"economic_financing_total_czk":3387419.96,"economic_revenue":[["1211",21000000],["2111",13240000],["1121",10100000],["1111",8006000],["2132",6255000],["1511",4000000],["1122",3820110],["4213",1507700],["1345",1500000],["1113",1370000],["4116",1185823.59],["4112",1010100],["2122",791388.74],["2329",594703.09],["2324",550000],["1112",520000],["1342",500000],["3111",500000],["2141",400000],["2112",330000],["1361",300000],["4222",300000],["4216",253690],["1386",250000],["2131",170000],["4111",130000],["2322",110000],["1381",100000],["1387",100000],["2460",60000],["4121",60000],["1341",40000],["1349",30000],["2123",474]],"economic_revenue_total_czk":79084989.42,"purpose_expenditure":[["6171",19630000],["3113",9918036.29],["6399",6320110],["5512",6067030],["1031",5648000],["3612",4610000],["2212",4380000],["2219",3650000],["3722",3450000],["3745",3430000],["3639",3204000],["6112",2331000],["3399",1250000],["2143",1065803.09],["3631",1030000],["3613",820000],["2321",800000],["3419",644890],["2310",550000],["1012",520000],["3329",500000],["3349",300000],["3699",300000],["2411",250000],["6320",250000],["3412",230000],["5212",230000],["4351",160540],["3632",155000],["4379",150000],["6114",130000],["5213",100000],["6310",100000],["3421",75000],["6402",65000],["2292",50000],["3314",40000],["3429",25000],["3319",24000],["3599",10000],["2144",5000],["4349",4000]],"purpose_expenditure_total_czk":82472409.38},"actual":{"economic_expenditure":[["6121",12860026.18],["5169",10931424.65],["5011",9312819.79],["5171",7809314.09],["5365",3820110],["5031",2563292],["6122",2560633.84],["5139",2289438.54],["5331",2283400],["5154",2093272.1],["5362",2086227.58],["5153",1683645.13],["5023",1552834],["5336",1173695.29],["5032",992771],["5499",923278.21],["5021",719473],["5151",708317],["5137",510681.43],["5163",501567.78],["5222",470715],["5156",426230.32],["5141",382515.3],["5138",379133.44],["5651",328000],["6130",320011],["5172",268489.5],["5321",208150],["5532",200803.09],["5162",193930.3],["5166",169960.64],["5175",154889.86],["5168",137598.91],["5132",135936.89],["5329",125140],["5223",123607],["5167",106143.71],["5164",96457.5],["5229",76912],["5492",71000],["5179",67819.97],["5364",64394.22],["5123",63650.11],["5161",63328],["5019",46070.68],["5323",41021],["5038",38875],["5173",17978.88],["6322",10000],["5494",8347],["5629",7956],["5194",5874],["5131",2553],["5189",2500],["5133",938],["5136",340]],"economic_expenditure_total_czk":72193491.93,"economic_financing":[["8118",-9800000],["8124",-2064000],["8115",-726051.27],["8901",-2337]],"economic_financing_total_czk":-12592388.27,"economic_revenue":[["1211",20907786.42],["2111",12489923.13],["1121",11188380.62],["1111",7890328.34],["2132",6770803.97],["1511",4072860.83],["1122",3820110],["4222",3744375],["4213",1941041.18],["1113",1479361.14],["4116",1447153.59],["1345",1351497.56],["2122",1028921.74],["4112",1010100],["1112",729390.34],["1342",654268],["2324",647323.64],["2141",540311.52],["2329",520110.44],["1386",407630.61],["2112",390553],["3111",319025.5],["4113",266735.99],["1361",246265],["1387",159767.53],["2131",153767],["4111",130000],["4216",123690],["2460",114000],["2322",109693],["4121",60000],["1341",40280],["1339",10968.11],["1349",10485.43],["2119",3872],["1381",3288.99],["1344",1300],["2123",474],["1382",36.58]],"economic_revenue_total_czk":84785880.2,"purpose_expenditure":[["6171",16097566.14],["3113",9422464.03],["5512",5874823.49],["6399",5836184],["1031",4959582.63],["3612",4469124.5],["2219",3537137.98],["2212",3437938.43],["3745",3342974],["3639",2857932.47],["3722",2494769.75],["6112",2041316.72],["3399",999442.52],["2143",839887.12],["3613",818931.07],["2321",743674.8],["3631",729634.47],["3419",633022.1],["1012",475569.58],["3329",418520.88],["2310",386819],["3349",218203.9],["2411",197982.41],["3412",192748],["6320",183878],["3699",131537.9],["4379",130650],["4351",123607],["5212",112163.13],["6114",94234.44],["3632",79240],["6402",63920.22],["3421",63392.13],["6310",50060.28],["2292",41626],["3314",28980.84],["3429",25000],["3319",22452],["3599",10000],["4349",4000],["2144",2500]],"purpose_expenditure_total_czk":72193491.93}},"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."}}}}