{"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:00234516","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234516","name":"Statutární město Kladno","short_name":"Kladno","entity_type":"statutory_city","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532053},"amounts":{"revenue_approved":2300616200,"revenue_adjusted":2404648720.77,"revenue_actual":2396787173.18,"expense_approved":2967968200,"expense_adjusted":3169953720.77,"expense_actual":2461834785.49,"tax_revenue":1788717747.81,"nontax_revenue":140307004.72,"capital_revenue":227013727.38,"transfer_revenue":240748693.27,"current_expense":1977146035.49,"capital_expense":484688750,"budget_balance":-65047612.31,"cash_current":318762342.67,"cash_previous":371445144.82},"ratios":{"revenue_execution":0.99673069,"expense_execution":0.77661537,"balance_to_revenue":-0.0271395,"cash_to_expense":0.12948161,"cash_yoy":-0.14183198,"capital_expense_share":0.1968811,"transfer_revenue_share":0.10044642},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234516/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234516"},"seo":{"slug":"kladno","path":"/cz/municipalities/kladno/"},"population":{"value":69508,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2300616200,"expenditure_czk":2967968200,"financing_czk":667352000,"balance_czk":-667352000},{"stage":"revised","revenue_czk":2404648720.77,"expenditure_czk":3169953720.77,"financing_czk":765305000,"balance_czk":-765305000},{"stage":"actual","revenue_czk":2396787173.18,"expenditure_czk":2461834785.49,"financing_czk":65047612.31,"balance_czk":-65047612.31}],"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",594960000],["5169",476584500],["5213",383500000],["5011",298893000],["5331",211321000],["6111",189695000],["5171",126250000],["5031",78846000],["6901",67500000],["5222",54795000],["5141",53393000],["5365",49035000],["5168",31624000],["5032",29082000],["5152",28935000],["6130",27500000],["5166",27123000],["5221",27048000],["6129",26000000],["5154",25380000],["5901",19055200],["5139",15511000],["5362",15266000],["5021",14010000],["5023",13320000],["5153",9125000],["5137",8441000],["5163",6620000],["5164",6345000],["5229",5230000],["6351",4600000],["6122",4250000],["5151",3420000],["5199",3009000],["5175",2378000],["6321",2250000],["6329",2240000],["6123",2150000],["5167",2135000],["5156",2100000],["5162",2080000],["6202",2000000],["5223",1950000],["5192",1868000],["5038",1334000],["5172",1215000],["5194",1215000],["5134",1086000],["5366",1000000],["5024",800000],["5123",800000],["5339",550000],["5173",549000],["5178",541000],["5179",404500],["6125",300000],["5811",250000],["5363",200000],["5136",172000],["5499",150000],["5492",130000],["5191",100000],["5903",100000],["5019",95000],["5133",50000],["5161",46000],["5142",30000],["5138",10000],["5904",10000],["5909",10000],["5131",3000]],"economic_expenditure_total_czk":2967968200,"economic_financing":[["8123",428581000],["8115",243991000],["8124",-5220000]],"economic_financing_total_czk":667352000,"economic_revenue":[["1211",755000000],["1121",375000000],["1111",279000000],["3112",193241000],["2324",90900000],["1511",90000000],["4112",88206200],["4131",72479000],["3111",71086000],["1113",65000000],["1122",49000000],["1345",40000000],["1361",30500000],["1112",22500000],["1387",20000000],["2111",10655000],["1386",10000000],["2132",9600000],["2212",8000000],["4159",4665000],["2119",4500000],["1343",3300000],["2141",2500000],["4111",2292000],["1353",1300000],["1341",1200000],["1342",600000],["2133",90000],["2112",2000]],"economic_revenue_total_czk":2300616200,"purpose_expenditure":[["6171",606985000],["2212",243770000],["3412",237900000],["3113",198327000],["3639",165780000],["2292",157000000],["5311",145309000],["3722",101577000],["3311",97800000],["3111",93732000],["2219",78400000],["3699",74519000],["3631",69900000],["6399",64519000],["3745",62660000],["3419",57705000],["6310",55043000],["3392",52550000],["3613",46085000],["3792",42780000],["3319",36500000],["4350",34610000],["3632",23808000],["3725",23500000],["3612",22900000],["3539",18145000],["6112",17050000],["3314",17000000],["6409",16400200],["3349",11725000],["3900",11395000],["4351",10728000],["3635",10240000],["2419",6536000],["3321",5800000],["3749",5150000],["6320",4600000],["2221",4300000],["3741",3370000],["3315",2810000],["5512",2340000],["6114",2292000],["2333",2000000],["3141",2000000],["4374",2000000],["3330",1950000],["3721",1450000],["1014",1350000],["3549",1310000],["2310",1250000],["3729",1050000],["2229",1000000],["6402",1000000],["2143",990000],["3399",963000],["3326",920000],["2339",840000],["3525",800000],["4339",700000],["2321",600000],["3716",500000],["4356",400000],["1037",260000],["3429",220000],["1036",200000],["4379",150000],["5213",150000],["3329",100000],["4199",100000],["3541",55000],["4341",50000],["4359",50000],["3599",10000],["3771",10000]],"purpose_expenditure_total_czk":2967968200},"revised":{"economic_expenditure":[["6121",646396306],["5169",510467900.5],["5213",390203000],["5011",320712680.25],["6111",265698847],["5331",212148000],["5171",124276655],["5031",84734712.16],["5222",54795000],["5141",53393000],["5365",49035000],["5336",47764364.2],["6130",32136000],["5032",31199467.44],["5168",31018931],["5152",29342294],["5221",28048000],["6129",23842000],["6901",23711600],["5166",23002236],["5154",17789070],["5021",16394222],["5362",15127843],["5023",12926059],["5139",12535538.01],["5901",11146681.81],["5153",10878297],["6122",10788915],["5137",10163046.9],["5163",6668478],["5164",6245202],["5229",5245000],["6351",5070000],["5151",4246012],["6202",4000000],["5199",3009000],["5175",2900622],["6313",2669000],["6123",2556000],["6321",2250000],["6329",2240000],["5156",2144140],["5167",2027663],["5223",1950000],["5162",1868025],["5024",1860436],["5192",1835200],["6125",1491476],["5038",1420320],["5366",1122319.5],["5134",1006000],["5194",990082],["5123",885296],["5178",786029],["5173",661539],["5339",550000],["5179",404500],["5026",311052],["5343",300579],["5811",250000],["5363",197000],["5136",172000],["5499",155361],["5492",130000],["5364",110116],["5191",100000],["5903",100000],["5019",89097],["5172",50522],["5133",50000],["5161",46000],["6356",38000],["5142",30000],["5176",10990],["5138",10000],["5904",10000],["5909",10000],["5131",3000],["5132",1998]],"economic_expenditure_total_czk":3169953720.77,"economic_financing":[["8123",520581000],["8115",249944000],["8124",-5220000]],"economic_financing_total_czk":765305000,"economic_revenue":[["1211",755000000],["1121",375000000],["1111",279000000],["3112",193241000],["2324",93519521],["1511",90000000],["4112",88206200],["4131",79679000],["3111",71086000],["1113",65000000],["4116",56639841.65],["1122",49000000],["1345",40000000],["1361",30500000],["4122",25144370.3],["1112",22500000],["1387",20000000],["2111",10655000],["1386",10000000],["2132",9600000],["2212",8000000],["4216",7305410],["2119",4500000],["1343",3300000],["2142",3000000],["2229",2805818.5],["2141",2500000],["4111",2038081],["4159",1726252.51],["1353",1300000],["1341",1200000],["2321",1000000],["1342",600000],["4171",583646.81],["4121",326000],["4132",300579],["4222",300000],["2133",90000],["2112",2000]],"economic_revenue_total_czk":2404648720.77,"purpose_expenditure":[["6171",661640030.26],["2212",260998839],["3412",225557200],["3113",221235790.25],["3639",217901690],["2292",150403000],["5311",145545000],["3722",98988800],["3111",98736344.95],["3311",95405000],["6399",64255000],["4339",62244848],["2219",61932000],["3745",59888070],["3419",57705000],["4350",57109700],["3699",56199000],["3631",56037410],["6310",55043000],["3392",52400000],["3319",47337000],["3792",45050000],["3613",44790817],["3632",26604912],["3321",26127962],["3725",23595200],["3612",22700000],["3539",18745000],["6112",17050000],["3314",16821000],["3349",12488000],["4351",10728000],["3635",10245000],["3900",10158000],["6409",10088681.81],["2341",10000000],["3749",6103000],["6320",4600000],["3429",4170000],["2221",3964000],["2419",3791451],["3741",3420000],["3315",3156950],["5512",2340000],["3549",2131760],["6114",2038081],["2199",2000000],["4374",2000000],["3330",1950000],["3141",1900000],["1014",1650000],["3721",1463000],["2310",1250000],["6402",1232435.5],["2143",1022000],["2321",1000000],["3399",963000],["3729",850000],["3525",800000],["3716",620000],["2339",553000],["1037",525122],["2229",400000],["2333",400000],["4356",400000],["6330",300579],["3326",259047],["1036",200000],["4379",150000],["5213",150000],["3313",100000],["3329",100000],["4199",100000],["4341",50000],["4359",50000],["3541",25000],["3599",10000],["3771",10000]],"purpose_expenditure_total_czk":3169953720.77},"actual":{"economic_expenditure":[["5169",471009044.31],["5213",390202960.64],["6121",382082830.27],["5011",307361537.02],["5331",186329381.29],["5171",109275801.92],["5031",80113375.97],["5222",54795000],["5336",47764364.2],["5365",45099950],["5141",44124405.02],["6111",40810034.21],["6130",32129579],["5032",29331555.01],["5168",28378077.9],["5221",27048000],["5152",27018152.58],["5154",16271587.65],["5021",15141026],["5023",10890310],["5166",9598579.86],["5153",9530138.16],["5137",9262837.7],["5139",9234055.25],["6122",8213280.74],["5362",6266916.28],["5163",6175924.68],["5164",5915448.67],["5229",4879508],["6129",4140819.88],["6202",4000000],["5151",3194713.31],["5199",2954506],["6313",2668336],["5175",2607276.28],["6123",2526211.3],["6351",2483000],["6321",2250000],["6329",2155183],["5223",1950000],["5024",1845827],["5156",1762997.14],["5162",1658864.86],["5167",1384233.38],["5038",1343601],["5192",1193798],["6125",1191475.6],["5194",973824.83],["5134",929617.85],["5123",885295.72],["5178",784883.38],["5339",550000],["5173",529569.27],["5179",343692.86],["5026",311052],["5343",219721],["5366",169519.5],["5499",112085],["5364",110116],["5136",99411.28],["5492",75110],["5019",61492],["5172",40690.49],["6356",38000],["5176",10990],["5161",7948.63],["5904",7655.51],["5142",6263.55],["5132",1998],["5131",870],["5909",473.54]],"economic_expenditure_total_czk":2461834785.49,"economic_financing":[["8115",64358992.87],["8124",-5219470.16],["8125",4890266.35],["8901",1017823.25]],"economic_financing_total_czk":65047612.31,"economic_revenue":[["1211",758727111.7],["1121",406414573.95],["1111",293391161.37],["3112",191967822],["4112",88206200],["2324",80547230.85],["1511",73340042.54],["4131",58178312],["4116",56639841.65],["1113",53702781.96],["1122",45072720],["1345",43358423.37],["1361",34749165.03],["1112",26487872.04],["3111",25995597.87],["1387",25920951.62],["4122",25144370.3],["1386",14792274.03],["2111",14211566.44],["2212",12950986.65],["2132",11150501.85],["3121",9019307.51],["4216",7305410],["1343",6129677],["2141",5389093.17],["2119",4045214.16],["2329",3632411.13],["2142",3127500],["2229",2881226.25],["1385",2324824.21],["4111",2038081],["4159",1726252.51],["1353",1687940],["1341",1430386.39],["2310",1261648.22],["2321",1000000],["1342",752895],["4171",583646.81],["4121",326000],["4132",300579],["4222",300000],["1335",166552.11],["1334",146563.07],["1381",116775.39],["2133",71995],["2328",36659],["3113",31000],["1383",5057.03],["2112",972]],"economic_revenue_total_czk":2396787173.18,"purpose_expenditure":[["6171",457372619.25],["2212",237458857.1],["3113",196074954.44],["3412",194407107.72],["2292",150402960.64],["5311",130498655.89],["3722",98335273.5],["3311",88556450.43],["3111",78211504.69],["3639",71621322.09],["2219",61276861.22],["3631",55329483],["3419",52705000],["6399",51380352.68],["4350",51109167],["3319",46706061.39],["6310",45392347.08],["3745",43706109.74],["3613",34667755.24],["3699",29576975.79],["3792",29435179.1],["4339",26959917.9],["3632",26044219.17],["3321",23890289.82],["3725",23595033.38],["3392",19505535.16],["3539",17870667.89],["3314",16520410.55],["6112",14393256],["3349",11737667.25],["4351",10728000],["3900",9793929.87],["3749",5280294.3],["6320",4535059],["6409",4392163.51],["2419",3735770.25],["3741",3184021.68],["3315",2914126.38],["2221",2911837.51],["3429",2739106],["5512",2215864.5],["3549",2127080.96],["6114",2038081],["2199",2000000],["4374",2000000],["3330",1950000],["3635",1888392],["3721",1462564.57],["1014",1394588.45],["3399",949294],["2310",920157.17],["3612",819013],["3525",800000],["3729",798161.85],["2341",761090],["2143",727610.56],["2321",598145.99],["3716",567753.4],["1037",450545],["2339",443354.16],["4356",400000],["6402",279635.5],["3326",255687.04],["2229",244677.73],["6330",219721],["2333",216580],["4379",150000],["3313",100000],["3329",46948],["4199",25000],["3541",24686],["3141",3850]],"purpose_expenditure_total_czk":2461834785.49}},"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."}}}}