{"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:00235431","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235431","name":"Obec Klučov","short_name":"Klučov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533386},"amounts":{"revenue_approved":26324400,"revenue_adjusted":30313925.45,"revenue_actual":29780633.26,"expense_approved":26324400,"expense_adjusted":32973154.45,"expense_actual":27116018.15,"tax_revenue":25431932.3,"nontax_revenue":2109575.51,"capital_revenue":1517705,"transfer_revenue":721420.45,"current_expense":19256905.41,"capital_expense":7859112.74,"budget_balance":2664615.11,"cash_current":9347547.21,"cash_previous":7833773.34},"ratios":{"revenue_execution":0.98240768,"expense_execution":0.82236652,"balance_to_revenue":0.08947476,"cash_to_expense":0.34472418,"cash_yoy":0.19323687,"capital_expense_share":0.28983285,"transfer_revenue_share":0.02422448},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235431/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235431"},"seo":{"slug":"klucov","path":"/cz/municipalities/klucov/"},"population":{"value":1097,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26324400,"expenditure_czk":26324400,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":30313925.45,"expenditure_czk":32973154.45,"financing_czk":2659229,"balance_czk":-2659229},{"stage":"actual","revenue_czk":29780633.26,"expenditure_czk":27116018.15,"financing_czk":-2664615.11,"balance_czk":2664615.11}],"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":[["5169",3817000],["6121",3660000],["5011",3598000],["5171",2805400],["6349",2100000],["5023",1990000],["6341",1600000],["5031",1050000],["5154",950000],["5321",800000],["5331",500000],["5032",495000],["5139",358900],["5141",285000],["5021",277000],["5164",210000],["5168",205000],["5323",180000],["5156",178000],["5151",161000],["5167",125000],["5163",120000],["5166",120000],["5173",115000],["5222",100000],["5137",93500],["5194",90000],["5136",75000],["5155",61500],["6323",50000],["5162",35000],["5175",35000],["5132",23100],["5038",20000],["5138",15000],["5362",7000],["5133",6000],["5161",6000],["5192",5000],["5153",2000]],"economic_expenditure_total_czk":26324400,"economic_revenue":[["1211",10000000],["1121",5500000],["1511",3600000],["1111",3000000],["1345",1040000],["2132",769000],["1113",750000],["2111",420500],["2324",350000],["4112",259400],["1112",250000],["1386",90000],["2131",70000],["1381",50000],["1387",45000],["4121",41000],["2139",30000],["1342",15000],["1341",13000],["2112",11500],["1361",10000],["2119",10000]],"economic_revenue_total_czk":26324400,"purpose_expenditure":[["3745",6000000],["6171",3000000],["3113",2900000],["2212",2500000],["6112",2500000],["2321",1900000],["3723",1400000],["3722",1300000],["3111",900000],["4351",650000],["3631",600000],["3412",501400],["2221",350000],["6310",300000],["3399",250000],["2310",200000],["3612",200000],["3632",200000],["5512",200000],["6320",105000],["2219",100000],["3314",85000],["3322",50000],["3639",50000],["3721",40000],["5213",20000],["3613",10000],["3900",10000],["3341",3000]],"purpose_expenditure_total_czk":26324400,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6349",5250000],["5169",4340353.1],["5011",3773000],["5171",3535105],["6130",3000000],["5023",1977366],["6341",1600000],["6121",1209000],["5031",1130000],["5154",1020000],["5321",802600],["5032",520000],["5331",510000],["5139",490044],["5021",346813],["5164",330000],["5336",311433.75],["5141",285000],["5137",272400],["6122",257000],["5151",221000],["5168",212260],["5156",191000],["5323",180000],["5167",136680],["5163",135000],["5166",135000],["5173",130309],["5155",126500],["5222",110000],["5194",85000],["6323",80000],["5136",75000],["5175",50626.6],["5162",40000],["5132",23100],["5038",20000],["5138",15000],["5019",9442],["5221",7000],["5362",7000],["5161",6930],["5133",6000],["5192",5000],["5039",3192],["5153",2000]],"economic_expenditure_total_czk":32973154.45,"economic_financing":[["8115",2659229]],"economic_financing_total_czk":2659229,"economic_revenue":[["1211",10340000],["1121",5535000],["1111",3750000],["1511",3600000],["3122",1517705],["1345",1060000],["2132",850500],["1113",750000],["2111",551500],["2212",369000],["1112",361000],["2324",355000],["4116",311433.75],["4112",262200],["1386",250000],["1387",85000],["4111",72515.7],["2131",70000],["4121",41000],["2329",36300],["4129",34271],["2139",30000],["1342",22000],["1341",13000],["2112",11500],["1334",10000],["1361",10000],["2119",10000],["1381",5000]],"economic_revenue_total_czk":30313925.45,"purpose_expenditure":[["3745",6822000],["3113",6052600],["6171",3144000],["2212",2530000],["6112",2510000],["2321",2500000],["3723",1420000],["3722",1300000],["3111",1271433.75],["3412",1143400],["4351",875205],["3631",755000],["2221",350000],["6310",300000],["3612",280000],["5512",255000],["3399",250000],["2310",235000],["3632",200000],["2223",180000],["6320",120000],["2219",100000],["3314",85000],["3322",80000],["6114",72515.7],["3639",50000],["3721",40000],["5213",20000],["3900",17000],["3613",10000],["3341",3000],["2229",2000]],"purpose_expenditure_total_czk":32973154.45},"actual":{"economic_expenditure":[["6349",5250000],["5169",3715946.24],["5011",3561992],["5171",3035768.95],["5023",1963966],["6341",1500000],["5031",1115026],["5321",799600],["5154",787266.07],["6121",787004.4],["5331",510000],["5032",496853],["5021",321654],["5336",311433.75],["5139",300324.66],["5164",289373.04],["6122",252108.34],["5137",230180.8],["5141",215487.76],["5156",181159.55],["5151",173856],["5168",165692.87],["5163",129486],["5323",122830],["5155",121268],["5166",119701.1],["5222",105000],["5173",101052],["5167",92403],["5194",73076],["6323",70000],["5136",63590.65],["5162",39555.87],["5175",26179],["5132",22164],["5038",18367],["5138",13980.1],["5019",9442],["5221",7000],["5362",6422],["5161",5006],["5039",3192],["5153",1440],["5133",170]],"economic_expenditure_total_czk":27116018.15,"economic_financing":[["8115",-1513773.87],["8124",-1150841.24]],"economic_financing_total_czk":-2664615.11,"economic_revenue":[["1211",10336291.58],["1121",5534106.56],["1111",3745601.15],["1511",3349825.52],["3122",1517705],["1345",1048490],["2132",836038],["1113",731488.13],["2111",506008.51],["1112",360727.89],["2324",353188],["4116",311433.75],["2212",277000],["4112",262200],["1386",201628.88],["1387",79022.29],["4111",72515.7],["2131",69449],["4121",41000],["2329",36300],["4129",34271],["1342",18760],["2139",18394],["1341",11740],["2112",10099],["1334",6472.8],["1361",6170],["2119",3099],["1381",1607.5]],"economic_revenue_total_czk":29780633.26,"purpose_expenditure":[["3113",6049600],["3745",3518240.23],["6171",2554366.93],["6112",2461002],["2321",2326926],["2212",2271038.03],["3723",1405138.37],["3111",1151293.29],["3722",1139500.01],["3412",1052349.89],["4351",846759.82],["3631",612033.8],["2221",290848],["6310",226774.76],["5512",210022.6],["3399",186889.87],["3612",179531.8],["2223",148465.1],["6320",118199],["2310",77624.9],["6114",72515.7],["3322",70000],["3314",66006.65],["3721",38298.3],["3900",17000],["3639",16471.1],["3632",5707],["2229",1815],["3341",1350],["3613",250]],"purpose_expenditure_total_czk":27116018.15}},"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."}}}}