{"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:00236918","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236918","name":"Obec Kly","short_name":"Kly","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534897},"amounts":{"revenue_approved":44900000,"revenue_adjusted":45324130,"revenue_actual":49915954.09,"expense_approved":84449000,"expense_adjusted":84873130,"expense_actual":30111645.14,"tax_revenue":40962215.58,"nontax_revenue":4477794.9,"capital_revenue":3885000,"transfer_revenue":590943.61,"current_expense":26657581.01,"capital_expense":3454064.13,"budget_balance":19804308.95,"cash_current":83445676.85,"cash_previous":63282264.5},"ratios":{"revenue_execution":1.1013108,"expense_execution":0.3547842,"balance_to_revenue":0.39675309,"cash_to_expense":2.77120949,"cash_yoy":0.31862659,"capital_expense_share":0.11470858,"transfer_revenue_share":0.01183877},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236918/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236918"},"seo":{"slug":"kly","path":"/cz/municipalities/kly/"},"population":{"value":1792,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":44900000,"expenditure_czk":84449000,"financing_czk":39549000,"balance_czk":-39549000},{"stage":"revised","revenue_czk":45324130,"expenditure_czk":84873130,"financing_czk":39549000,"balance_czk":-39549000},{"stage":"actual","revenue_czk":49915954.09,"expenditure_czk":30111645.14,"financing_czk":-19804308.95,"balance_czk":19804308.95}],"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",48200000],["5169",14075000],["5011",4000000],["5331",3950000],["5171",3434000],["5023",2500000],["5031",1300000],["6130",1000000],["5154",840000],["5032",600000],["5163",515000],["5021",505000],["6122",500000],["5139",378500],["5811",330000],["5137",310000],["5222",270000],["5166",250000],["5162",237000],["5194",200000],["5156",155000],["6351",150000],["5153",110000],["5151",100000],["5168",100000],["5903",100000],["5229",50000],["5175",49000],["5167",48000],["5136",35000],["5164",30000],["5329",27000],["5134",20000],["5362",20000],["5038",18000],["5161",15000],["5492",10000],["5179",8000],["5173",5500],["5132",3000],["5133",1000]],"economic_expenditure_total_czk":84449000,"economic_financing":[["8115",39549000]],"economic_financing_total_czk":39549000,"economic_revenue":[["1211",17000000],["1121",8500000],["1111",6000000],["3119",3000000],["2132",1900000],["1511",1700000],["1345",1500000],["1113",1400000],["2111",1101000],["1122",1000000],["2141",400000],["1112",360000],["4112",320000],["1386",150000],["2131",120000],["1387",100000],["2119",100000],["1341",57000],["1361",50000],["2112",50000],["4111",40000],["4121",30000],["1334",20000],["1343",2000]],"economic_revenue_total_czk":44900000,"purpose_expenditure":[["2321",29135000],["6171",28769000],["3722",5500000],["3745",4679000],["3113",3000000],["6112",2950000],["2212",2550000],["2219",2050000],["3631",1300000],["3636",1000000],["3111",600000],["3399",590000],["3141",500000],["5512",436000],["2292",330000],["3419",195000],["3612",150000],["3392",145000],["5213",100000],["3613",70000],["3721",70000],["3421",63000],["3632",56000],["3429",50000],["3635",50000],["6114",36000],["3341",30000],["3900",20000],["6310",20000],["3319",5000]],"purpose_expenditure_total_czk":84449000},"revised":{"economic_expenditure":[["6121",47224067.58],["5169",13469649.48],["5011",3995100],["5331",3950000],["5171",3836552.99],["5023",2500000],["5031",1303218],["6130",1000000],["6122",937397.68],["5154",830595],["5137",779424.79],["5032",601168],["5163",529770.2],["5021",508208],["5139",479378.15],["5323",346239],["5329",327000],["5166",300433.58],["5162",295169.94],["5222",279650],["5194",254162.6],["6351",150000],["5151",143929],["5156",139296],["5153",136903],["5168",122426.8],["5903",100000],["5175",60012.77],["5229",50000],["5365",38600],["5167",35802],["5136",30907],["5164",30000],["5038",18000],["5362",15200],["5134",15068.13],["5161",15000],["5492",10000],["5179",8040.21],["5132",4197.87],["5173",1562.23],["5133",1000]],"economic_expenditure_total_czk":84873130,"economic_financing":[["8115",39549000]],"economic_financing_total_czk":39549000,"economic_revenue":[["1211",17000000],["1121",8500000],["1111",6000000],["3119",2715000],["2132",1900000],["1345",1860065],["1113",1397200],["1511",1300111.51],["2111",1135400],["1122",1000000],["2141",400000],["1112",360000],["4112",322800],["3111",285000],["4216",210929],["1386",188923.49],["2321",155000],["2131",120000],["1387",100000],["2119",100000],["2322",58201],["1341",57000],["1361",50000],["4111",40000],["4121",30000],["1334",20000],["2112",15600],["1343",2000],["1349",900]],"economic_revenue_total_czk":45324130,"purpose_expenditure":[["2321",29357536.15],["6171",28904802.8],["3722",5490558.66],["3745",4679000],["3113",3000000],["6112",2950000],["2212",2550000],["2219",1995072.02],["3631",1300000],["3636",1000000],["3399",631182.43],["3111",600000],["5512",511000],["3141",500000],["2292",346239],["3419",211245],["3392",140680],["3612",121989],["5213",100000],["3613",83860],["3721",79441.34],["3421",56205.4],["3632",56000],["3429",50000],["3635",50000],["6114",36000],["3341",24320],["6310",22398.2],["3900",20000],["3319",5000],["3539",600]],"purpose_expenditure_total_czk":84873130},"actual":{"economic_expenditure":[["5169",8266605.49],["5331",3950000],["5011",3755963],["6121",2386216.45],["5171",2044482.61],["5023",1988338],["5031",1103198],["6122",887397.68],["5154",621314],["5137",534886.8],["5163",526443.2],["5032",517237],["5021",448427],["5139",376082.11],["5323",346239],["5329",326582.2],["5166",300433.58],["5222",278850],["5162",274683.12],["5194",254162.6],["6351",150000],["5151",140940],["5153",136903],["5168",122426.8],["5156",87497],["5175",55635.77],["5229",50000],["5365",38600],["6130",30450],["5167",26103],["5164",20902],["5038",15159],["5134",15008.95],["5362",14000],["5179",8040.21],["5161",7713],["5132",3342.57],["5136",704],["5173",678]],"economic_expenditure_total_czk":30111645.14,"economic_financing":[["8115",-19804182.58],["8901",-126.37]],"economic_financing_total_czk":-19804308.95,"economic_revenue":[["1211",18352947.9],["1121",9838194.87],["1111",6668051.35],["3119",3600000],["1345",1918910],["2132",1799834.56],["1511",1633676.69],["1113",1299356.82],["2111",1156372.05],["2119",812183],["1112",641069.32],["1386",358378.75],["4112",322800],["3111",285000],["2141",250910.29],["2321",212000],["4216",210929],["2322",167972],["1387",140466.41],["2131",57132],["1341",54288],["1361",44821],["4121",30000],["4111",27214.61],["2112",21391],["1334",7897.72],["1381",2776.75],["1349",900],["1343",480]],"economic_revenue_total_czk":49915954.09,"purpose_expenditure":[["6171",10898885.64],["3722",4468643.2],["3745",3087890.78],["3113",3000000],["6112",2396220],["2321",1568884.31],["2212",754496.7],["3399",629029.43],["3111",600000],["3631",579044.45],["3141",500000],["5512",487983.18],["2292",346239],["3419",211245],["3392",115993],["3613",83060],["3612",79555],["3721",79441.34],["3421",53019.3],["3429",50000],["3636",30450],["6114",27214.61],["6310",22398.2],["3900",19200],["3632",9267],["3341",8685],["3319",4200],["3539",600]],"purpose_expenditure_total_czk":30111645.14}},"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."}}}}