{"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:00238007","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238007","name":"Obec Klášter Hradiště nad Jizerou","short_name":"Klášter Hradiště nad Jizerou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":536024},"amounts":{"revenue_approved":29073000,"revenue_adjusted":37848680.8,"revenue_actual":33098141.59,"expense_approved":29338000,"expense_adjusted":37376969.46,"expense_actual":29124126.72,"tax_revenue":23277522.5,"nontax_revenue":2809828.04,"capital_revenue":16924,"transfer_revenue":6993867.05,"current_expense":14166769.05,"capital_expense":14957357.67,"budget_balance":3974014.87,"cash_current":30803917.39,"cash_previous":26761198.54},"ratios":{"revenue_execution":0.874486,"expense_execution":0.77919979,"balance_to_revenue":0.12006761,"cash_to_expense":1.05767695,"cash_yoy":0.15106643,"capital_expense_share":0.51357274,"transfer_revenue_share":0.21130694},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238007/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238007"},"seo":{"slug":"klaster-hradiste-nad-jizerou","path":"/cz/municipalities/klaster-hradiste-nad-jizerou/"},"population":{"value":1032,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":29073000,"expenditure_czk":29338000,"financing_czk":265000,"balance_czk":-265000},{"stage":"revised","revenue_czk":37848680.8,"expenditure_czk":37376969.46,"financing_czk":-471711.34,"balance_czk":471711.34},{"stage":"actual","revenue_czk":33098141.59,"expenditure_czk":29124126.72,"financing_czk":-3974014.87,"balance_czk":3974014.87}],"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",12399000],["5171",5442000],["5169",2229000],["5011",2072000],["5331",1327000],["5023",1180000],["6122",1000000],["5031",730000],["5154",663000],["5153",363000],["5032",320000],["5021",310000],["5139",192000],["5213",150000],["5362",145000],["5156",140000],["5223",100000],["5365",100000],["5138",70000],["5163",65000],["5329",60000],["5151",54000],["5162",51000],["5168",50000],["5137",45000],["5901",30000],["5039",21000],["5038",10000],["5221",10000],["5161",5000],["5189",5000]],"economic_expenditure_total_czk":29338000,"economic_financing":[["8115",265000]],"economic_financing_total_czk":265000,"economic_revenue":[["1122",8100000],["1211",7800000],["1121",4200000],["1111",3100000],["1511",1300000],["2132",818000],["1113",700000],["1333",700000],["2111",698000],["1345",550000],["4112",245000],["1112",200000],["2324",160000],["2112",100000],["4121",100000],["1342",85000],["2142",60000],["1381",50000],["1344",30000],["1341",22000],["2329",20000],["2133",12000],["1361",10000],["1343",5000],["1346",5000],["2119",3000]],"economic_revenue_total_czk":29073000,"purpose_expenditure":[["2219",6400000],["2321",4500000],["3613",2800000],["2212",2200000],["3639",1800000],["6171",1800000],["6112",1500000],["3113",1327000],["5512",1200000],["3722",1100000],["3612",700000],["2411",500000],["3322",450000],["3412",450000],["3631",450000],["3745",350000],["3392",250000],["3723",220000],["2292",150000],["3141",150000],["3143",150000],["3429",150000],["3329",100000],["3399",100000],["6399",100000],["3725",85000],["3314",60000],["3111",50000],["3635",50000],["3632",45000],["6409",35000],["5213",30000],["6310",25000],["1031",20000],["3721",20000],["6320",20000],["3341",1000]],"purpose_expenditure_total_czk":29338000},"revised":{"economic_expenditure":[["6121",16724952.74],["5171",4091426.71],["5169",3419904.92],["5011",2280407],["6122",1879828.98],["5331",1327000],["5023",1183421],["5154",1072944.98],["5031",813727.63],["5336",742688],["5021",440887],["5153",426300],["5032",359560],["5163",299736],["5026",285000],["5139",263698.2],["5137",250510],["5213",220600],["5362",182240],["5222",180789],["5156",142148],["5223",100000],["5365",100000],["5138",70000],["5151",62403],["5329",60675],["5168",57700],["5162",54100],["5194",41992.3],["5167",34680],["5901",30000],["5909",29743],["5136",26208],["5175",24162],["5039",21000],["5499",11500],["5038",10000],["5221",10000],["5492",8000],["5122",7100],["5229",6400],["5132",5981],["5161",5405],["5189",5000],["5164",3920],["5493",3230]],"economic_expenditure_total_czk":37376969.46,"economic_financing":[["8115",-471711.34]],"economic_financing_total_czk":-471711.34,"economic_revenue":[["1211",9746858.59],["1121",5219499.09],["4216",4805292.94],["1111",3572714.06],["1122",3100000],["1511",2446671.29],["2111",1705983],["4116",1382088.11],["2132",973500],["1113",689818.77],["1345",531978],["1333",530413.75],["4131",500000],["1342",356460],["2324",354588],["1112",340203.66],["1386",331930.6],["2141",265000],["1387",213611.44],["4112",191700],["2112",100000],["4121",100000],["2142",60000],["2322",60000],["2329",52970.8],["1381",50000],["1344",30000],["4111",23336],["1341",21900],["1361",19350],["3111",16924],["2131",16350],["2133",12000],["2212",10000],["1343",5000],["1346",5000],["1334",4538.7],["2119",3000]],"economic_revenue_total_czk":37848680.8,"purpose_expenditure":[["2219",6773929.33],["2321",6450223.78],["3613",2893000],["2212",2200000],["6171",2150423.49],["3113",2122693],["3639",2095143.61],["6112",1815300],["5512",1755595.03],["3631",1563600],["3612",1002944.98],["3722",903600],["3412",738758.9],["2411",703099],["3725",610719.84],["3322",451330],["3745",376430.7],["3429",328000],["6320",253601],["3392",252000],["3111",227987],["2292",220600],["3723",200000],["3399",150396.3],["3141",150000],["3143",150000],["1032",128000],["3329",100000],["6399",100000],["3326",90266],["3632",76021],["3314",60000],["3635",50000],["3349",36208],["6409",35730],["5213",30000],["6310",26135],["6114",23336],["3729",20267.5],["1031",20000],["3721",20000],["3319",11000],["3900",6400],["4399",3230],["3341",1000]],"purpose_expenditure_total_czk":37376969.46},"actual":{"economic_expenditure":[["6121",13713085.18],["5169",2243474.5],["5011",2186537],["5171",1798124.73],["5331",1327000],["6122",1244272.49],["5023",1094332],["5154",929619.43],["5031",798226],["5336",742688],["5021",364200],["5032",315537],["5153",305078.09],["5163",289348.57],["5026",272469],["5137",245684],["5213",203142],["5222",180789],["5362",171782.16],["5139",143770.03],["5156",136513],["5168",57643.69],["5162",52975.47],["5151",51163],["5194",41423.3],["5167",31132],["5909",29670],["5136",26208],["5329",25675],["5138",25562.1],["5175",20032],["5499",10800],["5038",9626],["5492",8000],["5122",7100],["5229",6400],["5132",5981],["5161",3551],["5493",3230],["5164",2171.58],["5189",110.4]],"economic_expenditure_total_czk":29124126.72,"economic_financing":[["8117",12000000],["8118",-12000000],["8115",-3988170.5],["8901",14155.63]],"economic_financing_total_czk":-3974014.87,"economic_revenue":[["1211",9746858.59],["1121",5219499.09],["4216",4805292.94],["1111",3572714.06],["1511",2002148.43],["4116",1382088.11],["2111",1289925],["2132",756260],["1113",689818.77],["1345",531978],["1333",530413.75],["4131",500000],["1112",340203.66],["1342",328840],["2324",307168.14],["2141",247500],["4112",191700],["1386",190161.2],["4121",91450],["1387",74528.78],["2322",58970],["2142",57501],["2112",56858.1],["4111",23336],["1341",21900],["1361",18850],["3111",16924],["2131",16350],["2212",10000],["2329",9295.8],["1334",4538.7],["1344",3560],["1381",1509.47]],"economic_revenue_total_czk":33098141.59,"purpose_expenditure":[["2321",6445217.9],["2219",3924204.5],["3113",2114903],["3639",2057725.59],["2212",1801155.05],["3613",1789075.78],["6112",1704044.58],["6171",1558294.39],["3631",1321984.61],["5512",1241633.41],["3722",675393.2],["3412",654242.69],["2411",549869.69],["3612",543129.05],["3725",529074.56],["3322",451330],["3745",326528.2],["3429",325022.81],["6320",253539.21],["2292",203142],["3111",160829.61],["1032",127950],["3392",104047.57],["3632",55741.64],["3399",44362.3],["3349",35658],["6310",26237.36],["6114",23336],["3729",20267.5],["3314",16187],["3721",13324.52],["3319",11000],["3900",6400],["3723",5045],["4399",3230],["6409",730],["3341",270]],"purpose_expenditure_total_czk":29124126.72}},"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."}}}}