{"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:00240290","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240290","name":"Město Klecany","short_name":"Klecany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538311},"amounts":{"revenue_approved":147156000,"revenue_adjusted":182806844.05,"revenue_actual":175058710.24,"expense_approved":209874120,"expense_adjusted":315544031.94,"expense_actual":271207231.96,"tax_revenue":128574069.87,"nontax_revenue":19829795.56,"capital_revenue":1067581,"transfer_revenue":25587263.81,"current_expense":106861111.2,"capital_expense":164346120.76,"budget_balance":-96148521.72,"cash_current":84855433.75,"cash_previous":137095923.53},"ratios":{"revenue_execution":0.95761573,"expense_execution":0.85949093,"balance_to_revenue":-0.54923586,"cash_to_expense":0.31288042,"cash_yoy":-0.38105064,"capital_expense_share":0.60597986,"transfer_revenue_share":0.1461639},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240290/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240290"},"seo":{"slug":"klecany","path":"/cz/municipalities/klecany/"},"population":{"value":3957,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":147156000,"expenditure_czk":209874120,"financing_czk":62718120,"balance_czk":-62718120},{"stage":"revised","revenue_czk":182806844.05,"expenditure_czk":315544031.94,"financing_czk":132737187.89,"balance_czk":-132737187.89},{"stage":"actual","revenue_czk":175058710.24,"expenditure_czk":271207231.96,"financing_czk":96148521.72,"balance_czk":-96148521.72}],"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",92300000],["5011",22100000],["5171",20313000],["5169",14997000],["5331",11800000],["6122",6740000],["5031",6682000],["5154",4462000],["5323",3700000],["5139",3670000],["5023",3000000],["5032",2435000],["5021",2206000],["5168",1497000],["5163",1475600],["5166",1350000],["5222",1285000],["5137",1230000],["5153",1180000],["5499",1020000],["6130",1000000],["5156",745000],["5179",500000],["6119",500000],["5162",489000],["5164",347000],["5229",341000],["5167",331000],["5903",300000],["5134",261000],["5161",253000],["5212",239520],["5175",195000],["5132",160000],["5178",150000],["5194",132000],["5038",120000],["5151",113000],["5136",80000],["5362",49000],["5329",35000],["5133",33000],["5172",25000],["5173",22000],["5131",11000]],"economic_expenditure_total_czk":209874120,"economic_financing":[["8115",62718120]],"economic_financing_total_czk":62718120,"economic_revenue":[["1211",37000000],["1511",35000000],["1121",17000000],["1111",14000000],["4131",13000000],["2111",10707000],["4112",3800000],["2132",2973000],["1113",2800000],["2324",2700000],["1385",2500000],["1361",1000000],["1112",900000],["4121",700000],["1387",550000],["1381",500000],["3111",500000],["1386",350000],["2321",300000],["2139",200000],["2141",200000],["2131",155000],["2212",150000],["1341",105000],["1342",25000],["2112",15000],["1343",10000],["2119",10000],["1356",6000]],"economic_revenue_total_czk":147156000,"purpose_expenditure":[["3113",81677000],["6171",18658000],["2212",15907000],["2321",15742000],["3745",9535000],["3639",8649000],["3412",6682000],["5311",5055000],["3723",4181000],["6112",4137000],["2292",3700000],["3631",3540000],["3722",3500000],["3725",3240000],["3742",3050000],["3392",2343000],["2219",2290000],["3429",2177000],["5512",1785000],["2115",1500000],["3319",1187000],["3613",975000],["6320",900000],["3632",823000],["2232",807120],["2310",800000],["3231",800000],["3612",715000],["3314",642000],["2333",600000],["3419",512000],["4357",505000],["3635",500000],["3721",350000],["4359",330000],["3329",310000],["5213",300000],["3349",270000],["3399",225000],["3421",205000],["2223",180000],["3111",150000],["3341",120000],["3716",110000],["6310",100000],["2221",80000],["3741",30000]],"purpose_expenditure_total_czk":209874120},"revised":{"economic_expenditure":[["6121",155693200],["5011",23534300],["5171",19363100],["6122",19057500],["5169",17877200],["5137",11937100],["5331",11885319.95],["5031",6670500],["5362",6327070],["6129",4502000],["5154",4200800],["5139",3899500],["5323",3700000],["5023",3157200],["5021",2954300],["5336",2839147.99],["5032",2500700],["5168",2213100],["5163",1492700],["5153",1147700],["5166",1121500],["5222",1105000],["5499",1102500],["5156",766500],["5164",740500],["6130",608900],["6123",556500],["6119",547000],["5162",492600],["5167",367900],["5175",340550],["6349",329895.98],["5229",309000],["5903",300000],["5212",299760],["5161",253600],["5134",221200],["5132",191700],["5194",161800],["5151",126000],["5038",120000],["5329",89338.02],["5909",85900],["5136",82000],["5172",53000],["5133",35500],["5195",30000],["5123",29700],["5192",28397],["5173",26100],["5122",23840],["5179",17000],["5131",15000],["5364",7913],["5492",5000],["5369",500]],"economic_expenditure_total_czk":315544031.94,"economic_financing":[["8115",83570547.89],["8123",50000000],["8124",-833360]],"economic_financing_total_czk":132737187.89,"economic_revenue":[["1211",41600000],["1511",35000000],["1121",22285000],["4131",18000000],["1111",16730000],["2111",12158800],["1122",6272070],["2324",3291575.56],["2132",3117600],["4116",3089542.99],["4112",3006300],["1113",2945000],["4216",2253215],["1385",2000000],["4121",1500000],["1112",1455000],["1361",1310000],["1387",1150000],["1386",850000],["3111",845911],["4122",590740],["1343",510000],["2322",494098],["2141",442000],["1334",341425.86],["2321",334576],["2139",235000],["3113",224000],["2131",156400],["1381",150000],["2212",145075],["1341",105000],["4111",65000],["2119",54089],["2112",35500],["1342",35000],["1335",22925.64],["1356",6000]],"economic_revenue_total_czk":182806844.05,"purpose_expenditure":[["3113",174573616.74],["6171",19657234],["2212",15948000],["2321",15832000],["3745",9693500],["3639",8863500],["6399",6272070],["3412",6008000],["5311",5437000],["3742",4610000],["6112",4137000],["2219",4090000],["3723",3926500],["2292",3700000],["3725",3590000],["3631",3540000],["3722",3500000],["3429",2764500],["3392",2358500],["5512",1785000],["2115",1500000],["3231",1401251.2],["3319",1337000],["3612",900000],["6320",900000],["2232",867360],["3613",865000],["3632",823000],["2310",800000],["3314",662000],["2333",600000],["3419",512000],["4357",505000],["3635",500000],["3721",350000],["4359",330000],["2221",320000],["3329",310000],["5213",300000],["3349",270000],["3399",225000],["3421",205000],["2223",180000],["3111",150000],["3341",120000],["3716",110000],["6310",100000],["6114",85000],["3741",30000]],"purpose_expenditure_total_czk":315544031.94},"actual":{"economic_expenditure":[["6121",142450406.22],["5011",21076141],["6122",16571681.05],["5169",15267693.31],["5137",11462574.8],["5331",10244094.9],["5362",6322814.9],["5171",5777076.38],["5031",5697076],["6129",4495607.51],["5023",3157183],["5323",3103160],["5154",2986929.78],["5139",2846861.74],["5336",2817907.99],["5021",2697110],["5032",2179873],["5168",2168317.43],["5163",1218779.81],["5166",1000560.18],["5499",999568],["5222",953200],["5153",912764.2],["5156",598378.84],["5164",584477.04],["6123",498530],["5162",456942.41],["6349",329895.98],["5175",322825.7],["5212",299760],["5167",267013.98],["5161",231826],["5229",202561.57],["5194",158371.7],["5132",117419.14],["5134",109479.03],["5151",99107],["5038",95899],["5909",85564],["5329",69291.2],["5172",52998],["5136",51576.71],["5195",29320],["5123",29153.54],["5122",23840],["5192",23014],["5179",16083],["5173",11737.92],["5131",9745],["5366",8100],["5364",7913],["5492",5000],["5133",3527],["5369",500]],"economic_expenditure_total_czk":271207231.96,"economic_financing":[["8123",50000000],["8117",32000000],["8115",15329090.83],["8124",-833360],["8901",-347209.11]],"economic_financing_total_czk":96148521.72,"economic_revenue":[["1211",41598941.09],["1511",32955585.71],["1121",22281590.74],["1111",16728226.23],["4131",15100230.09],["2111",12044150.68],["1122",6272070],["2324",3198398.17],["4116",3089542.99],["4112",3006300],["1113",2944331.5],["2132",2937542],["4216",2253215],["4121",1497210],["1112",1452209.72],["1361",1309330],["1387",1137127.48],["3111",845731],["1386",811754.05],["4122",577600],["1343",498875],["2322",494014],["2141",441763.71],["1334",341425.86],["3113",221850],["2139",213913],["2131",152838],["2212",142575],["2321",128000],["1385",93398.03],["1341",83267],["4111",63165.73],["2119",44009],["2112",32592],["1342",30915],["1335",22925.64],["1381",6409.07],["1356",5687.75]],"economic_revenue_total_czk":175058710.24,"purpose_expenditure":[["3113",172775891.15],["6171",18482309.85],["2321",11959870.14],["3639",7512161.27],["3745",6490541.66],["6399",6272070],["5311",5392054.33],["3742",4603412.02],["6112",3931916],["3725",3494994.56],["3722",3158305.74],["2292",3103160],["3429",2725596.23],["3723",2184660.23],["3412",2038251.63],["3631",2038226.36],["2219",1937707.18],["2212",1821937.51],["3392",1532980.78],["3231",1301251.2],["3319",1209300.29],["5512",1088794.03],["6320",789630],["3613",770759.45],["3612",767041.31],["2232",555497.42],["3314",538640.01],["3419",473000],["4357",351595.21],["2221",260315.77],["4359",251932],["3329",242160],["3349",208066.89],["3399",160617.05],["3421",151626],["3632",144636.66],["3341",119936.41],["3111",94093],["6114",81751.31],["6310",75319.81],["3716",53144],["2115",26726],["2310",15853],["6402",8100],["2333",7078.5],["3721",3630],["3741",690]],"purpose_expenditure_total_czk":271207231.96}},"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."}}}}