{"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:00240303","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240303","name":"Obec Klíčany","short_name":"Klíčany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538329},"amounts":{"revenue_approved":14236300,"revenue_adjusted":15711148,"revenue_actual":16832832.59,"expense_approved":14236300,"expense_adjusted":28552318,"expense_actual":27303826.81,"tax_revenue":14718116.57,"nontax_revenue":1460568.02,"capital_revenue":0,"transfer_revenue":654148,"current_expense":9937148.95,"capital_expense":17366677.86,"budget_balance":-10470994.22,"cash_current":20315645.02,"cash_previous":30786639.24},"ratios":{"revenue_execution":1.07139418,"expense_execution":0.95627356,"balance_to_revenue":-0.62205777,"cash_to_expense":0.74405852,"cash_yoy":-0.34011488,"capital_expense_share":0.63605289,"transfer_revenue_share":0.03886143},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240303/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240303"},"seo":{"slug":"klicany","path":"/cz/municipalities/klicany/"},"population":{"value":644,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14236300,"expenditure_czk":14236300,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":15711148,"expenditure_czk":28552318,"financing_czk":12841170,"balance_czk":-12841170},{"stage":"actual","revenue_czk":16832832.59,"expenditure_czk":27303826.81,"financing_czk":10470994.22,"balance_czk":-10470994.22}],"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":[["5171",3965300],["6130",2000000],["5169",1990000],["5023",1350000],["5021",1000000],["5331",957000],["5154",415000],["5139",314000],["5031",306000],["5362",300000],["5011",290000],["5323",281000],["5032",230000],["5137",140000],["5166",100000],["5153",95000],["5175",65000],["5156",60000],["5173",60000],["5163",50000],["5229",50000],["5042",40000],["5162",35000],["5151",30000],["5329",25000],["5194",22000],["5221",20000],["5903",10000],["5038",7000],["5136",7000],["5179",7000],["5321",6000],["5167",5000],["5161",4000]],"economic_expenditure_total_czk":14236300,"economic_revenue":[["1211",4600000],["1121",3000000],["1111",1900000],["1511",1600000],["2132",900000],["1113",420000],["2141",420000],["1122",290000],["1345",230000],["4121",200000],["2111",190800],["1112",150000],["2321",110000],["1386",50000],["2119",50000],["2131",50000],["1387",25000],["1334",20000],["1381",20000],["1341",7500],["1361",3000]],"economic_revenue_total_czk":14236300,"purpose_expenditure":[["2321",2300000],["6112",1820000],["2212",1700000],["6171",1691000],["3745",1490000],["2219",1100000],["3722",950000],["3111",867000],["3631",610000],["3412",400000],["2292",281000],["3421",252000],["3729",230000],["3319",160000],["2310",100000],["3341",100000],["3613",65300],["5512",50000],["6310",50000],["3314",10000],["5213",10000]],"purpose_expenditure_total_czk":14236300,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6130",17000000],["5171",2373000],["5169",1690000],["5023",1450000],["5021",1240756],["5331",807000],["5139",442860],["5154",395000],["6122",369370],["5336",320948],["5031",306000],["5362",300000],["5137",292000],["5011",290000],["5323",281000],["5032",230000],["5153",115000],["5166",100000],["5175",66776],["5156",60000],["5173",60000],["5229",58000],["5163",50000],["5151",45000],["5042",40000],["5162",39108],["5363",32500],["5194",22000],["5221",20000],["5321",11000],["5903",10000],["5038",7000],["5136",7000],["5179",7000],["5167",5000],["5329",5000],["5161",4000]],"economic_expenditure_total_czk":28552318,"economic_financing":[["8115",12841170]],"economic_financing_total_czk":12841170,"economic_revenue":[["1211",5400000],["1121",3000000],["1111",2300000],["1511",1600000],["2132",820000],["1113",420000],["4116",320948],["2141",300000],["1122",290000],["1345",230000],["1112",200000],["2111",190800],["4121",156000],["4112",144700],["1386",120000],["2321",81200],["1387",45000],["4111",32500],["1334",20000],["1381",20000],["1341",7500],["2131",7000],["1361",3000],["2211",2500]],"economic_revenue_total_czk":15711148,"purpose_expenditure":[["6171",19084500],["6112",1920000],["3745",1674370],["3111",1552948],["2219",1000000],["3722",950000],["3631",550000],["3613",285000],["2292",281000],["3421",252000],["2212",250000],["3729",230000],["3412",200000],["3319",160000],["5512",50000],["6310",50000],["6114",32500],["2321",10000],["3314",10000],["5213",10000]],"purpose_expenditure_total_czk":28552318},"actual":{"economic_expenditure":[["6130",17000000],["5171",1922728.25],["5169",1466092.29],["5023",1424168],["5021",1173838],["5331",807000],["6122",366677.86],["5154",356868.36],["5336",320948],["5137",294812.72],["5011",281401],["5139",274293.07],["5031",266303],["5362",266280],["5323",245304],["5032",242753],["5153",101073.78],["5175",59227],["5173",56030],["5229",50350],["5156",50323],["5163",46551.2],["5166",43166.75],["5162",42123.54],["5363",32500],["5194",31519.9],["5042",25239.39],["5221",13300],["5321",10800],["5151",9471],["5038",5693],["5136",4619],["5329",4410],["5179",4255.7],["5167",3000],["5161",706]],"economic_expenditure_total_czk":27303826.81,"economic_financing":[["8115",10470994.22]],"economic_financing_total_czk":10470994.22,"economic_revenue":[["1211",5710426.7],["1121",3059592.38],["1111",2347142.97],["1511",2332387.01],["2132",820800],["1113",404220],["4116",320948],["2141",282507.86],["2111",267448.16],["1122",266280],["1345",228900],["1112",199393.61],["4121",156000],["4112",144700],["1386",111460.85],["2321",81200],["1387",43685.66],["4111",32500],["1341",6650],["1334",6203.6],["2131",6112],["2211",2500],["1361",900],["1381",873.79]],"economic_revenue_total_czk":16832832.59,"purpose_expenditure":[["6171",18854088.52],["6112",1867800],["3111",1540953.67],["3745",1515712.42],["2219",902436.15],["3722",853067.66],["3631",303007.72],["3613",252021.03],["2292",245304],["2212",240277],["3729",228069.71],["3412",164695.47],["3421",161630.38],["6310",46551.2],["3319",46051],["5512",42350],["6114",32500],["3314",6233],["2321",1077.88]],"purpose_expenditure_total_czk":27303826.81}},"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."}}}}