{"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:00242420","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242420","name":"Obec Klučenice","short_name":"Klučenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":540447},"amounts":{"revenue_approved":15137600,"revenue_adjusted":30005407,"revenue_actual":26631803.25,"expense_approved":14507600,"expense_adjusted":29375407,"expense_actual":17764212.75,"tax_revenue":17283052.14,"nontax_revenue":4221711.04,"capital_revenue":193200,"transfer_revenue":4933840.07,"current_expense":14686026.16,"capital_expense":3078186.59,"budget_balance":8867590.5,"cash_current":10628197.09,"cash_previous":2959023.24},"ratios":{"revenue_execution":0.88756681,"expense_execution":0.60473078,"balance_to_revenue":0.33296996,"cash_to_expense":0.5982926,"cash_yoy":2.59179237,"capital_expense_share":0.17328021,"transfer_revenue_share":0.18526121},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242420/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242420"},"seo":{"slug":"klucenice","path":"/cz/municipalities/klucenice/"},"population":{"value":483,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15137600,"expenditure_czk":14507600,"financing_czk":-630000,"balance_czk":630000},{"stage":"revised","revenue_czk":30005407,"expenditure_czk":29375407,"financing_czk":-630000,"balance_czk":630000},{"stage":"actual","revenue_czk":26631803.25,"expenditure_czk":17764212.75,"financing_czk":-8867590.5,"balance_czk":8867590.5}],"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",6647400],["5331",2250000],["5169",1204400],["5011",1028000],["5023",600000],["5031",362000],["5154",309000],["5151",266700],["5139",219600],["5362",201500],["5152",195000],["5171",195000],["5137",183000],["5032",153600],["5229",130000],["5156",103000],["5141",80000],["5163",72000],["5021",60000],["5192",55000],["5162",51000],["5329",24000],["5165",22600],["5173",22000],["6122",20000],["5172",10000],["5167",9000],["5161",8800],["5175",8000],["5039",6000],["5149",4500],["5134",3000],["5136",2500],["5132",1000]],"economic_expenditure_total_czk":14507600,"economic_financing":[["8124",-780000],["8901",150000]],"economic_financing_total_czk":-630000,"economic_revenue":[["1211",4000000],["1121",2500000],["1111",1842000],["1511",1500000],["1345",800000],["4216",790000],["2111",730500],["2131",560000],["2132",519300],["1122",500000],["1113",400000],["1112",300000],["1342",200000],["4112",195000],["2329",100000],["3111",100000],["1381",35000],["1361",30000],["2133",20000],["1341",10000],["1334",3000],["1335",1000],["1382",1000],["2141",800]],"economic_revenue_total_czk":15137600,"purpose_expenditure":[["3113",2000000],["5512",1622000],["2212",1439600],["2121",1397400],["6171",1073500],["2333",1000000],["3111",1000000],["6112",809000],["3722",727000],["3612",615200],["2321",510000],["3745",358200],["2411",262200],["3141",250000],["3631",215000],["6399",200000],["3319",165800],["2310",160000],["4359",128400],["3634",80000],["6310",80000],["4319",65500],["3419",65000],["3723",62000],["3412",55000],["4354",51000],["3632",45000],["2221",30000],["3639",22200],["3519",9600],["5219",5000],["5299",3000],["3314",1000]],"purpose_expenditure_total_czk":14507600},"revised":{"economic_expenditure":[["6121",10898314],["5011",2794531],["5331",2550000],["5169",2439045.9],["6122",1071600],["5023",881700],["5031",829950],["5171",748870],["5362",630900],["5139",575364],["5138",528600],["5156",479714.1],["5152",428000],["5154",408800],["5137",389960],["5151",370372],["5166",365528],["6119",360000],["5032",342215],["5141",337600],["6123",273500],["5021",247960],["5229",213700],["5163",200500],["5492",192900],["5164",73000],["5178",69800],["5192",67400],["5162",66200],["6129",59250],["5341",55000],["5329",54100],["5363",51000],["6371",40000],["5365",29700],["5134",26300],["5499",24030],["5175",23735],["5173",23600],["5167",23450],["5165",22600],["5811",21000],["5194",18210],["5159",11000],["5038",10300],["5172",10000],["5161",9800],["6130",8100],["5039",6000],["5149",4500],["5179",3900],["5136",2500],["5132",1000],["5364",190],["5142",118]],"economic_expenditure_total_czk":29375407,"economic_financing":[["8124",-780000],["8901",150000]],"economic_financing_total_czk":-630000,"economic_revenue":[["1211",6392182],["4222",3947842],["1121",3372017],["1511",2951616],["1111",2648800],["4216",1535531],["1345",1244500],["2132",1127300],["2131",1040000],["2111",910702],["2112",881000],["1113",525739],["2142",500000],["1122",377000],["2324",358200],["4116",311362],["1342",252500],["1112",220000],["3113",194200],["4112",193900],["2322",155300],["4213",138995],["1386",122958],["2329",119192],["2321",100000],["3111",100000],["1334",62400],["1387",60000],["2133",50000],["4111",32500],["1361",30000],["2212",25000],["1341",11467],["2119",5000],["2310",4004],["1335",2420],["1381",980],["2141",800]],"economic_revenue_total_czk":30005407,"purpose_expenditure":[["5512",5749854],["6171",3189299],["3113",2311150],["2212",1721080],["3745",1561754],["2121",1397400],["3722",1361910],["6112",1161450],["3111",1013100],["2333",1000000],["3612",996300],["2411",814760],["3631",789560],["3639",742372],["2321",550000],["2115",469128],["3723",462890],["6399",453500],["3634",418715],["3635",360000],["6310",337718],["4319",333050],["3429",331650],["3141",255100],["2310",253800],["3319",228690.9],["2219",171100],["3632",139700],["4359",128400],["3412",114210],["4354",99500],["2221",97230],["3421",80350],["3419",65000],["6330",55000],["6409",50000],["3322",23500],["3739",21700],["6114",18082],["2295",16600],["1039",10514.1],["3519",9600],["5219",5000],["5299",3000],["3314",2500],["6402",190]],"purpose_expenditure_total_czk":29375407},"actual":{"economic_expenditure":[["5011",2601002],["5169",2308950.63],["5331",2300000],["6121",1990145.94],["5023",881557],["5031",795101],["5171",682553.87],["5362",626591],["5138",528600],["5139",505905.6],["5154",387878.32],["5156",380839.77],["6119",356950],["6122",350373.05],["5141",337394.18],["5032",320960],["6123",273376],["5152",252654.05],["5137",234342.46],["5492",192875],["5166",192328],["5163",178397.4],["5229",163624],["5021",155078],["5151",137704],["5164",72926.49],["5178",69729.88],["6129",59241.6],["5162",55359.49],["5329",52382.68],["5363",50000],["6371",40000],["5365",29546],["5134",26101.88],["5499",24030],["5167",22438],["5811",20866],["5175",19659],["5194",18205],["5192",12320],["5159",10844],["5038",10268],["5341",10000],["6130",8100],["5161",6554],["5173",4578],["5179",3804.12],["5136",1299],["5172",479],["5364",190],["5142",109.34]],"economic_expenditure_total_czk":17764212.75,"economic_financing":[["8115",-7637073.24],["8124",-1133272],["8901",-97245.26]],"economic_financing_total_czk":-8867590.5,"economic_revenue":[["1211",6271390.74],["4222",3947842],["1121",3358324.19],["1511",2916201.45],["1111",2313675.1],["1345",939300],["2112",881000],["2132",761251],["2111",747209],["2131",607871],["2142",500000],["1113",443846.05],["4216",372729.97],["2324",358143.09],["1122",303240],["4116",262291.1],["1342",249838],["1112",218894.19],["4112",193900],["3113",193200],["2322",155252],["4213",138995],["1386",122353.54],["2321",100000],["1334",62327.5],["2133",50000],["1387",47953.27],["2329",26970],["2212",25000],["1361",20850],["4111",18082],["1341",11467],["2119",4840],["2310",4004],["1335",2419.6],["1381",971.51],["2141",170.95]],"economic_revenue_total_czk":26631803.25,"purpose_expenditure":[["6171",3059375.44],["3113",2310896],["3745",1525785.19],["3722",1171218.12],["6112",1142285],["3631",753322.02],["5512",735994.92],["3612",735828.03],["3639",724228],["2411",715016.43],["2212",668248.79],["6399",449606],["3723",421565.41],["3634",392973.45],["3635",356950],["6310",337503.52],["4319",330901],["3111",259123],["2115",234328],["3319",200381],["2219",171016.07],["3429",160153.9],["4359",128400],["3412",108486.62],["3632",94370],["2310",93742.33],["3421",80268.98],["2333",69746.75],["4354",68244],["2221",67228],["6409",50000],["2321",40000],["3322",23250],["3739",21546],["6114",18082],["2295",16554.68],["1039",10514.1],["6330",10000],["3141",5075],["3314",1815],["6402",190]],"purpose_expenditure_total_czk":17764212.75}},"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."}}}}