{"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:00246468","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00246468","name":"Obec Člunek","short_name":"Člunek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":561703},"amounts":{"revenue_approved":17155600,"revenue_adjusted":17155600,"revenue_actual":20353949.61,"expense_approved":19451500,"expense_adjusted":21168300,"expense_actual":19296468.09,"tax_revenue":13126550.17,"nontax_revenue":3559063.44,"capital_revenue":1154683,"transfer_revenue":2513653,"current_expense":13212128.06,"capital_expense":6084340.03,"budget_balance":1057481.52,"cash_current":7793672.95,"cash_previous":6528931.3},"ratios":{"revenue_execution":1.18643181,"expense_execution":0.91157382,"balance_to_revenue":0.05195461,"cash_to_expense":0.40389116,"cash_yoy":0.19371343,"capital_expense_share":0.31530848,"transfer_revenue_share":0.12349706},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00246468/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00246468"},"seo":{"slug":"clunek","path":"/cz/municipalities/clunek/"},"population":{"value":484,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17155600,"expenditure_czk":19451500,"financing_czk":2295900,"balance_czk":-2295900},{"stage":"revised","revenue_czk":17155600,"expenditure_czk":21168300,"financing_czk":4012700,"balance_czk":-4012700},{"stage":"actual","revenue_czk":20353949.61,"expenditure_czk":19296468.09,"financing_czk":-1057481.52,"balance_czk":1057481.52}],"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",6860000],["5493",3500000],["5169",2701500],["5171",1937000],["5011",1010000],["5023",816000],["5139",503000],["5031",400000],["5154",326000],["5362",237500],["5021",175000],["5137",171000],["5032",165000],["5156",130000],["5173",71000],["5364",60000],["5175",52000],["6122",50000],["5163",40500],["5162",35000],["5194",35000],["5492",35000],["6119",30000],["5365",22000],["5321",18000],["5179",15000],["5138",13000],["5136",11000],["5132",10000],["5038",7000],["5166",5000],["5155",3000],["5167",3000],["5161",2000],["5221",2000]],"economic_expenditure_total_czk":19451500,"economic_financing":[["8115",2295900]],"economic_financing_total_czk":2295900,"economic_revenue":[["1211",5200000],["1121",3000000],["2111",2360000],["1111",1800000],["2149",1800000],["1511",1200000],["1113",440000],["1345",360000],["2131",190000],["1112",120000],["4112",120000],["2132",115000],["3111",100000],["4111",100000],["1386",53000],["2141",50000],["1342",40000],["2112",35000],["1387",26000],["2119",25000],["1341",11000],["2212",10000],["1361",600]],"economic_revenue_total_czk":17155600,"purpose_expenditure":[["2321",4075000],["3319",3021000],["3639",2903500],["2212",1550000],["2219",1240000],["6112",1132000],["1032",1005000],["6171",993500],["3722",838000],["3612",610000],["3745",360000],["3631",290000],["3613",232000],["6399",200000],["3322",198000],["3399",145000],["5512",130000],["2341",125000],["1036",84000],["2310",83000],["6402",60000],["6320",35000],["3635",30000],["3341",25000],["3412",21000],["3113",15000],["3314",15000],["3721",10000],["3723",10000],["3326",8500],["3632",7000]],"purpose_expenditure_total_czk":19451500},"revised":{"economic_expenditure":[["6121",5821745],["5171",3671000],["5169",2404160.67],["5493",2117900],["5011",1286500],["5023",966000],["5139",633500],["5137",503000],["5031",480000],["5362",435000],["5365",420000],["5154",381000],["5021",356000],["6909",350000],["5032",193500],["5364",164339.33],["6130",142400],["5156",130000],["5173",76300],["5168",67000],["6122",66500],["5175",65500],["5166",56000],["5163",48000],["5194",47355],["5162",37500],["5492",35000],["5221",32000],["5039",25000],["5229",25000],["6322",25000],["5138",18000],["5321",18000],["5179",15000],["5222",12000],["5136",11000],["5132",10000],["5167",9000],["5038",7000],["5161",3100],["5155",3000]],"economic_expenditure_total_czk":21168300,"economic_financing":[["8115",4012700]],"economic_financing_total_czk":4012700,"economic_revenue":[["1121",2415769],["2111",2229848],["4222",2075002],["1211",2024998],["1111",1800000],["2149",1800000],["1511",1200000],["3111",1200000],["1113",440000],["1345",360000],["1122",358680],["4116",201451],["2131",190000],["1386",134902],["1112",119000],["4112",115600],["2132",113000],["4111",97500],["2324",57150],["2141",50000],["1342",40000],["2112",35000],["1387",26000],["2119",25000],["4122",24100],["1341",11000],["2212",10000],["1381",1000],["1361",600]],"economic_revenue_total_czk":17155600,"purpose_expenditure":[["3639",3811400],["3319",3718000],["2212",3340000],["2321",2214900],["6171",1625655],["6112",1302500],["3722",843000],["6399",737500],["3613",650000],["1032",600660.67],["3745",481000],["3612",302645],["3631",290000],["3399",241100],["5512",227000],["2310",171000],["1036",84000],["3412",78000],["6402",60000],["6114",59500],["6117",52807.83],["6115",51531.5],["6320",42500],["3341",40000],["3322",38000],["6409",20000],["3113",15000],["3314",15000],["3635",13000],["3721",10000],["3723",10000],["3632",9000],["3326",8500],["2219",5100]],"purpose_expenditure_total_czk":21168300},"actual":{"economic_expenditure":[["6121",5551350.03],["5171",3152326.28],["5169",2310008.26],["5493",2039700],["5011",1276325],["5023",969524],["5031",466525.79],["5139",425813.87],["5362",420523],["5365",401492],["5021",349991],["6909",347500],["5154",316447.09],["5137",243187.46],["5032",186553],["6130",138990],["5364",104339.33],["5156",100487.9],["5168",66665.88],["5175",55334.4],["5173",47057],["5163",46072],["5194",44610.2],["5162",36249.6],["5166",31942],["5221",29000],["5229",25000],["6322",25000],["6122",21500],["5321",15000],["5222",12105.5],["5492",10000],["5136",9490],["5167",6020],["5132",4600],["5038",4588],["5138",3327.5],["5161",1822]],"economic_expenditure_total_czk":19296468.09,"economic_financing":[["8118",-6765000],["8117",5370100],["8115",337418.48]],"economic_financing_total_czk":-1057481.52,"economic_revenue":[["1211",5397034.93],["2111",3164692.32],["1121",2889399.39],["4222",2075002],["1111",1973318.25],["1511",1345895.94],["3111",1154683],["1113",381933.17],["1345",362582],["1122",358680],["4116",201451],["1112",188342.37],["2131",183330],["2132",116215],["4112",115600],["1386",105273.07],["4111",97500],["1342",70180],["2324",56335.22],["1387",41258.39],["2119",28193],["4122",24100],["1341",10862],["2112",9720],["1361",950],["1381",840.66],["2141",577.9]],"economic_revenue_total_czk":20353949.61,"purpose_expenditure":[["3639",3678736.65],["3319",3464144.44],["2212",3065945.43],["2321",2062050.22],["6171",1497993.85],["6112",1277984.79],["3722",768785.15],["6399",736403],["1032",595173.23],["3613",590045.72],["3745",361229.9],["3399",209707.54],["3631",173925.14],["5512",148422.35],["2310",144334.17],["3612",79366.96],["1036",76592.88],["3412",59681.87],["6117",52807.83],["6115",51531.5],["6114",51190.83],["6320",42478],["3341",29568.8],["6409",20000],["3113",15000],["3635",13000],["3322",10890.96],["3314",9490],["3723",4337.18],["2219",3999.7],["3632",1650]],"purpose_expenditure_total_czk":19296468.09}},"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."}}}}