{"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:00249751","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249751","name":"Obec Kluky","short_name":"Kluky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":549495},"amounts":{"revenue_approved":16458200,"revenue_adjusted":20248408.03,"revenue_actual":19655497.53,"expense_approved":16458200,"expense_adjusted":23768422.55,"expense_actual":18964711.25,"tax_revenue":15102005.27,"nontax_revenue":2074972.98,"capital_revenue":146200,"transfer_revenue":2332319.28,"current_expense":14534428.02,"capital_expense":4430283.23,"budget_balance":690786.28,"cash_current":19447539.11,"cash_previous":18756752.83},"ratios":{"revenue_execution":0.97071817,"expense_execution":0.79789524,"balance_to_revenue":0.03514469,"cash_to_expense":1.02545928,"cash_yoy":0.03682867,"capital_expense_share":0.23360668,"transfer_revenue_share":0.1186599},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249751/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249751"},"seo":{"slug":"kluky-00249751","path":"/cz/municipalities/kluky-00249751/"},"population":{"value":613,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16458200,"expenditure_czk":16458200,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":20248408.03,"expenditure_czk":23768422.55,"financing_czk":3520014.52,"balance_czk":-3520014.52},{"stage":"actual","revenue_czk":19655497.53,"expenditure_czk":18964711.25,"financing_czk":-690786.28,"balance_czk":690786.28}],"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",4144800],["6121",2723950],["6122",1500000],["5169",1406410],["5011",1345200],["5023",1100250],["5331",1013000],["5154",722000],["5031",533700],["5139",385750],["5021",300000],["5032",220100],["5192",160000],["5166",116000],["5163",105000],["5168",90000],["5222",86090],["5194",80000],["5155",50000],["5365",48600],["5137",45000],["5156",44450],["5162",42500],["5329",35600],["5136",32300],["5173",31500],["5131",14000],["5175",13000],["5164",12500],["5038",10000],["5191",10000],["5903",10000],["5167",9500],["5321",8000],["5179",4500],["5041",2000],["5161",2000],["5133",500]],"economic_expenditure_total_czk":16458200,"economic_revenue":[["1211",6000000],["1121",3500000],["1111",2500000],["1511",1500000],["2111",839500],["1113",500000],["2131",332700],["1345",290000],["2132",262800],["1112",200000],["4112",145000],["2324",133000],["1386",70000],["2119",59500],["1381",50000],["1387",35000],["2141",20000],["1341",9700],["1334",7000],["1361",4000]],"economic_revenue_total_czk":16458200,"purpose_expenditure":[["6171",2741700],["2341",2025000],["3723",1681250],["6112",1442250],["3113",1283000],["2310",1264000],["5512",1053000],["3639",871600],["3421",805000],["3722",445000],["3419",350500],["2212",330000],["3111",320000],["3745",320000],["3632",297450],["3399",202450],["1032",200000],["3631",152000],["3721",138600],["3612",97000],["6320",90000],["1031",72600],["3392",50800],["2321",50000],["3429",45000],["1036",34000],["3341",31000],["1070",21000],["3314",18000],["6310",15000],["5213",10000],["3739",1000]],"purpose_expenditure_total_czk":16458200,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",5724582.24],["5171",4708769],["5169",2318479.49],["6122",2101146],["5011",1424000],["5023",1295310],["5331",1013000],["5154",800590],["5336",688291.95],["5031",628521],["5021",619009],["5139",525233.37],["5032",268686],["5137",191299],["5329",180166],["5166",163210],["5192",163000],["5194",139700],["5163",132000],["5168",90000],["5222",86150],["5156",84450],["5155",50800],["5365",48600],["5162",48350],["5364",44932],["5131",44618],["5136",38000],["5173",37868],["5164",16650],["5175",13600],["5167",10500],["5038",10000],["5132",10000],["5191",10000],["5903",10000],["5321",8000],["5019",6641.5],["5213",5000],["5179",4500],["5161",2270],["5041",2000],["5133",500]],"economic_expenditure_total_czk":23768422.55,"economic_financing":[["8115",3520014.52]],"economic_financing_total_czk":3520014.52,"economic_revenue":[["1211",6700000],["1121",3575500],["1111",2500000],["1511",1500000],["4213",1297222.33],["2111",937950],["4116",712991.95],["1113",500000],["2131",373700],["2324",306942.75],["2132",288700],["1345",267600],["1112",234000],["2141",210000],["3111",146200],["4112",145000],["4122",144605],["1386",140000],["1387",60000],["2119",59500],["1381",50000],["2229",35346],["4111",32500],["2139",10000],["1341",9650],["1334",7000],["1361",4000]],"economic_revenue_total_czk":20248408.03,"purpose_expenditure":[["3639",4297356.24],["6171",3554179],["2341",2125200],["3113",2101237.95],["3723",1801541],["6112",1689080],["2310",1460699.49],["5512",1232119],["3421",811759],["3745",646050],["3111",595500],["3419",587291.37],["3722",555550],["3631",404713],["3399",320900],["3632",303250],["2212",273460],["1032",200000],["3721",138600],["6320",117000],["3612",113430],["1031",76180],["2321",64400],["1036",50820],["3392",50800],["3429",45000],["6114",35320.5],["3341",31300],["3314",22700],["1070",21000],["6310",15000],["5213",10000],["6402",9586],["4341",6400],["3739",1000]],"purpose_expenditure_total_czk":23768422.55},"actual":{"economic_expenditure":[["5171",4150829.36],["6121",3726999.23],["5169",1923301.03],["5011",1423996],["5023",1295306],["5331",1013000],["5154",731187.31],["6122",703284],["5336",684496.95],["5031",628487],["5021",619009],["5139",339959.48],["5032",268682],["5137",190919.18],["5329",167112],["5192",163000],["5166",147204.89],["5194",139668.56],["5163",126765.4],["5222",83143],["5156",61054],["5155",50766],["5364",44932],["5365",43954],["5162",41029.82],["5131",41019.9],["5173",36680],["5136",30146],["5168",17025.85],["5164",16638],["5175",11589.2],["5167",8630],["5038",7131],["5019",6641.5],["5213",5000],["5132",4760],["5179",4259.07],["5321",4000],["5161",1929],["5041",1175.52]],"economic_expenditure_total_czk":18964711.25,"economic_financing":[["8118",-19000000],["8117",12000000],["8115",6309213.72]],"economic_financing_total_czk":-690786.28,"economic_revenue":[["1211",6675060.34],["1121",3575402.09],["1111",2432851.51],["4213",1297222.33],["1511",1250197.48],["2111",862119],["4116",712991.95],["1113",472456.25],["2131",367593],["2324",299278.66],["2132",280062],["1345",267600],["1112",233027.13],["2141",209941.32],["3111",146200],["4112",145000],["4122",144605],["1386",130257.38],["1387",51051.79],["2229",35346],["4111",32500],["2119",10800],["2139",9833],["1341",9650],["1361",3240],["1381",1028.1],["1334",183.2]],"economic_revenue_total_czk":19655497.53,"purpose_expenditure":[["3639",4215911.23],["6171",3316449.33],["2341",2122182.26],["3113",2101154.95],["6112",1687239.39],["2310",1066311.43],["3723",725913.23],["3111",595484.56],["3419",587272.54],["3722",555534.66],["3745",507164.63],["3399",280485.97],["2212",228556.57],["5512",210195],["6320",116943],["3721",114280.09],["3631",97113.26],["3632",72961.12],["2321",64257.7],["1036",50820],["1032",46818],["3612",44445],["3429",42000],["6114",35320.5],["3314",22058],["1031",11823],["3421",11754.99],["3392",10801.92],["6310",9822.4],["6402",9586],["4341",2605],["3341",1445.52]],"purpose_expenditure_total_czk":18964711.25}},"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."}}}}