{"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:00253472","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253472","name":"Městys Klenčí pod Čerchovem","short_name":"Klenčí pod Čerchovem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":553794},"amounts":{"revenue_approved":43987000,"revenue_adjusted":53245860,"revenue_actual":57443365.09,"expense_approved":41687000,"expense_adjusted":57713330,"expense_actual":48905212.81,"tax_revenue":41465697.07,"nontax_revenue":8085638.53,"capital_revenue":429510,"transfer_revenue":7462519.49,"current_expense":40720369.86,"capital_expense":8184842.95,"budget_balance":8538152.28,"cash_current":16375374.34,"cash_previous":9782942.06},"ratios":{"revenue_execution":1.07883252,"expense_execution":0.84738158,"balance_to_revenue":0.148636,"cash_to_expense":0.33483904,"cash_yoy":0.67387011,"capital_expense_share":0.16736136,"transfer_revenue_share":0.1299109},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253472/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253472"},"seo":{"slug":"klenci-pod-cerchovem","path":"/cz/municipalities/klenci-pod-cerchovem/"},"population":{"value":1418,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":43987000,"expenditure_czk":41687000,"financing_czk":-2300000,"balance_czk":2300000},{"stage":"revised","revenue_czk":53245860,"expenditure_czk":57713330,"financing_czk":4467470,"balance_czk":-4467470},{"stage":"actual","revenue_czk":57443365.09,"expenditure_czk":48905212.81,"financing_czk":-8538152.28,"balance_czk":8538152.28}],"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",7358000],["5011",5328000],["5169",5212000],["6121",5130000],["5331",3250000],["5365",2000000],["5154",1864000],["5023",1600000],["5031",1325000],["5153",830000],["5021",772000],["5168",735000],["5362",725000],["5032",617000],["5222",500000],["5139",466000],["5163",397000],["5137",375000],["5141",350000],["5156",310000],["5903",300000],["5192",275000],["5499",200000],["5138",150000],["6119",150000],["5151",142000],["5136",135000],["5162",130000],["5166",120000],["6130",100000],["5323",95000],["5178",68000],["5161",66000],["5175",66000],["5492",64000],["5167",60000],["5194",60000],["5164",50000],["6122",50000],["5134",40000],["5173",40000],["5321",40000],["5038",35000],["5172",30000],["5019",20000],["5179",17000],["5364",14000],["5329",13000],["5229",10000],["5363",3000]],"economic_expenditure_total_czk":41687000,"economic_financing":[["8124",-2300000]],"economic_financing_total_czk":-2300000,"economic_revenue":[["1211",15390000],["1121",8000000],["1111",5100000],["2132",4771000],["1511",2100000],["1122",2000000],["4112",1750000],["2111",1330000],["1113",1100000],["1345",924000],["1112",400000],["2324",260000],["1361",170000],["2112",150000],["2131",126000],["1386",120000],["4121",100000],["1381",80000],["1387",70000],["1341",31000],["2133",10000],["2119",5000]],"economic_revenue_total_czk":43987000,"purpose_expenditure":[["6171",6988000],["3613",5002000],["3612",3777000],["3113",3250000],["3722",3108000],["6399",2700000],["3745",2660000],["3749",2460000],["6112",2299000],["5512",1083000],["3111",1000000],["3631",730000],["4351",707000],["2212",685000],["2321",650000],["3392",540000],["2219",475000],["3314",471000],["3511",428000],["3315",370000],["1032",330000],["2310",320000],["3632",320000],["5213",300000],["3319",160000],["6320",160000],["3231",154000],["3635",150000],["3725",100000],["2292",95000],["3742",60000],["6310",47000],["3399",40000],["3322",29000],["3313",25000],["6402",14000]],"purpose_expenditure_total_czk":41687000},"revised":{"economic_expenditure":[["5171",10830030],["6121",9371000],["5169",8226500],["5011",5332000],["5365",3602000],["5331",3250000],["5031",1782000],["5154",1679000],["5023",1600000],["5336",1190300],["5021",838600],["5153",810000],["5168",752000],["5362",747000],["5137",705000],["5139",686500],["5032",619000],["5222",507000],["5175",423500],["5163",390000],["5192",366500],["5141",350000],["5499",330000],["5903",300000],["5156",291000],["6122",250000],["6119",243000],["5151",187000],["5492",167500],["5138",160000],["5179",150000],["5166",145000],["5162",142000],["5136",140000],["6127",128000],["5178",108000],["5323",95000],["5329",84000],["5038",75000],["5167",71000],["5194",71000],["6125",71000],["5161",66000],["5164",66000],["5321",50000],["5019",41400],["5134",40000],["5213",35000],["5173",34000],["5172",33000],["6130",29000],["5364",15500],["5042",15000],["5229",10000],["5221",5000],["5041",4000],["5363",3000]],"economic_expenditure_total_czk":57713330,"economic_financing":[["8115",6767470],["8124",-2300000]],"economic_financing_total_czk":4467470,"economic_revenue":[["1211",15890000],["1121",8000000],["1111",5100000],["2132",4866000],["4116",4043430],["1122",3600000],["1511",2169000],["2111",1639000],["4112",1370000],["4122",1284730],["1113",1100000],["1345",924000],["4222",480000],["1112",466000],["3113",400000],["2324",395000],["4121",253000],["1386",250000],["2329",248700],["1361",190000],["2112",150000],["2131",126000],["1387",91000],["1381",80000],["4111",32500],["1341",31000],["1334",21000],["3111",18000],["2322",11000],["2133",10000],["2119",5000],["2229",1500]],"economic_revenue_total_czk":53245860,"purpose_expenditure":[["6171",8221000],["3613",6226000],["3113",5853300],["2212",4785000],["6399",4300000],["3722",3808000],["3749",3430000],["3745",3334000],["3632",2320000],["6112",2299000],["2219",1940000],["3612",1830730],["5512",1208000],["3631",920000],["3392",855000],["2321",850000],["4351",735000],["2341",550000],["1032",530300],["3511",502000],["3314",477000],["2310",470000],["3315",443000],["5213",300000],["3319",254000],["3742",220000],["3635",170000],["6320",160000],["3231",154000],["3725",100000],["2292",95000],["1036",83000],["3111",62000],["3399",52000],["6310",47000],["6114",32500],["3322",29000],["3313",25000],["3412",24000],["6402",15500],["1039",3000]],"purpose_expenditure_total_czk":57713330},"actual":{"economic_expenditure":[["5169",7710778.44],["6121",7580142.34],["5171",7512487.1],["5011",5132514.9],["5365",3534890],["5331",3250000],["5154",1592520.53],["5031",1481688.93],["5023",1463534],["5336",1183276.79],["5153",651239.06],["5021",637543],["5168",617435.43],["5137",600899.13],["5032",575256.17],["5139",555495.61],["5222",486654],["5499",325930],["5175",320759.7],["5141",314833.29],["5163",303328.8],["5156",259491.14],["5192",246417],["5362",233257],["6119",206910],["6122",200000],["5492",167000],["5179",160786.83],["5138",151551.13],["5136",140602.82],["5166",139009],["6127",127185.9],["5162",126587.59],["5151",110715.52],["5323",91917],["5178",90140.16],["5038",84995],["5329",78245.54],["6125",70604.71],["5194",67168.59],["5167",58538.3],["5164",50658],["5321",48000],["5019",36199.18],["5213",35000],["5161",28438],["5364",14970.88],["5042",13890.8],["5134",13091.3],["5173",11910],["5221",5000],["5041",2983.99],["5172",2740.21]],"economic_expenditure_total_czk":48905212.81,"economic_financing":[["8115",-6592432.28],["8124",-1970040],["8901",24320]],"economic_financing_total_czk":-8538152.28,"economic_revenue":[["1211",16208137.51],["1121",8671977.62],["1111",6197442.61],["2132",4837657.72],["4116",4043392.79],["1122",3534090],["1511",3435806.3],["2111",2057370.32],["4112",1370000],["4122",1284728],["1113",1146763.72],["1345",899948],["2324",611741.45],["1112",565367.72],["4222",480000],["3113",400000],["1386",315937.18],["1361",296510],["2329",260829.56],["4121",251898.7],["2112",242109.98],["1387",123835.67],["2131",36441.5],["4111",32500],["1341",30290],["3111",29510],["1334",27482.7],["2322",19046],["2133",15730],["1343",9500],["2229",3376.28],["1381",2559.31],["2141",1335.72],["1382",48.73]],"economic_revenue_total_czk":57443365.09,"purpose_expenditure":[["6171",7641187.09],["3113",5682464.73],["2212",4336627.93],["6399",3725972],["3613",3495954.57],["3722",3489557.7],["3749",3288059.04],["3745",2892363.92],["3632",2280128.74],["2219",1935580],["6112",1899400.6],["3612",962872.48],["5512",916949.06],["3631",819074.43],["3392",747948.9],["2321",677231.49],["4351",581711.21],["2341",548330.22],["3314",442261.87],["3511",416152.11],["1032",338020.96],["2310",283434.59],["3315",256422.48],["3319",223040.24],["3742",201772.61],["6320",141969],["3635",134310],["3725",95991.5],["2292",91917],["1036",82100],["3111",59640.05],["3399",42458],["3231",42224.01],["6310",38246.8],["6114",28272.29],["3412",23564.75],["3313",23527.59],["6402",14970.88],["1039",2262],["3322",1239.97]],"purpose_expenditure_total_czk":48905212.81}},"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."}}}}