{"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:00256765","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256765","name":"Obec Klášter","short_name":"Klášter","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":557897},"amounts":{"revenue_approved":5962298.21,"revenue_adjusted":37547634.21,"revenue_actual":37324763.31,"expense_approved":5962298.21,"expense_adjusted":8042593.82,"expense_actual":6476563.54,"tax_revenue":6248442.44,"nontax_revenue":637650.87,"capital_revenue":30026820,"transfer_revenue":411850,"current_expense":6078499.54,"capital_expense":398064,"budget_balance":30848199.77,"cash_current":7504485.32,"cash_previous":6656285.55},"ratios":{"revenue_execution":0.99406432,"expense_execution":0.80528293,"balance_to_revenue":0.82648079,"cash_to_expense":1.15871407,"cash_yoy":0.12742839,"capital_expense_share":0.06146222,"transfer_revenue_share":0.01103423},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256765/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256765"},"seo":{"slug":"klaster","path":"/cz/municipalities/klaster/"},"population":{"value":213,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5962298.21,"expenditure_czk":5962298.21,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":37547634.21,"expenditure_czk":8042593.82,"financing_czk":-29505040.39,"balance_czk":29505040.39},{"stage":"actual","revenue_czk":37324763.31,"expenditure_czk":6476563.54,"financing_czk":-30848199.77,"balance_czk":30848199.77}],"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",2319387.21],["6121",750000],["5169",690100],["5023",633600],["5154",248000],["5021",203000],["5222",170000],["5011",158232],["5139",130050],["6122",115049],["5153",100000],["5032",71184],["5229",64908],["5163",55931],["5031",39300],["5364",32504],["5156",30000],["6322",30000],["5329",20760],["5162",20000],["5321",12000],["5323",11781],["5175",11000],["5137",10000],["5166",10000],["5164",6062],["5173",5000],["5194",5000],["6130",5000],["5167",2000],["5038",800],["5136",650],["5161",500],["5365",500]],"economic_expenditure_total_czk":5962298.21,"economic_revenue":[["1211",2400000],["1121",1200000],["1111",800000],["1511",600000],["2132",325701.21],["1113",180000],["1345",164217],["4112",71800],["1112",50000],["2324",43000],["2131",40480],["2111",36000],["1386",20000],["1381",10000],["1387",10000],["1341",4600],["3111",3000],["1344",1500],["1343",1250],["1361",500],["2112",250]],"economic_revenue_total_czk":5962298.21,"purpose_expenditure":[["2212",1063000],["3319",968687.21],["6112",690624],["6171",492641],["3322",459400],["2321",425000],["3632",308000],["2310",300000],["3745",265000],["3722",196900],["1031",150000],["3725",124400],["3631",110000],["3412",85000],["3399",55000],["6320",54231],["3419",48000],["6402",32504],["3429",30000],["6399",20768],["5512",15000],["2292",11781],["3341",11000],["3613",10000],["3635",10000],["3639",6662],["3314",6200],["2349",5000],["3421",5000],["6310",2500]],"purpose_expenditure_total_czk":5962298.21,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",1967675.35],["5169",1759187],["5023",633600],["5362",615090],["5166",528000],["6122",367084],["5154",318818],["6121",316696],["5021",248231],["5011",233973],["5139",193036],["5222",170000],["5163",126705],["5153",100000],["5032",78077],["5229",73386.47],["5031",58031],["5137",43415],["5364",32504],["6322",30000],["5329",29106],["5156",21100],["5162",20000],["5321",15350],["5175",12853],["5323",11781],["5194",6922],["5167",6292],["5164",6062],["5365",6000],["5019",5408],["5173",5000],["6130",1000],["5038",979],["5136",650],["5161",582]],"economic_expenditure_total_czk":8042593.82,"economic_financing":[["8115",-29505040.39]],"economic_financing_total_czk":-29505040.39,"economic_revenue":[["3112",30000000],["1211",2346693],["1121",1200000],["1511",893952],["1111",837234],["1122",615090],["2111",351663],["2132",256777.21],["4222",181300],["1113",180000],["1345",158250],["1112",77988],["4112",71800],["4122",70000],["2324",67721],["4116",56250],["1386",44644.58],["2131",41480],["4111",32500],["3111",26820],["1387",16700],["2322",5600],["1341",4600],["2112",3156],["1344",2560],["1361",2050],["1343",1250],["1381",1000],["2329",500],["1382",55.42]],"economic_revenue_total_czk":37547634.21,"purpose_expenditure":[["6171",1578549],["2212",871215],["3319",783631.21],["6112",690624],["2310",660097.3],["6399",641336.47],["3322",558954],["3745",485275],["1031",392612],["3631",257466],["3722",221882],["6320",125184],["3725",124400],["3326",98135.84],["2321",90151],["3412",85000],["3399",81922],["3419",51000],["3639",42684],["5512",40662],["6402",32504],["3429",30000],["6114",20828],["3632",17000],["2292",11781],["3341",11000],["3613",10000],["3635",10000],["3314",6200],["2349",5000],["3421",5000],["6310",2500]],"purpose_expenditure_total_czk":8042593.82},"actual":{"economic_expenditure":[["5169",1752091.29],["5171",979753.42],["5023",633600],["5362",610258],["5166",527951],["6122",367084],["5154",311871.44],["5011",233973],["5021",222836],["5139",136335.08],["5163",102841.02],["5222",80000],["5032",78077],["5153",72986.31],["5229",66478.47],["5031",58031],["5137",43405],["5364",32504],["6322",30000],["5329",29106],["5162",18875.34],["5156",17699],["5321",15350],["5323",11781],["5175",10613],["5194",6922],["5167",6292],["5365",6000],["5019",5408],["5164",4083.17],["5173",1898],["6130",980],["5038",979],["5136",340],["5161",161]],"economic_expenditure_total_czk":6476563.54,"economic_financing":[["8118",-30000000],["8115",-848199.77]],"economic_financing_total_czk":-30848199.77,"economic_revenue":[["3112",30000000],["1211",2240793.65],["1121",1195229.57],["1511",893952.86],["1111",837234.04],["1122",615090],["2111",353205.2],["4222",181300],["2132",165866.98],["1113",158375.15],["1345",158250],["1112",77987.77],["4112",71800],["4122",70000],["2324",67720.69],["4116",56250],["1386",43513.88],["2131",41602],["4111",32500],["3111",26820],["1387",17072.36],["2322",5600],["1341",4600],["2112",3156],["1344",2560],["1361",2100],["1343",1250],["2329",500],["1381",377.74],["1382",55.42]],"economic_revenue_total_czk":37324763.31,"purpose_expenditure":[["6171",1574871.45],["6112",690624],["6399",629596.47],["3322",510185.42],["3745",484899.05],["3319",433334.02],["2310",360096.67],["1031",342611.5],["3631",227854.66],["3722",221882.45],["2212",168468.86],["3725",125770.99],["6320",101322.62],["3326",98135.84],["2321",90130.91],["3399",80335],["3412",80000],["3419",51000],["3639",42663.7],["6402",32504],["5512",32252],["3429",30000],["6114",20828],["3632",16928.53],["2292",11781],["3314",6380],["2349",5000],["3613",4609],["6310",2497.4]],"purpose_expenditure_total_czk":6476563.54}},"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."}}}}