{"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:00259888","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259888","name":"Město Kladruby","short_name":"Kladruby","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":560928},"amounts":{"revenue_approved":52674388,"revenue_adjusted":68973334.98,"revenue_actual":68973334.98,"expense_approved":87103423,"expense_adjusted":79920719.31,"expense_actual":79920717.31,"tax_revenue":46203525.81,"nontax_revenue":15477055.86,"capital_revenue":734120,"transfer_revenue":6558633.31,"current_expense":39884923.09,"capital_expense":40035794.22,"budget_balance":-10947382.33,"cash_current":49412028.23,"cash_previous":60359410.56},"ratios":{"revenue_execution":1,"expense_execution":0.99999997,"balance_to_revenue":-0.15871905,"cash_to_expense":0.61826307,"cash_yoy":-0.18136993,"capital_expense_share":0.50094388,"transfer_revenue_share":0.0950894},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259888/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259888"},"seo":{"slug":"kladruby-00259888","path":"/cz/municipalities/kladruby-00259888/"},"population":{"value":1668,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":52674388,"expenditure_czk":87103423,"financing_czk":34429035,"balance_czk":-34429035},{"stage":"revised","revenue_czk":68973334.98,"expenditure_czk":79920719.31,"financing_czk":10947384.33,"balance_czk":-10947384.33},{"stage":"actual","revenue_czk":68973334.98,"expenditure_czk":79920717.31,"financing_czk":10947382.33,"balance_czk":-10947382.33}],"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",30280000],["5171",14625000],["5331",10860352],["5169",7271000],["5011",5050000],["5023",2600000],["6122",2380000],["5153",2104600],["5031",1742300],["5154",1590200],["5362",1300000],["5137",1090000],["5151",1084000],["5032",701700],["5168",700000],["5139",640000],["5909",500000],["5021",420000],["5156",400000],["5222",257000],["5163",247000],["5162",155000],["5329",134000],["5323",108371],["5134",100000],["5213",100000],["5194",90000],["5321",88500],["5175",81000],["5339",73000],["5166",50000],["6130",50000],["5229",43400],["5499",40000],["5167",35000],["5365",30000],["5038",20000],["5192",20000],["5136",16000],["5161",16000],["5173",10000]],"economic_expenditure_total_czk":87103423,"economic_financing":[["8115",34429035]],"economic_financing_total_czk":34429035,"economic_revenue":[["1211",18000000],["1121",9200000],["1111",6000000],["2132",5358900],["2111",3490488],["1511",2100000],["2131",1895900],["1113",1400000],["1345",1350000],["1122",1000000],["4112",650300],["2324",400000],["1112",390000],["2141",300000],["2119",223700],["1386",160000],["2321",155000],["1356",92000],["1381",82000],["1387",80000],["1343",70000],["1361",70000],["1341",62100],["2329",50000],["2149",40000],["4121",20000],["2212",13500],["1334",10000],["1342",10000],["1344",500]],"economic_revenue_total_czk":52674388,"purpose_expenditure":[["3636",20576000],["3113",12502852],["6171",7924400],["3639",6048000],["3745",4770000],["3612",4645000],["3613",4080000],["6112",3280000],["3315",3272500],["3722",3000000],["3631",2650000],["2341",2610000],["2212",2290000],["3111",2165000],["4351",2029000],["3632",1450000],["6399",1000000],["2310",685200],["5512",635600],["2219",360000],["3319",298000],["3392",192500],["2321",177000],["3412",150000],["2292",108371],["3314",104000],["3326",50000],["3522",30000],["3725",20000]],"purpose_expenditure_total_czk":87103423},"revised":{"economic_expenditure":[["6121",38032141.37],["5331",10860352],["5169",6825010.81],["5011",4337005],["5171",2511939.87],["5023",2353814],["5153",2268111.73],["6122",1800352.85],["5154",1787210.22],["5031",1612057],["5336",1184740.31],["5151",1085973.08],["5137",697112.47],["5032",615091],["5139",601776.15],["5168",555695.1],["5021",484994],["5163",319441.13],["5156",318036.15],["5362",254959.87],["6123",189000],["5909",169007],["5162",167035.81],["5222",162000],["5323",108171],["5321",85850],["5339",65409.29],["5194",55891.36],["5492",54900],["5134",51226.32],["5499",40000],["5166",38625],["5175",35148],["5329",34155],["5229",30000],["5167",24639.84],["5136",19374],["5038",18231],["5365",17400],["6127",14300],["5161",11932.4],["5192",9596],["5173",9232],["5019",2781.18],["5363",1000]],"economic_expenditure_total_czk":79920719.31,"economic_financing":[["8115",30947384.33],["8118",-20000000]],"economic_financing_total_czk":10947384.33,"economic_revenue":[["1211",19905947.31],["1121",10648083.98],["1111",7287756.77],["2132",6150469.79],["2111",3581270.84],["1511",3171708.15],["2131",2557398.8],["4222",2300000],["4216",2000000],["1113",1408285.65],["1345",1394927],["2119",1377740.84],["4116",1145532.81],["2324",965774.89],["1122",900900],["3111",734120],["1112",694241.33],["4112",662400],["2141",583168.9],["1386",387910.91],["4122",324200.5],["1387",152057.33],["4111",97500],["2322",91330],["2212",76769.8],["1343",68450],["1341",64374],["1356",53292.43],["1361",51960],["2149",45010],["4121",29000],["2329",26122],["2321",22000],["1342",10380],["1381",3158.57],["1382",92.38]],"economic_revenue_total_czk":68973334.98,"purpose_expenditure":[["3636",20518165.87],["3113",19040296.68],["6171",5998195.93],["3639",4598260.05],["3612",4178334.64],["6112",3063608],["3722",2958269.63],["3315",2928578],["3613",2533873.65],["3111",2449627.6],["3631",2373752.19],["3322",2266194.26],["4351",1707264.61],["6399",900900],["3745",893727.68],["3632",760619.59],["5512",592803.46],["2212",412971.08],["2310",396898.15],["3319",251334.36],["2219",241377.81],["2341",196191],["3392",185414.29],["2292",108171],["6114",97500],["3326",86658],["3314",68040],["3412",48550],["3522",30000],["3725",18590.44],["2321",16551.34]],"purpose_expenditure_total_czk":79920719.31},"actual":{"economic_expenditure":[["6121",38032141.37],["5331",10860352],["5169",6825008.81],["5011",4337005],["5171",2511939.87],["5023",2353814],["5153",2268111.73],["6122",1800352.85],["5154",1787210.22],["5031",1612057],["5336",1184740.31],["5151",1085973.08],["5137",697112.47],["5032",615091],["5139",601776.15],["5168",555695.1],["5021",484994],["5163",319441.13],["5156",318036.15],["5362",254959.87],["6123",189000],["5909",169007],["5162",167035.81],["5222",162000],["5323",108171],["5321",85850],["5339",65409.29],["5194",55891.36],["5492",54900],["5134",51226.32],["5499",40000],["5166",38625],["5175",35148],["5329",34155],["5229",30000],["5167",24639.84],["5136",19374],["5038",18231],["5365",17400],["6127",14300],["5161",11932.4],["5192",9596],["5173",9232],["5019",2781.18],["5363",1000]],"economic_expenditure_total_czk":79920717.31,"economic_financing":[["8115",30947382.33],["8118",-20000000]],"economic_financing_total_czk":10947382.33,"economic_revenue":[["1211",19905947.31],["1121",10648083.98],["1111",7287756.77],["2132",6150469.79],["2111",3581270.84],["1511",3171708.15],["2131",2557398.8],["4222",2300000],["4216",2000000],["1113",1408285.65],["1345",1394927],["2119",1377740.84],["4116",1145532.81],["2324",965774.89],["1122",900900],["3111",734120],["1112",694241.33],["4112",662400],["2141",583168.9],["1386",387910.91],["4122",324200.5],["1387",152057.33],["4111",97500],["2322",91330],["2212",76769.8],["1343",68450],["1341",64374],["1356",53292.43],["1361",51960],["2149",45010],["4121",29000],["2329",26122],["2321",22000],["1342",10380],["1381",3158.57],["1382",92.38]],"economic_revenue_total_czk":68973334.98,"purpose_expenditure":[["3636",20518165.87],["3113",19040296.68],["6171",5998193.93],["3639",4598260.05],["3612",4178334.64],["6112",3063608],["3722",2958269.63],["3315",2928578],["3613",2533873.65],["3111",2449627.6],["3631",2373752.19],["3322",2266194.26],["4351",1707264.61],["6399",900900],["3745",893727.68],["3632",760619.59],["5512",592803.46],["2212",412971.08],["2310",396898.15],["3319",251334.36],["2219",241377.81],["2341",196191],["3392",185414.29],["2292",108171],["6114",97500],["3326",86658],["3314",68040],["3412",48550],["3522",30000],["3725",18590.44],["2321",16551.34]],"purpose_expenditure_total_czk":79920717.31}},"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."}}}}