{"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:00261939","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261939","name":"Město Klášterec nad Ohří","short_name":"Klášterec nad Ohří","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563129},"amounts":{"revenue_approved":372885553,"revenue_adjusted":441684476.69,"revenue_actual":472235807.6,"expense_approved":372885553,"expense_adjusted":688113984.75,"expense_actual":439172224.7,"tax_revenue":359586273.94,"nontax_revenue":32553245.67,"capital_revenue":1457350,"transfer_revenue":78638937.99,"current_expense":330789279.49,"capital_expense":108382945.21,"budget_balance":33063582.9,"cash_current":195177614.64,"cash_previous":266398558.38},"ratios":{"revenue_execution":1.06917004,"expense_execution":0.63822598,"balance_to_revenue":0.07001498,"cash_to_expense":0.44442158,"cash_yoy":-0.26734733,"capital_expense_share":0.24678916,"transfer_revenue_share":0.16652472},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261939/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261939"},"seo":{"slug":"klasterec-nad-ohri","path":"/cz/municipalities/klasterec-nad-ohri/"},"population":{"value":14005,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":372885553,"expenditure_czk":372885553,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":441684476.69,"expenditure_czk":688113984.75,"financing_czk":246429508.06,"balance_czk":-246429508.06},{"stage":"actual","revenue_czk":472235807.6,"expenditure_czk":439172224.7,"financing_czk":-33063582.9,"balance_czk":33063582.9}],"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":[["5169",75532780],["5331",61516000],["5011",42100000],["5171",33235000],["5336",30260963],["5901",15816602],["6202",15000000],["6121",13300000],["5222",11910000],["5031",11000000],["5213",10630000],["5032",4400000],["5139",4367500],["5154",3692836],["5023",3500000],["5168",3392520],["5499",2970000],["5167",2722000],["6122",2500000],["5163",2274500],["5021",2000000],["5137",1970000],["5166",1780000],["5362",1639910],["5493",1500000],["6111",1420000],["6123",1400000],["5212",1222000],["5216",1200000],["5153",1163560],["5903",850500],["6125",700000],["5138",602000],["6901",500000],["5156",490000],["5194",470000],["5162",411862],["5164",360800],["5172",350000],["5132",345000],["5151",341020],["5161",303000],["5038",250000],["5221",250000],["5173",210000],["5175",205000],["5134",170000],["5192",105000],["5029",100000],["5179",100000],["5152",82800],["5019",50000],["5494",45000],["5339",40000],["5811",40000],["5133",29000],["5039",20000],["5136",18000],["5041",10000],["5122",10000],["5176",5000],["5131",3000],["5157",2400]],"economic_expenditure_total_czk":372885553,"economic_revenue":[["1211",140000000],["1121",62000000],["1111",45000000],["1511",43000000],["4122",28895590],["1113",10000000],["4112",9500000],["1345",9350000],["1385",8000000],["2111",4050000],["4116",4002963],["1112",3000000],["1341",750000],["1361",665000],["2112",600000],["2132",510000],["2131",500000],["2141",500000],["3111",500000],["2133",460000],["4111",372000],["2212",300000],["2324",260000],["1343",200000],["4131",200000],["1342",170000],["1334",100000]],"economic_revenue_total_czk":372885553,"purpose_expenditure":[["6171",69900358],["4350",33230000],["3722",28023500],["3321",28000000],["3113",27938963],["3412",20737910],["3745",17473000],["2212",16260000],["3526",15000000],["5311",14891000],["1032",8824400],["6409",7880285],["3429",7265000],["3111",6278000],["3419",5905000],["3631",5900000],["3639",5695300],["3421",5545000],["2219",5400000],["6112",5005000],["2292",4800000],["3322",3300000],["2143",3110000],["5512",3089520],["2115",2500000],["3313",2100000],["3119",2082817],["6399",1500000],["4341",1451000],["3231",1430000],["2321",1250000],["3522",1200000],["6320",1200000],["3729",1190000],["5213",850500],["3349",840000],["1014",812000],["3319",700000],["2141",602000],["3326",500000],["3511",500000],["3341",430000],["2310",400000],["6310",250000],["2169",200000],["3632",180000],["3399",160000],["3613",155000],["2221",150000],["3312",150000],["3721",150000],["3723",150000],["3317",100000],["5212",80000],["4349",70000],["3311",45000],["3121",40000],["6223",10000],["4372",5000]],"purpose_expenditure_total_czk":372885553,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",116517527.95],["5169",82963213.18],["6901",73000000],["5331",65391144.73],["6202",45000000],["5171",44026147],["5011",43059412],["5336",40480933.01],["5901",28625429.94],["6122",24341556.24],["6130",13000000],["5903",12206646.84],["5222",11608000],["5031",11183123],["5213",10942800],["5365",5956230],["5139",5036842.85],["5032",4466456],["5154",4074290],["5168",3592520],["5023",3500000],["5163",3070000],["5651",3000000],["5499",2970000],["5021",2454399.85],["5137",2430466.54],["6123",2321500],["5212",2033500],["5216",1950000],["5166",1895000],["5362",1654910],["6111",1540000],["5153",1263560],["5493",1046675],["6125",1000000],["5164",744650],["5323",697000],["6351",634040],["5138",627000],["6127",560700],["5194",543636],["5223",540000],["5132",505397],["5172",490000],["6119",450000],["5167",440002],["5179",437000],["5156",434000],["5162",418862],["5151",386927],["5161",315842],["5221",292000],["5038",250000],["5134",236000],["5173",233000],["5175",219500],["5366",189448.59],["5364",122211.63],["5339",108000],["5192",105000],["5029",100000],["5152",94971],["5123",73257],["5019",56974],["5494",45000],["5811",40000],["5133",29257],["5136",27000],["5039",22360],["5041",10000],["5122",10000],["5176",10000],["5131",7392.4],["5157",5273]],"economic_expenditure_total_czk":688113984.75,"economic_financing":[["8115",246429508.06]],"economic_financing_total_czk":246429508.06,"economic_revenue":[["1211",140000000],["1121",62000000],["1111",45000000],["1511",43000000],["4122",30606683.51],["4216",25514142.4],["4116",15297811.23],["2141",13900000],["1113",10000000],["1345",9350000],["4112",8009800],["1387",8000000],["2111",6300000],["1122",5956230],["4213",3522705.96],["1112",3000000],["2329",2000000],["2131",1600000],["2132",1010000],["3111",1000000],["1361",975000],["4131",921980],["1341",750000],["2229",652325.59],["1343",650000],["2112",600000],["2133",460000],["4111",377500],["2212",300000],["2324",260000],["2322",203298],["4222",197000],["1342",170000],["1334",100000]],"economic_revenue_total_czk":441684476.69,"purpose_expenditure":[["2219",104871450.95],["6171",73926022],["3113",54581206.95],["3526",45000000],["3412",38255531],["4350",36835000],["3639",34835568.54],["3722",31437979.28],["3321",31365000],["3322",25667005],["2212",23807514],["2115",20670863.24],["3745",20424261],["5311",15143105],["6409",14310290.94],["5213",12206646.84],["3119",9513792],["3111",8242111.79],["1032",7676040],["6399",7456230],["3419",6287800],["3429",6177580],["3631",5694651],["6112",5085000],["3421",5033055],["2292",4897000],["5512",4689080],["2143",4061051],["3613",2269930],["3632",2268853],["3231",2076323.59],["6320",2000000],["3522",1950000],["3326",1863103],["3313",1582904],["4341",1571000],["3729",1230000],["3511",1050000],["6221",1020500],["3900",921500],["2321",865310],["3349",840000],["1014",812000],["3329",701800],["3399",700000],["2141",627000],["3392",504300],["1070",500000],["3312",491500],["2310",450000],["3635",450000],["3341",446000],["3319",445500],["6114",377500],["6310",250000],["3124",208650],["2169",200000],["3612",179881],["2221",157260],["3721",150000],["3723",150000],["3317",138000],["6402",119334.63],["5212",80000],["4349",75000],["3114",48000],["3599",45000],["4329",42000],["3121",40000],["4312",30000],["4339",20000],["6223",10000],["4372",5000]],"purpose_expenditure_total_czk":688113984.75},"actual":{"economic_expenditure":[["5169",77257214.32],["5331",65214596.73],["6121",47888577.41],["6202",40806000],["5011",39869446],["5336",37238678.21],["5171",30627898.93],["5222",11297455.63],["6130",11259703.27],["5213",10894800],["5031",10431282],["5365",5956230],["6122",4836548.58],["5139",4287775.35],["5032",3992373],["5154",3492410.45],["5023",3144428],["5168",3018791.81],["5021",2821612],["5499",2709150],["5163",2182949.14],["6123",2082859.55],["5137",1932182.77],["5362",1491858.56],["5216",1205892],["5166",1185878.2],["5364",1174971.68],["5153",957059.12],["5212",903500],["5323",681478.98],["5164",645002.61],["6351",634040],["5138",561370.06],["5493",559558],["5223",540000],["5132",488594.31],["5167",422588.81],["5194",389502.1],["6111",377197.25],["5162",352961.71],["5156",333016.75],["5161",299330.67],["5221",292000],["6127",260700],["5038",238911],["5151",226189.95],["5134",215803.83],["5366",189448.59],["5175",181459.6],["5173",167371],["6119",127050],["6125",110269.15],["5172",109000.08],["5339",108000],["5179",85513.95],["5152",76944.4],["5123",73257],["5029",72000],["5192",57614.38],["5494",33264.2],["5019",30095],["5182",19176],["5131",11161.26],["5039",10183],["5136",8988],["5157",8667.19],["5133",6043],["5041",3440.16],["5909",1920],["5176",990]],"economic_expenditure_total_czk":439172224.7,"economic_financing":[["8118",-100000000],["8117",70000000],["8115",-2744255.26],["8901",-236040.49],["8125",-83287.15]],"economic_financing_total_czk":-33063582.9,"economic_revenue":[["1211",140658965.59],["1121",75272821.91],["1111",54624346.78],["1511",44243060.39],["4122",27576866.53],["4216",25514142.4],["4116",15348629.23],["2141",14759175.79],["1113",9952622.51],["1345",9290403.86],["2111",8083111.69],["4112",8009800],["1387",7870063.21],["1122",5956230],["1112",4907132.99],["2329",2815937.92],["1386",2742409.32],["2229",1663193.91],["2131",1662628],["3111",1457350],["1361",1181370],["2132",1090300.98],["1343",1088201],["4131",1000999.83],["1385",777915.77],["1341",734915.83],["4213",600000],["2133",478807.77],["2112",421504],["2212",409565.7],["4111",377500],["2322",369871],["2119",325763.45],["2324",311392.65],["1342",230736],["4222",197000],["2123",115685.31],["1334",31778.85],["2142",24267.5],["1381",22113.9],["4121",14000],["2310",11000],["2460",7000],["2328",4040],["1335",967.6],["1382",218.43]],"economic_revenue_total_czk":472235807.6,"purpose_expenditure":[["6171",57116419.32],["3113",43527368.18],["3526",40806000],["3321",31365000],["4350",30719882.84],["3722",30314580.34],["3639",28670825.11],["3412",21448805.8],["3745",20133436.98],["2219",18901529.89],["5311",14945977.41],["2212",14595489.54],["3111",7948361.71],["6399",7373851.56],["1032",7275880.71],["3419",6234052.63],["3631",5315301.07],["3429",5035745.63],["2292",4792827.32],["3322",4784428.99],["3421",4440034.52],["6112",4308084.37],["5512",3529284.9],["2115",3335329.98],["3231",2032555.5],["2143",1823546.42],["4341",1570000],["6320",1411561],["3522",1205892],["3729",1188818.94],["3326",1165136],["6221",935472.2],["3900",921500],["3349",719641.84],["3329",701800],["3399",699012],["2321",696607.43],["1014",682179.5],["3632",640294.01],["3313",574873.26],["2141",569038.54],["3312",491500],["3341",452075.36],["2310",450000],["3319",436839.16],["6114",379793.15],["3613",359219.8],["3392",317746],["6310",191638.14],["3119",187793.3],["3612",179880.17],["6402",166167.68],["3723",147677.55],["3317",135014.93],["3635",127050],["2221",114060],["3124",78650],["5212",69941.1],["2223",64735],["4349",61393],["3721",55232.92],["3114",48000],["3599",45000],["4329",42000],["3121",40000],["4312",30000],["4339",20000],["2229",13500],["2169",10890]],"purpose_expenditure_total_czk":439172224.7}},"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."}}}}