{"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:00263800","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263800","name":"Obec Kleneč","short_name":"Kleneč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565032},"amounts":{"revenue_approved":10570000,"revenue_adjusted":13196035.69,"revenue_actual":12479416.28,"expense_approved":12360000,"expense_adjusted":14986035.69,"expense_actual":10705496.73,"tax_revenue":11684374.78,"nontax_revenue":534841.5,"capital_revenue":0,"transfer_revenue":260200,"current_expense":10290379.84,"capital_expense":415116.89,"budget_balance":1773919.55,"cash_current":20329758.55,"cash_previous":18555839},"ratios":{"revenue_execution":0.94569434,"expense_execution":0.71436482,"balance_to_revenue":0.14214764,"cash_to_expense":1.89900189,"cash_yoy":0.09559899,"capital_expense_share":0.03877605,"transfer_revenue_share":0.02085033},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263800/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263800"},"seo":{"slug":"klenec","path":"/cz/municipalities/klenec/"},"population":{"value":594,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10570000,"expenditure_czk":12360000,"financing_czk":1790000,"balance_czk":-1790000},{"stage":"revised","revenue_czk":13196035.69,"expenditure_czk":14986035.69,"financing_czk":1790000,"balance_czk":-1790000},{"stage":"actual","revenue_czk":12479416.28,"expenditure_czk":10705496.73,"financing_czk":-1773919.55,"balance_czk":1773919.55}],"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",3670000],["5169",3146000],["5023",1200000],["5139",935000],["5011",500000],["5154",490000],["5164",400000],["5153",310000],["6119",300000],["5222",214000],["5021",199000],["5163",185000],["5032",160000],["5031",120000],["5137",80000],["5156",70000],["5175",70000],["5194",60000],["5229",60000],["5151",35000],["5162",30000],["5221",30000],["5213",20000],["5132",15000],["5192",15000],["5329",13000],["5038",10000],["5901",10000],["5167",5000],["5499",5000],["5161",3000]],"economic_expenditure_total_czk":12360000,"economic_financing":[["8115",1790000]],"economic_financing_total_czk":1790000,"economic_revenue":[["1211",4500000],["1121",2400000],["1111",1600000],["1511",650000],["2111",420000],["1113",400000],["2141",300000],["1112",110000],["1381",50000],["1386",45000],["2132",40000],["1387",25000],["1334",10000],["1341",10000],["1361",5000],["2131",5000]],"economic_revenue_total_czk":10570000,"purpose_expenditure":[["6171",2476000],["2212",2208000],["3412",2200000],["6112",1300000],["3613",700000],["3631",664000],["3723",400000],["3421",360000],["3399",350000],["3745",315000],["3322",300000],["3725",300000],["3429",200000],["5512",160000],["6320",150000],["2219",110000],["3392",70000],["3513",20000],["3721",18000],["3632",15000],["4357",10000],["5299",10000],["3319",7000],["4341",5000],["6310",5000],["3543",4000],["3341",3000]],"purpose_expenditure_total_czk":12360000},"revised":{"economic_expenditure":[["5169",4928283.69],["5171",2365120],["5023",1448600],["5139",937000],["5011",912000],["5153",597362],["5154",510100],["5164",400000],["5021",339784],["6119",325000],["5031",277456],["5032",258000],["6129",230200],["5222",214000],["5365",211260],["5163",185000],["5137",115707],["6341",110000],["5175",101920],["5156",70000],["5229",65840],["5194",60000],["5499",52000],["5362",50000],["5151",35200],["5162",30000],["5221",30000],["5213",20000],["5132",15000],["5192",15000],["5321",15000],["5329",13000],["5364",11703],["5038",11500],["5901",10000],["5161",5000],["5167",5000],["5363",5000]],"economic_expenditure_total_czk":14986035.69,"economic_financing":[["8115",1790000]],"economic_financing_total_czk":1790000,"economic_revenue":[["1211",5350000],["1121",2775000],["1111",1870000],["1511",830000],["2111",455000],["1113",400000],["2141",300000],["1122",211260],["1112",181000],["1345",181000],["4112",137700],["1386",115000],["4116",90000],["2324",74495.69],["1381",50000],["1387",50000],["2132",40000],["4111",32500],["2131",17080],["1334",10000],["1341",10000],["2328",6000],["1361",5000],["2119",5000]],"economic_revenue_total_czk":13196035.69,"purpose_expenditure":[["6171",3927956],["3412",2778000],["6112",1570600],["3613",1213500],["3725",804253.69],["3745",702500],["3631",584000],["3421",571306],["2212",533120],["3723",400000],["3399",350000],["3322",300000],["5512",256000],["6399",211260],["3429",200000],["6320",150000],["2219",110000],["3635",75000],["3392",70000],["6114",34837],["3419",30000],["3513",20000],["3721",18000],["3632",15000],["6402",11703],["4357",10000],["5299",10000],["3319",7000],["4341",5000],["6310",5000],["6409",5000],["3543",4000],["3341",3000]],"purpose_expenditure_total_czk":14986035.69},"actual":{"economic_expenditure":[["5169",4620833.97],["5023",1310088],["5171",910337.13],["5011",705059],["5139",366908.64],["5153",303510.2],["5154",290828.95],["5021",283472],["6129",230116.89],["5031",228589],["5222",214000],["5365",211260],["5032",200132],["5163",129412.4],["5137",115706],["6341",110000],["5175",85536],["6119",75000],["5229",62860],["5499",44300],["5156",42292],["5194",34554],["5151",26902],["5221",20000],["5213",15400],["5162",14746.55],["5362",12500],["5364",11703],["5329",8940],["5363",5000],["5167",4904],["5038",3876],["5321",3600],["5161",3129]],"economic_expenditure_total_czk":10705496.73,"economic_financing":[["8117",3000000],["8118",-3000000],["8115",-1773919.55]],"economic_financing_total_czk":-1773919.55,"economic_revenue":[["1211",5174008.98],["1121",2774392.99],["1111",1869479.26],["1511",773844.38],["1113",366348.7],["1122",211260],["2111",204128],["2141",201129.18],["1345",180960],["1112",180768.2],["4112",137700],["1386",101059.08],["4116",90000],["2324",64535.08],["1387",39610.82],["2132",38500],["4111",32500],["2131",17080],["1341",8475],["2328",5251],["2119",4218.24],["1361",3390],["1381",777.37]],"economic_revenue_total_czk":12479416.28,"purpose_expenditure":[["6171",2923244.25],["3412",2709127.27],["6112",1427988],["3613",940685.91],["3725",800102.65],["3745",397751],["3421",382192.65],["3631",220880],["6399",211260],["3429",200000],["5512",137082],["6320",125461],["3635",75000],["3399",30817],["6114",26163],["3419",22450],["3721",16767.6],["3513",15400],["6402",11703],["4357",10000],["2212",8470],["6409",5000],["3543",4000],["6310",3951.4]],"purpose_expenditure_total_czk":10705496.73}},"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."}}}}