{"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:00265969","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265969","name":"Obec Klíny","short_name":"Klíny","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Most","municipality_code":567191},"amounts":{"revenue_approved":8012000,"revenue_adjusted":9116300,"revenue_actual":9271808.22,"expense_approved":13854820.4,"expense_adjusted":14959120.4,"expense_actual":4783104.97,"tax_revenue":6823645.58,"nontax_revenue":1343862.64,"capital_revenue":0,"transfer_revenue":1104300,"current_expense":4402041.33,"capital_expense":381063.64,"budget_balance":4488703.25,"cash_current":17791046.95,"cash_previous":13301343.7},"ratios":{"revenue_execution":1.01705826,"expense_execution":0.31974507,"balance_to_revenue":0.48412382,"cash_to_expense":3.71956021,"cash_yoy":0.33753757,"capital_expense_share":0.07966868,"transfer_revenue_share":0.11910298},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265969/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265969"},"seo":{"slug":"kliny","path":"/cz/municipalities/kliny/"},"population":{"value":182,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8012000,"expenditure_czk":13854820.4,"financing_czk":5842820.4,"balance_czk":-5842820.4},{"stage":"revised","revenue_czk":9116300,"expenditure_czk":14959120.4,"financing_czk":5842820.4,"balance_czk":-5842820.4},{"stage":"actual","revenue_czk":9271808.22,"expenditure_czk":4783104.97,"financing_czk":-4488703.25,"balance_czk":4488703.25}],"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",8500000],["5169",1390000],["5011",940000],["5023",750000],["5365",530000],["5031",380000],["5032",180000],["5171",170000],["5154",150000],["5139",116000],["5137",100000],["5021",78000],["5155",65000],["5321",65000],["5156",50000],["5194",50000],["5162",40000],["5164",39000],["5166",35000],["5163",30000],["5364",23820.4],["5167",20000],["6125",20000],["6130",20000],["5173",17000],["5042",10000],["5175",10000],["6122",10000],["5161",9000],["5222",9000],["5132",7000],["5038",5000],["5041",5000],["5172",5000],["5191",5000],["5362",5000],["5903",5000],["5136",3000],["5221",2000],["5131",1000],["5133",1000],["5229",1000],["5329",1000],["5363",1000],["5492",1000]],"economic_expenditure_total_czk":13854820.4,"economic_financing":[["8115",5842820.4]],"economic_financing_total_czk":5842820.4,"economic_revenue":[["1211",2400000],["1121",1200000],["1511",950000],["1111",850000],["2111",620000],["1122",500000],["1345",435000],["2321",310000],["1113",200000],["2324",150000],["1342",90000],["1112",55000],["1335",50000],["2141",50000],["2132",44000],["2131",36000],["1386",30000],["1387",12000],["1334",10000],["2119",6000],["1341",5000],["3111",5000],["1343",2000],["1361",2000]],"economic_revenue_total_czk":8012000,"purpose_expenditure":[["6171",6839000],["2219",3610000],["6112",990000],["3722",600000],["2310",540000],["6399",500000],["3631",320000],["3399",176000],["3635",100000],["3723",90000],["6320",25000],["6402",23820.4],["3639",20000],["2212",10000],["3419",6000],["6310",5000]],"purpose_expenditure_total_czk":13854820.4},"revised":{"economic_expenditure":[["6121",9245124],["5169",1460000],["5011",940000],["5023",835000],["5365",530000],["5031",402000],["5171",234000],["5032",185000],["5139",157000],["5154",150000],["5137",104800],["5021",89800],["5155",65000],["5321",65000],["5156",50000],["5194",50000],["5162",40000],["5164",39000],["5366",36876],["5166",35000],["5163",30000],["5364",23820.4],["5167",20000],["6125",20000],["6130",20000],["5173",19468],["5175",11776],["5042",10000],["6122",10000],["5019",9232.2],["5161",8000],["5222",8000],["5132",7000],["5039",5223.8],["5038",5000],["5041",5000],["5172",5000],["5191",5000],["5362",5000],["5903",5000],["5136",3000],["5221",3000],["5131",1000],["5133",1000],["5176",1000],["5229",1000],["5329",1000],["5363",1000],["5492",1000]],"economic_expenditure_total_czk":14959120.4,"economic_financing":[["8115",5842820.4]],"economic_financing_total_czk":5842820.4,"economic_revenue":[["1211",2400000],["1121",1200000],["4222",1000000],["1511",950000],["1111",850000],["2111",620000],["1122",500000],["1345",435000],["2321",310000],["1113",200000],["2324",150000],["1342",90000],["4112",71800],["1112",55000],["1335",50000],["2141",50000],["2132",44000],["2131",36000],["4111",32500],["1386",30000],["1387",12000],["1334",10000],["2119",6000],["1341",5000],["3111",5000],["1343",2000],["1361",2000]],"economic_revenue_total_czk":9116300,"purpose_expenditure":[["6171",6890800],["2219",4461124],["6112",1102000],["3722",600000],["2310",510000],["6399",500000],["3631",330000],["3399",206000],["3635",100000],["3723",100000],["6402",60696.4],["6114",32500],["6320",25000],["3639",20000],["2212",10000],["3419",6000],["6310",5000]],"purpose_expenditure_total_czk":14959120.4},"actual":{"economic_expenditure":[["5169",1286911.7],["5011",868226],["5023",745295],["6121",381063.64],["5031",373294],["5171",172350.04],["5032",144053],["5154",128512.89],["5139",110584.5],["5021",69477],["5137",63878.19],["5321",62136],["5155",52000],["5156",42294.49],["5366",36876],["5162",36863.59],["5164",34654],["5194",28427],["5163",25247.6],["5364",23820.4],["5166",21739.94],["5365",18758],["5019",9232.2],["5167",8700],["5173",6408],["5182",5500],["5175",4957],["5222",3559.45],["5038",3451],["5039",3120.34],["5221",3000],["5161",2986],["5136",2697],["5172",1611],["5329",736],["5176",500],["5229",184]],"economic_expenditure_total_czk":4783104.97,"economic_financing":[["8118",-7000000],["8115",3510296.75],["8128",-3000000],["8127",2000000],["8901",1000]],"economic_financing_total_czk":-4488703.25,"economic_revenue":[["1211",2543619.67],["1121",1361075.88],["1511",1119335.63],["4222",1000000],["1111",950636.33],["2111",577708],["1345",438750],["2321",325000],["2141",188050.76],["1113",179973.44],["2324",173692],["1112",88732.55],["4112",71800],["1386",49587.85],["1342",47505],["2132",44000],["2131",35411.88],["4111",32500],["1387",19435.97],["1335",17804],["1341",6015],["1361",770],["1381",400.73],["1382",3.53]],"economic_revenue_total_czk":9271808.22,"purpose_expenditure":[["6171",1994856.4],["6112",973535.63],["3722",578872.45],["2310",345611.88],["2219",317487.64],["3399",138113.4],["3631",134161.14],["3635",97323],["3723",85958.13],["6402",60696.4],["6114",27460.54],["6320",20758],["6310",4489.6],["2212",2623.76],["3419",1157]],"purpose_expenditure_total_czk":4783104.97}},"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."}}}}