{"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:00273767","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273767","name":"Obec Kladruby nad Labem","short_name":"Kladruby nad Labem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":575178},"amounts":{"revenue_approved":18914250,"revenue_adjusted":20853341.7,"revenue_actual":20466406.15,"expense_approved":18914250,"expense_adjusted":20598118.6,"expense_actual":16034594.17,"tax_revenue":16432808.95,"nontax_revenue":2054015.04,"capital_revenue":25000,"transfer_revenue":1954582.16,"current_expense":13693343.57,"capital_expense":2341250.6,"budget_balance":4431811.98,"cash_current":13997929.34,"cash_previous":12566117.36},"ratios":{"revenue_execution":0.98144491,"expense_execution":0.77844945,"balance_to_revenue":0.2165408,"cash_to_expense":0.87298308,"cash_yoy":0.11394227,"capital_expense_share":0.14601246,"transfer_revenue_share":0.09550197},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273767/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273767"},"seo":{"slug":"kladruby-nad-labem","path":"/cz/municipalities/kladruby-nad-labem/"},"population":{"value":641,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18914250,"expenditure_czk":18914250,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":20853341.7,"expenditure_czk":20598118.6,"financing_czk":-255223.1,"balance_czk":255223.1},{"stage":"actual","revenue_czk":20466406.15,"expenditure_czk":16034594.17,"financing_czk":-4431811.98,"balance_czk":4431811.98}],"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",4098500],["6130",2000000],["5169",1956900],["5171",1888100],["5011",1520000],["5023",1300000],["5154",1033100],["5021",849950],["5137",582500],["5031",557100],["5331",500000],["5321",419500],["6122",384000],["5032",338250],["5139",303850],["5365",201050],["5168",178500],["5156",115600],["5194",100000],["5163",86100],["5153",57750],["5162",54600],["5166",42000],["5229",38500],["5329",35000],["5138",33800],["5362",32100],["5339",29150],["5172",21000],["5175",21000],["5132",20000],["5903",20000],["5167",18750],["5134",10500],["5151",10500],["5363",10500],["6379",10500],["5038",9900],["5136",7350],["5179",6000],["5161",5250],["5222",5000],["5173",2100]],"economic_expenditure_total_czk":18914250,"economic_revenue":[["1211",7340200],["1121",3738400],["1111",2636800],["1511",1575000],["2111",1309350],["1113",472800],["1345",390000],["2131",231000],["1112",224200],["1122",200000],["4112",169300],["2324",105000],["1381",100000],["2132",93450],["1386",70000],["4121",70000],["1387",50000],["2119",31300],["1361",30000],["2112",28350],["1343",21000],["1341",12000],["1335",10000],["2310",4000],["2141",2100]],"economic_revenue_total_czk":18914250,"purpose_expenditure":[["6171",5845450],["2219",2550000],["3745",1789000],["6112",1550000],["3115",1459500],["2321",1288900],["3722",955700],["3631",825000],["3111",636000],["3421",614400],["3113",388000],["5512",330000],["6399",200000],["3399",147250],["6320",73500],["3632",55050],["3639",53100],["3314",29400],["3419",21000],["4351",20000],["5213",20000],["6310",12600],["2310",10500],["3613",10500],["1019",10000],["3319",6300],["3123",6000],["4379",5000],["3612",2100]],"purpose_expenditure_total_czk":18914250,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2893499.18],["6121",2786400],["5171",2403720],["5011",2193220],["6130",1800000],["5023",1258000],["5154",1074087],["5021",919722.99],["5031",816940.16],["5331",600000],["6122",480750],["5139",446288.96],["5032",390002.62],["5321",368901],["5336",290135.71],["5168",288500],["5137",267209.84],["5365",201050],["5194",189300],["5364",131039.14],["5156",118360],["5153",88750],["5163",87100],["5162",64600],["5339",53150],["5138",42800],["5166",42000],["5229",38500],["5329",35000],["5175",33074],["5362",32100],["5172",21000],["5903",20000],["5167",18750],["5222",15000],["5038",10900],["5134",10500],["5151",10500],["5363",10500],["6379",10500],["5132",10000],["5136",7350],["5179",6366],["5161",5250],["5164",5000],["5173",2302]],"economic_expenditure_total_czk":20598118.6,"economic_financing":[["8115",-255223.1]],"economic_financing_total_czk":-255223.1,"economic_revenue":[["1211",6893671.49],["1121",3677167.89],["1111",2624563.13],["1511",1814248.23],["2111",1612463.26],["4116",1571382.16],["1113",487237.09],["1345",390000],["2131",249476.3],["1112",239930.25],["1122",200000],["4112",163200],["2324",157552.9],["1386",141100],["4111",130000],["2132",93450],["4121",90000],["1381",80000],["1387",55000],["2322",38874],["1361",30000],["2112",28350],["3121",25000],["1343",21000],["1341",12000],["2119",11300],["1335",10000],["2310",4000],["2141",2100],["1382",175],["1334",100]],"economic_revenue_total_czk":20853341.7,"purpose_expenditure":[["6171",5876450],["3745",2719908],["2321",1616697.87],["6112",1582000],["3115",1555863],["3722",1461700],["2219",1388900],["3111",1030155.71],["3631",825000],["3421",614400],["5512",470000],["3113",388000],["3399",305250],["6399",200000],["6402",131039.14],["6320",73500],["6114",68504.88],["3632",55050],["3639",53100],["3314",29400],["3725",24200],["4351",24000],["3419",21000],["5213",20000],["6310",13600],["2310",10500],["3613",10500],["1019",10000],["3319",6300],["3123",6000],["4379",5000],["3612",2100]],"purpose_expenditure_total_czk":20598118.6},"actual":{"economic_expenditure":[["5169",2797006.12],["5011",2151276],["6121",1942353.6],["5171",1593241.92],["5023",1257314],["5021",875114.99],["5154",839905],["5031",746811],["5331",600000],["6122",398897],["5139",392454.88],["5032",309271],["5321",300300],["5336",290135.71],["5168",284348.58],["5137",191722.68],["5194",187913.2],["5365",157500],["5364",131039.14],["5153",88200],["5163",81137.8],["5156",80397.72],["5162",62126.54],["5339",53000],["5166",39600],["5138",36948.98],["5329",33500],["5362",27213],["5175",26793.31],["5222",15000],["5151",8802],["5167",8730],["5038",8204],["5229",6890],["5179",6366],["5161",3628],["5164",1250],["5173",202]],"economic_expenditure_total_czk":16034594.17,"economic_financing":[["8118",-3000000],["8115",-1431811.98]],"economic_financing_total_czk":-4431811.98,"economic_revenue":[["1211",6893671.49],["1121",3677167.89],["1111",2624563.13],["1511",1814248.23],["4116",1571382.16],["2111",1557116.26],["1113",487237.09],["1345",335700],["2131",249476.3],["1112",239930.25],["4112",163200],["2324",157552.9],["1122",157500],["1386",133872.99],["4111",130000],["4121",90000],["1387",52523.6],["2132",39801],["2322",38874],["3121",25000],["2112",10258],["1341",9100],["1361",4780],["1381",1161.38],["1343",1000],["2141",936.58],["1382",175],["1335",154.8],["1334",23.1]],"economic_revenue_total_czk":20466406.15,"purpose_expenditure":[["6171",3638977.97],["3745",2654040.57],["6112",1579805.97],["2321",1577148.33],["3115",1482003.01],["3722",1456350.49],["3111",990334.96],["3421",588810.2],["3631",437393.28],["5512",396434.83],["3113",329599],["3399",302773.78],["6399",157500],["6402",131039.14],["6114",68504.88],["6320",67546],["3639",47603],["3632",38610.96],["3725",24200],["4351",24000],["6310",13591.8],["2219",9680],["3314",7646],["3123",6000],["4379",5000]],"purpose_expenditure_total_czk":16034594.17}},"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."}}}}