{"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:00277991","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277991","name":"OBEC KLÁŠTERSKÁ LHOTA","short_name":"KLÁŠTERSKÁ LHOTA","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579386},"amounts":{"revenue_approved":4662080,"revenue_adjusted":6357798.18,"revenue_actual":6300818.55,"expense_approved":6043000,"expense_adjusted":7170612.7,"expense_actual":5723048.56,"tax_revenue":4934542.91,"nontax_revenue":752605.64,"capital_revenue":303897,"transfer_revenue":309773,"current_expense":4569574.56,"capital_expense":1153474,"budget_balance":577769.99,"cash_current":12885298.84,"cash_previous":12307528.85},"ratios":{"revenue_execution":0.99103784,"expense_execution":0.79812546,"balance_to_revenue":0.09169761,"cash_to_expense":2.25147467,"cash_yoy":0.04694444,"capital_expense_share":0.20154888,"transfer_revenue_share":0.04916393},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277991/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277991"},"seo":{"slug":"klasterska-lhota","path":"/cz/municipalities/klasterska-lhota/"},"population":{"value":237,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4662080,"expenditure_czk":6043000,"financing_czk":1380920,"balance_czk":-1380920},{"stage":"revised","revenue_czk":6357798.18,"expenditure_czk":7170612.7,"financing_czk":812814.52,"balance_czk":-812814.52},{"stage":"actual","revenue_czk":6300818.55,"expenditure_czk":5723048.56,"financing_czk":-577769.99,"balance_czk":577769.99}],"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",1792600],["5169",1362000],["6121",1300000],["5023",800000],["5154",130400],["5032",100000],["5168",100000],["5139",85000],["5137",80000],["5321",57000],["5163",48000],["5222",45000],["5021",40000],["5365",30000],["5194",20000],["5364",16000],["6111",10000],["5156",8000],["5162",6000],["5136",5000],["5167",3000],["5175",3000],["5161",2000]],"economic_expenditure_total_czk":6043000,"economic_financing":[["8115",1380920]],"economic_financing_total_czk":1380920,"economic_revenue":[["1211",1800000],["1121",850000],["1111",595000],["1511",300000],["2141",250000],["2321",199400],["1345",185000],["1113",140000],["2324",80000],["4112",71800],["2132",46380],["1112",40000],["1122",30000],["1381",20000],["1386",20000],["1387",10000],["2310",10000],["2131",5000],["2112",4000],["1341",3000],["2111",2000],["1361",500]],"economic_revenue_total_czk":4662080,"purpose_expenditure":[["6171",1900000],["2212",1100000],["6112",900000],["3639",450000],["3322",400000],["3613",300000],["2419",250000],["3725",250000],["3631",90000],["3711",50000],["5512",50000],["3419",40000],["6320",40000],["6399",30000],["4351",25000],["3113",20000],["3399",20000],["3632",20000],["3745",20000],["5213",20000],["6402",16000],["1039",10000],["3369",10000],["3111",9000],["6310",8000],["1014",5000],["3612",5000],["3900",5000]],"purpose_expenditure_total_czk":6043000},"revised":{"economic_expenditure":[["5169",1719736.5],["6121",1620929],["5171",1575534],["5023",980281],["5032",235526],["5154",213277.53],["5139",116886.2],["5021",97258],["6119",95227],["5321",72145],["5168",68200],["5222",58100],["5137",54361.57],["5163",48000],["5172",30783],["5365",30000],["5194",20000],["5156",16290],["5223",15000],["5329",11850],["5162",11233.7],["5019",10500],["5492",10000],["5660",10000],["6111",10000],["5364",9631.2],["5164",6500],["6130",5190],["5136",5000],["5175",4239],["5167",3000],["5362",3000],["5161",2000],["5039",410],["5909",405],["5191",119]],"economic_expenditure_total_czk":7170612.7,"economic_financing":[["8115",812814.52]],"economic_financing_total_czk":812814.52,"economic_revenue":[["1211",2085416.47],["1121",1117612.8],["1111",774318.76],["1511",463736.52],["3121",303897],["2141",250000],["1345",201050],["2321",200000],["2324",153022.9],["1113",147630.95],["4213",143473],["4112",77784],["1112",72830.11],["4122",62000],["2132",58380],["1386",40711.43],["2111",33549],["4111",32500],["2133",31840],["1122",30000],["1381",20000],["2131",18005],["1387",15957.24],["2310",10730],["2112",8161],["1341",3000],["1361",1200],["1334",992]],"economic_revenue_total_czk":6357798.18,"purpose_expenditure":[["6171",1696653],["6112",1215807],["2212",1210227],["3322",586495.5],["3613",554900],["3725",456094],["3639",330000],["2419",250000],["3326",215929],["3631",133830],["5512",55891],["3419",50730],["3711",50000],["3745",49773],["4351",40000],["6320",40000],["6114",32500],["3399",30000],["6399",30000],["3113",20000],["3632",20000],["5213",20000],["4379",15145],["1039",10000],["3369",10000],["6402",9631.2],["3111",9000],["6310",8000],["3723",5007],["1014",5000],["3612",5000],["3900",5000]],"purpose_expenditure_total_czk":7170612.7},"actual":{"economic_expenditure":[["5171",1498531.89],["5169",1276987.4],["6121",1053057],["5023",826089],["5032",235526],["5154",199157.53],["5139",96352.2],["6119",95227],["5021",70438],["5222",58100],["5168",57462.9],["5163",45293.6],["5172",30782.6],["5137",29434.3],["5321",20645],["5223",14973.34],["5329",11850],["5162",11233.7],["5156",11162],["5019",10474],["5492",10000],["5660",10000],["5365",9870],["5364",9631.2],["5194",7672],["5164",5690.9],["6130",5190],["5175",4232],["5136",3868],["5362",3000],["5161",433],["5909",405],["5039",160],["5191",119]],"economic_expenditure_total_czk":5723048.56,"economic_financing":[["8115",-577769.99]],"economic_financing_total_czk":-577769.99,"economic_revenue":[["1211",2085416.47],["1121",1117612.8],["1111",774318.76],["1511",463736.52],["3121",303897],["2141",241335.79],["1345",201050],["2321",200000],["2324",151845.66],["1113",147630.95],["4213",143473],["1112",72830.11],["4112",71800],["4122",62000],["2132",58380],["1386",40711.43],["2111",33548.19],["4111",32500],["2133",31840],["2131",18005],["1387",15957.24],["2310",10730],["1122",9870],["2112",6921],["1341",2900],["1361",1200],["1334",991.25],["1381",317.38]],"economic_revenue_total_czk":6300818.55,"purpose_expenditure":[["2212",1144129.89],["6171",1130232.05],["6112",1061615],["3322",586495.5],["3725",425409.79],["3613",416217],["3639",240850],["3326",215929],["3631",133830],["2419",80661],["3419",50730],["5512",41679.29],["6320",39824],["3745",38896],["6114",27261.9],["3399",17672],["4379",15145],["4351",14973.34],["6399",9870],["6402",9631.2],["6310",5469.6],["3723",5007],["3900",5000],["3369",3520],["3111",3000]],"purpose_expenditure_total_czk":5723048.56}},"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."}}}}