{"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:00279021","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279021","name":"Obec Klášterec nad Orlicí","short_name":"Klášterec nad Orlicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580431},"amounts":{"revenue_approved":36499104,"revenue_adjusted":40584688.36,"revenue_actual":41791314.67,"expense_approved":36972333,"expense_adjusted":41057918.28,"expense_actual":35196879.24,"tax_revenue":23968555.34,"nontax_revenue":13629831.55,"capital_revenue":1172485,"transfer_revenue":3020442.78,"current_expense":27395299.8,"capital_expense":7801579.44,"budget_balance":6594435.43,"cash_current":25535483.85,"cash_previous":24970405.99},"ratios":{"revenue_execution":1.02973107,"expense_execution":0.85724948,"balance_to_revenue":0.1577944,"cash_to_expense":0.7255042,"cash_yoy":0.0226299,"capital_expense_share":0.22165543,"transfer_revenue_share":0.07227441},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279021/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279021"},"seo":{"slug":"klasterec-nad-orlici","path":"/cz/municipalities/klasterec-nad-orlici/"},"population":{"value":911,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36499104,"expenditure_czk":36972333,"financing_czk":473229,"balance_czk":-473229},{"stage":"revised","revenue_czk":40584688.36,"expenditure_czk":41057918.28,"financing_czk":473229.92,"balance_czk":-473229.92},{"stage":"actual","revenue_czk":41791314.67,"expenditure_czk":35196879.24,"financing_czk":-6594435.43,"balance_czk":6594435.43}],"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",5283000],["6121",4355000],["6122",3940337],["5331",3387000],["5169",3234242],["6449",3090703],["5011",2847000],["5152",2330000],["5023",1443000],["5154",1020000],["5031",997000],["5151",757000],["5139",708000],["5137",554000],["5362",522500],["5032",383000],["5329",233914],["5222",225000],["5163",220515],["5156",218000],["5021",216000],["5213",180000],["5499",141000],["5223",100000],["5168",80000],["5164",66100],["5155",60000],["5175",49300],["5162",40000],["5194",40000],["5221",40000],["5167",32000],["5901",30000],["5339",23000],["5019",20000],["5134",19000],["5166",15000],["5321",12000],["5038",11000],["5161",11000],["5172",10000],["5136",9000],["5039",7000],["5179",6000],["5173",3000],["5364",1722],["5133",1000]],"economic_expenditure_total_czk":36972333,"economic_financing":[["8128",-7000000],["8115",5510597],["8117",1000000],["8127",1000000],["8124",-37368]],"economic_financing_total_czk":473229,"economic_revenue":[["1211",10041800],["1121",5218700],["2324",3984000],["1111",3761828],["2132",3460742],["2449",3090703],["1511",1485000],["3111",1156150],["2111",1084500],["1345",740000],["1113",660000],["2141",500000],["1112",306740],["2229",227316],["4112",213200],["2329",180000],["1386",100000],["1387",55000],["2420",50000],["2131",45800],["1381",40000],["1342",30000],["4121",25000],["1341",20000],["1361",14000],["2223",7625],["2112",1000]],"economic_revenue_total_czk":36499104,"purpose_expenditure":[["3639",6588360],["3612",5313600],["6171",4738600],["3113",3585000],["5512",2643550],["2212",2220000],["2219",2210000],["3722",1980200],["6112",1866000],["3613",883000],["3111",837000],["3745",760742],["1031",564000],["6399",500000],["3631",450000],["2141",263914],["3632",198000],["3412",191900],["3635",175000],["3399",150000],["3419",130000],["3349",126000],["2321",100000],["3330",100000],["6320",96745],["3429",85000],["3326",50000],["3900",40000],["5213",30000],["3231",20000],["4319",20000],["3421",15000],["3314",13000],["1014",10000],["1036",6000],["3319",5000],["6310",5000],["6402",1722]],"purpose_expenditure_total_czk":36972333},"revised":{"economic_expenditure":[["5171",5863000],["6121",4414000],["5169",4074094],["5331",3387000],["6449",3090703],["5011",2849500],["6122",2729900],["5152",2330000],["5023",1443000],["6123",1210437],["5154",1150000],["5031",997500],["5336",841906.81],["5151",757000],["6909",750000],["5139",725100],["5137",575000],["5362",522500],["5365",485940],["5032",383200],["5901",301071.84],["5021",236000],["5329",233914],["5163",226127],["5156",218500],["5222",212500],["5213",181653],["5499",141000],["5492",100000],["5168",80000],["5164",66100],["5155",60000],["5221",54000],["5175",52000],["5223",50000],["5162",40000],["5194",40000],["5167",32000],["5339",23000],["5019",20000],["5134",19000],["5166",15000],["5161",12000],["5321",12000],["5038",11000],["5039",10500],["5172",10000],["5136",9000],["5179",6000],["5173",3000],["5364",1771.63],["5133",1000]],"economic_expenditure_total_czk":41057918.28,"economic_financing":[["8128",-7000000],["8115",5510597],["8117",1000000],["8127",1000000],["8124",-37367.08]],"economic_financing_total_czk":473229.92,"economic_revenue":[["1211",10041800],["1121",5218700],["2324",4482300],["1111",3761828],["2132",3460742],["2449",3090703],["1511",1485000],["3111",1156150],["2111",1108230],["4213",846745],["4116",826706.81],["1345",740000],["1113",660000],["2141",500000],["1122",485940],["4122",460666],["4216",450000],["1112",306740],["2226",248996.58],["2229",227316],["4112",213200],["2329",180000],["4222",150000],["1386",100000],["1387",55000],["2420",50000],["2131",45800],["1342",41000],["4111",40124.97],["1381",40000],["2119",40000],["4121",25000],["1341",23000],["1361",14000],["4129",8000],["2112",1000]],"economic_revenue_total_czk":40584688.36,"purpose_expenditure":[["3639",7338360],["3612",5313600],["6171",4868600],["3113",4092567.61],["2212",2930000],["5512",2701550],["2219",2210000],["3722",2039200],["6112",1866000],["3111",1171339.2],["3745",996742],["6399",985940],["3613",883000],["1031",686000],["3632",498000],["3631",450000],["6409",271071.84],["2141",265567],["3399",250000],["3412",191900],["3635",175000],["3349",131500],["3419",107000],["6320",102357],["2321",100000],["3429",87500],["3900",54000],["3326",50000],["3330",50000],["3314",34600],["6114",33700],["5213",30000],["4319",24002],["3231",20000],["3421",15000],["1014",10000],["2115",6050],["1036",6000],["3319",5000],["6310",5000],["6402",1771.63]],"purpose_expenditure_total_czk":41057918.28},"actual":{"economic_expenditure":[["5169",4570996.29],["5171",4085690.68],["5331",3387000],["6449",3090703],["5011",2590031],["6121",2268295.54],["5152",2160000],["6123",2015087],["5023",1417156],["5154",1209129.33],["5031",935743],["5336",841906.81],["5139",769107.41],["5151",723081],["5909",703680],["5021",489907],["5365",485940],["5362",472831],["6122",421137.9],["5032",380688],["5137",276803.36],["5329",233914],["5163",216608.06],["5222",212500],["5213",181653],["5156",148275.77],["5499",128190],["5492",100000],["5164",91258.25],["5168",77446.68],["5166",73180],["5155",68070],["5175",57277.84],["5221",54000],["5223",50000],["5162",40890.86],["5194",29420.71],["5167",28392.22],["5339",23000],["5134",14242.06],["5161",12894],["5038",10804],["5172",9337.64],["5136",8056],["5179",7212],["6130",6356],["5321",6300],["5019",5065],["5364",1771.63],["5039",1711.4],["5133",1234],["5191",1174],["5122",1000],["5173",556],["5131",173],["5141",0.8]],"economic_expenditure_total_czk":35196879.24,"economic_financing":[["8117",184000000],["8118",-182000000],["8128",-7000000],["8115",-2573639.86],["8127",1000000],["8124",-37367.08],["8901",16571.51]],"economic_financing_total_czk":-6594435.43,"economic_revenue":[["1211",10320756.39],["1121",5531129.03],["2324",4263204.71],["1111",3857088.3],["2132",3651428],["2449",3090703],["1511",1575390.66],["2111",1473887.71],["3111",1156150],["4213",846745],["4116",826706.81],["1345",747971],["1113",730629.88],["1122",485940],["4122",460666],["2141",459696.05],["4216",450000],["1112",360439.52],["2226",248996.58],["2229",227316],["4112",213200],["1386",201491.43],["4222",150000],["1387",78973.25],["2329",55371],["2420",50000],["2131",47400],["1342",41480],["2119",40136],["4111",40124.97],["4121",25000],["1341",23042],["2212",20615],["3113",16335],["1361",11880],["4129",8000],["1381",1570.38],["2112",775],["1334",738.3],["2310",302.5],["1335",35.2]],"economic_revenue_total_czk":41791314.67,"purpose_expenditure":[["3639",5941268.11],["6171",4811227.98],["3612",4656637.71],["3113",3286237.61],["2212",2929577.41],["5512",2143444.5],["6112",1795199.32],["2219",1705877.13],["3722",1564216.05],["3111",1029203.45],["3745",991246.95],["6399",942608],["1031",685337.26],["3613",664215.56],["3632",436123.85],["2141",265567],["3399",236423.96],["3631",231886.73],["3349",131155.56],["6320",102357],["3419",102280],["3635",100000],["3429",87500],["3412",58941.25],["3900",54000],["3330",50000],["2321",35056.12],["3314",34567],["6114",32839.74],["4319",24001.8],["3231",20000],["3326",15092.34],["3421",15000],["2115",6050],["1036",6000],["6310",3968.22],["6402",1771.63]],"purpose_expenditure_total_czk":35196879.24}},"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."}}}}