{"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:00288331","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288331","name":"Obec Kladky","short_name":"Kladky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589594},"amounts":{"revenue_approved":12037450,"revenue_adjusted":15496351.91,"revenue_actual":13692759.62,"expense_approved":11991754.43,"expense_adjusted":16119589.75,"expense_actual":13507481.44,"tax_revenue":9350394.53,"nontax_revenue":903603.53,"capital_revenue":111680,"transfer_revenue":3327081.56,"current_expense":8104008.1,"capital_expense":5403473.34,"budget_balance":185278.18,"cash_current":3783814.18,"cash_previous":4516536},"ratios":{"revenue_execution":0.88361181,"expense_execution":0.83795442,"balance_to_revenue":0.01353111,"cash_to_expense":0.28012729,"cash_yoy":-0.16223093,"capital_expense_share":0.40003559,"transfer_revenue_share":0.24298108},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288331/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288331"},"seo":{"slug":"kladky","path":"/cz/municipalities/kladky/"},"population":{"value":353,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12037450,"expenditure_czk":11991754.43,"financing_czk":-45695.57,"balance_czk":45695.57},{"stage":"revised","revenue_czk":15496351.91,"expenditure_czk":16119589.75,"financing_czk":623237.84,"balance_czk":-623237.84},{"stage":"actual","revenue_czk":13692759.62,"expenditure_czk":13507481.44,"financing_czk":-185278.18,"balance_czk":185278.18}],"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",4937862.13],["5169",1126500],["5011",1000000],["5023",770000],["5331",750000],["5154",663600],["5031",430000],["5153",345000],["5139",316500],["5365",221920],["5141",200000],["5032",185000],["5021",169200],["5492",150000],["5156",106000],["5168",101080],["5171",100000],["5229",82410],["5323",65462.3],["5151",44500],["5163",40000],["5175",26120],["5137",20000],["5162",20000],["5194",20000],["5136",16000],["5172",15000],["5164",11710],["5173",11100],["5329",10530],["5321",10260],["5167",10000],["5019",5000],["5038",5000],["5138",5000],["5161",1000]],"economic_expenditure_total_czk":11991754.43,"economic_financing":[["8124",-918000],["8115",872304.43]],"economic_financing_total_czk":-45695.57,"economic_revenue":[["1211",3700000],["4153",2489000],["1121",1700000],["1111",1300000],["1511",650000],["2111",511250],["2132",308000],["1113",300000],["1122",250000],["1345",250000],["4112",140000],["3111",100000],["1112",80000],["2324",65000],["1361",50000],["1386",50000],["4111",32000],["1387",25000],["1334",10000],["2131",10000],["2112",9000],["1341",6000],["2119",2000],["2141",200]],"economic_revenue_total_czk":12037450,"purpose_expenditure":[["3745",2937862.13],["3519",2163000],["6171",2142510],["6112",1040000],["3113",750000],["3612",415000],["2115",300000],["3722",275000],["3631",270000],["3639",241500],["6399",221920],["6310",210000],["5512",167080],["2321",150000],["3723",130000],["3721",120000],["2212",107000],["3399",80000],["3419",70000],["2292",65462.3],["1031",57000],["6320",30000],["3421",15500],["6114",11420],["3314",7500],["3632",7000],["3319",5000],["4359",2000]],"purpose_expenditure_total_czk":11991754.43},"revised":{"economic_expenditure":[["6121",6742208.08],["5169",1954561.07],["5011",1053373],["5023",849284],["5154",842517.88],["5331",750000],["5336",560750.81],["5031",450999],["5139",422031.53],["5365",377160],["5153",345000],["5492",234300],["5141",200000],["5032",185000],["5021",172306],["5171",155000],["5156",136000],["5229",113560],["5168",101080],["5323",68027.9],["5137",63274.48],["5151",46224],["5364",43971],["5163",40000],["5175",31147],["5167",22300],["5194",21674],["5162",20000],["5164",16800],["5136",16000],["5172",15000],["5363",12000],["5173",11100],["5329",10530],["5321",10410],["5223",10000],["5019",5000],["5038",5000],["5138",5000],["5161",1000]],"economic_expenditure_total_czk":16119589.75,"economic_financing":[["8115",1541237.84],["8124",-918000]],"economic_financing_total_czk":623237.84,"economic_revenue":[["1211",3950890.25],["4216",2489000],["1121",2116092.02],["1111",1452512.51],["4213",1328952.75],["4116",818128.81],["1511",654797.2],["2111",511250],["2132",382630],["1122",377160],["1113",300000],["1345",250000],["2324",171657.53],["4112",140400],["1112",137919.06],["3111",111680],["1386",77093.26],["2131",59400],["1361",52440],["4111",32500],["1387",30215.05],["1334",10000],["4122",10000],["2112",9000],["1341",6000],["2211",6000],["2321",6000],["2119",2000],["2229",1824],["1381",609.47],["2141",200]],"economic_revenue_total_czk":15496351.91,"purpose_expenditure":[["3745",4437862.13],["6171",2563053.35],["3519",2437515.36],["3113",1330750.81],["6112",1140283],["3612",415400],["3639",405439.13],["3631",391908],["6399",377160],["3722",346600.02],["2212",326345.95],["2115",300000],["5512",297440.7],["3399",272227.72],["6310",210000],["3723",200000],["2321",150000],["3721",120000],["3419",70000],["2292",68027.9],["1031",57000],["6402",43971],["3421",37500],["4341",30000],["6320",30000],["6114",16495],["1014",12109.68],["3330",10000],["3314",7500],["3632",7000],["3319",5000],["4359",3000]],"purpose_expenditure_total_czk":16119589.75},"actual":{"economic_expenditure":[["6121",5403473.34],["5169",1690910.31],["5011",1053373],["5023",849284],["5331",750000],["5154",742313.78],["5336",560750.81],["5031",440805],["5365",377160],["5139",299369.46],["5153",211429],["5032",164969],["5021",155212],["5229",113560],["5156",109675.72],["5492",99300],["5168",77896.77],["5323",68027.9],["5171",58200.65],["5137",48713.48],["5364",43971],["5151",37224],["5194",21674],["5141",15904.85],["5136",15258],["5162",14268.27],["5167",12300],["5175",12006.3],["5363",12000],["5321",10410],["5329",10410],["5223",10000],["5163",6264.8],["5038",4366],["5164",4312],["5019",2236],["5173",452]],"economic_expenditure_total_czk":13507481.44,"economic_financing":[["8124",-918000],["8115",732721.82]],"economic_financing_total_czk":-185278.18,"economic_revenue":[["1211",3950890.25],["1121",2116092.02],["1111",1452512.51],["4213",1328952.75],["4216",997500],["4116",818128.81],["1511",654797.2],["1122",377160],["2132",364858],["2111",300222],["1113",279634.71],["1345",215781],["2324",171657.53],["4112",140000],["1112",137919.06],["3111",111680],["1386",77093.26],["1361",52440],["2131",49442],["4111",32500],["1387",30215.05],["4122",10000],["2211",6000],["2321",6000],["1341",5250],["2112",3600],["2229",1824],["1381",609.47]],"economic_revenue_total_czk":13692759.62,"purpose_expenditure":[["3745",3115389.11],["6171",2425208.39],["3519",2276099.64],["3113",1330413.31],["6112",1094970.3],["3639",384935.85],["6399",377160],["3631",359020.23],["3722",341600.02],["3612",310246.67],["2115",246000],["2212",240613.88],["3399",236205.72],["3723",195984.03],["5512",177393.7],["3419",70000],["2292",68027.9],["3721",54347.56],["6402",43971],["3421",35953.8],["4341",30000],["6310",22169.65],["6114",15874],["2321",15000],["1014",12109.68],["3330",10000],["1031",9000],["3314",6787],["4359",3000]],"purpose_expenditure_total_czk":13507481.44}},"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."}}}}