{"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:00298051","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00298051","name":"Město Klimkovice","short_name":"Klimkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Ostrava-město","municipality_code":599549},"amounts":{"revenue_approved":111663368,"revenue_adjusted":124094593.8,"revenue_actual":144361478.96,"expense_approved":152908170.24,"expense_adjusted":227039396.04,"expense_actual":168046956.42,"tax_revenue":107150032.69,"nontax_revenue":23640074.97,"capital_revenue":0,"transfer_revenue":13571371.3,"current_expense":115287643.76,"capital_expense":52759312.66,"budget_balance":-23685477.46,"cash_current":85122690.46,"cash_previous":85718352.2},"ratios":{"revenue_execution":1.16331803,"expense_execution":0.74016651,"balance_to_revenue":-0.16407062,"cash_to_expense":0.5065411,"cash_yoy":-0.00694906,"capital_expense_share":0.31395578,"transfer_revenue_share":0.09400964},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00298051/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00298051"},"seo":{"slug":"klimkovice","path":"/cz/municipalities/klimkovice/"},"population":{"value":4428,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":111663368,"expenditure_czk":152908170.24,"financing_czk":41244802.24,"balance_czk":-41244802.24},{"stage":"revised","revenue_czk":124094593.8,"expenditure_czk":227039396.04,"financing_czk":102944802.24,"balance_czk":-102944802.24},{"stage":"actual","revenue_czk":144361478.96,"expenditure_czk":168046956.42,"financing_czk":23685477.46,"balance_czk":-23685477.46}],"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":[["5169",23844640],["5331",21218000],["5011",17750600],["6121",16425062],["5171",14660000],["5151",10637000],["5031",5068940],["5222",4475000],["5901",4282368],["5154",3945000],["5023",2606000],["5321",2300000],["5021",2186600],["5365",2000000],["6901",2000000],["5032",1945200],["5166",1940000],["5153",1840000],["5139",1705000],["6119",1500000],["5499",1059400],["5137",1035000],["5141",950000],["5163",728000],["5168",649000],["5362",537500],["6342",500000],["5323",452950.5],["5156",400000],["5909",375000],["5492",308600],["5660",290000],["5136",270500],["5122",252000],["5167",252000],["6111",210000],["6130",205000],["5172",190000],["5164",184000],["5132",154000],["5173",141000],["5162",135000],["5903",110000],["5175",103000],["5179",92000],["5038",89000],["5194",85000],["5161",81000],["5134",80000],["5192",80000],["5019",66700],["5364",63109.74],["5329",60000],["5152",50000],["6371",50000],["6142",45000],["5221",30000],["5176",29000],["5039",25000],["5195",25000],["5029",21000],["5363",21000],["5223",20000],["5229",20000],["5339",20000],["5133",15000],["5493",10000],["5131",8000],["5191",1000]],"economic_expenditure_total_czk":152908170.24,"economic_financing":[["8115",44324098.15],["8113",4000000],["8114",-4000000],["8124",-3079295.91]],"economic_financing_total_czk":41244802.24,"economic_revenue":[["1211",40000000],["1121",20000000],["1111",13000000],["2111",9412000],["1511",4500000],["1345",3700000],["1113",3000000],["1342",3000000],["2132",2700000],["4116",2282368],["1122",2000000],["4112",1486000],["2324",1213000],["2141",1100000],["1112",850000],["2212",800000],["2122",600000],["1386",400000],["1387",400000],["2131",308000],["2420",124000],["1341",120000],["2460",120000],["4111",120000],["1361",100000],["2119",100000],["2139",90000],["1334",40000],["1343",40000],["4121",40000],["2310",10000],["2133",8000]],"economic_revenue_total_czk":111663368,"purpose_expenditure":[["2321",22503000],["6171",18974000],["3639",9220000],["3113",8745000],["3722",8555000],["3631",8260000],["3399",5898800],["6409",5782368],["3745",5721000],["3412",5036000],["3429",4858000],["2341",4600000],["3613",4278000],["2219",4100000],["5311",3785500],["6112",3779800],["3419",3695000],["3111",3458000],["4350",3105000],["2292",2772950.5],["6399",2510000],["3612",2395000],["3635",2060000],["3314",1669500],["2212",1504000],["5512",715440],["6320",578000],["3341",554640],["3713",550000],["6310",400000],["4359",385000],["3421",370000],["3632",337062],["4341",295000],["3611",290000],["6221",190000],["3322",170000],["6114",120000],["5213",110000],["2221",80000],["2331",65000],["6402",63109.74],["1014",50000],["3729",50000],["2223",47000],["5519",45000],["3749",40000],["3319",35000],["2141",30000],["3326",30000],["3733",30000],["3741",7000],["3725",5000]],"purpose_expenditure_total_czk":152908170.24},"revised":{"economic_expenditure":[["6121",69953849.2],["5169",24859886.99],["5331",23698035.22],["5171",19848560],["5011",17996231],["5151",10772300],["5222",5400494.5],["5031",5140092.85],["5336",5117678.6],["5154",4395000],["6123",2636469],["5023",2606000],["5021",2568504.42],["6122",2402171],["5321",2266800],["5153",2085000],["5139",2063140.57],["5032",2046535],["5365",2002600],["5166",1956940],["5901",1865974.67],["5137",1731616.8],["6119",1500000],["6351",1101395.67],["5499",1059400],["5141",949900],["6901",910893.14],["5163",842000],["5168",782000],["6342",544240],["5362",541440],["5323",452950.5],["5909",407660],["5156",323803.02],["5660",290000],["5492",264600],["5136",256850],["5164",254139],["5122",254000],["6130",205000],["5167",201000],["5622",200000],["5132",197600],["5175",168942.65],["5173",156429],["5162",144500],["5194",135500],["5042",108900],["6111",101100],["6322",100000],["5172",97300],["5179",92800],["5038",89000],["5161",86892],["5134",85000],["5192",68000],["5364",63109.74],["5176",63000],["5329",60000],["5221",55000],["6371",50000],["6142",45000],["5152",43500],["5019",36700],["5195",25000],["5138",22000],["5903",22000],["5133",21200],["5029",21000],["5363",21000],["5223",20000],["5229",20000],["5339",20000],["5039",14400],["5493",10000],["5131",8000],["5494",3500],["5366",3271.5],["5041",2100],["5904",1500],["5191",1000]],"economic_expenditure_total_czk":227039396.04,"economic_financing":[["8115",79024098.15],["8123",27000000],["8113",4000000],["8114",-4000000],["8124",-3079295.91]],"economic_financing_total_czk":102944802.24,"economic_revenue":[["1211",40000000],["1121",20000000],["1111",13000000],["2111",11242200],["4116",4643324.16],["1511",4500000],["1342",4000000],["4216",3826283.14],["1345",3700000],["4122",3409115],["1113",3000000],["2132",2700000],["1122",2000000],["4112",1486000],["2324",1213000],["2141",1100000],["1112",850000],["2212",800000],["2122",600000],["1386",400000],["1387",400000],["2131",308000],["2420",124000],["1341",120000],["2460",120000],["4111",120000],["1361",100000],["2119",100000],["2139",90000],["1334",40000],["1343",40000],["4121",40000],["2310",10000],["2133",8000],["2229",4671.5]],"economic_revenue_total_czk":124094593.8,"purpose_expenditure":[["4350",41980200],["2321",24559000],["6171",19612375],["3613",16023500],["3113",12372737.7],["2219",10900000],["3639",10714150],["3722",8555000],["3631",8331500],["3399",7347135.22],["2341",7200000],["3745",7191000],["3429",5612100],["3412",4468807.5],["3419",4237173.5],["5311",4185500],["3111",4183408.07],["6112",3779800],["2292",2772950.5],["2212",2614450],["3635",2560000],["6399",2510000],["6409",2494590.81],["3612",2435000],["3314",2189500],["3313",1459000],["5512",1208785],["6320",698000],["3341",696840],["3713",550000],["3421",407321],["6310",400000],["4359",385000],["3632",369462],["4341",295000],["3611",290000],["4339",200000],["6221",190000],["3322",180000],["6114",120000],["5213",110000],["2221",80000],["2331",65000],["6402",63109.74],["3312",54000],["1014",50000],["3729",50000],["2223",47000],["5519",45000],["3749",40000],["3319",35000],["2141",31000],["3326",30000],["3733",30000],["3349",15000],["3741",7000],["3725",5000],["3315",3000]],"purpose_expenditure_total_czk":227039396.04},"actual":{"economic_expenditure":[["6121",46118800.07],["5331",23698035.22],["5169",17577513.28],["5011",16931577],["5151",10493513.2],["5171",7317268.76],["5222",5191015.07],["5336",5117678.6],["5031",4747089],["5154",3438248.85],["6123",2572036.5],["5021",2320761],["5023",2191376],["5321",1937684],["5032",1832312],["5139",1591736.95],["6122",1478022.22],["5137",1330335.53],["5166",1225770.88],["5153",1219698.62],["6351",1101395.67],["6119",1044230],["5499",969150],["5365",804590],["5168",702628.28],["5163",609520.08],["5323",452950.5],["5141",425285.08],["5362",321109],["5156",303728.74],["5136",237089.95],["5164",222586.92],["6130",200528],["5622",200000],["5132",186445.71],["5167",180369.05],["5175",152060.33],["6342",129300.2],["5194",128488.03],["5042",108900],["5162",107382],["5173",103714],["6322",100000],["5134",84141.1],["5161",78218.3],["5038",75092],["5172",69588.43],["5909",66287.11],["5122",65455],["5364",63109.74],["5179",60073.32],["5176",59228],["5329",59020],["5221",55000],["5152",36000],["5138",21599],["5195",21426],["5223",20000],["5229",16810],["5019",16548],["6371",15000],["5133",10909.16],["5192",8932],["5039",5593],["5492",5000],["5494",3500],["5366",3175.5],["5131",2302.8],["5041",1523.67],["5904",1500]],"economic_expenditure_total_czk":168046956.42,"economic_financing":[["8123",26026294.78],["8124",-3079295.91],["8115",595661.74],["8901",142816.85]],"economic_financing_total_czk":23685477.46,"economic_revenue":[["1211",44903823.69],["1121",24005438.66],["1111",16743816.5],["2111",13369983.69],["1511",5976277.27],["4116",4679973.16],["1342",4460785],["1345",3998927],["4216",3826283.14],["4122",3409115],["2132",3248143.81],["1113",3176154.96],["2324",2690955.38],["1112",1565379.88],["4112",1486000],["2141",1260088.92],["2212",1033761.13],["1386",874399.93],["1122",801990],["2122",600000],["2131",350612.34],["1387",342821.45],["2112",315155.36],["2322",166465],["4111",130000],["2139",128835],["1341",123327],["2420",122536.59],["2460",120852],["1361",94224],["2119",93182.1],["2226",90102],["1334",58600.1],["4121",40000],["2321",24947.8],["1343",16440],["2310",9419],["1381",7219.31],["2133",6897],["2229",4671.5],["2329",3466.35],["1382",407.94]],"economic_revenue_total_czk":144361478.96,"purpose_expenditure":[["4350",32564682.57],["6171",18640485.38],["2321",12664187.79],["3113",11339487.7],["3613",10075386.86],["3639",9395543.83],["3722",8333277.98],["3631",7479710.66],["3399",6136712.16],["3745",6089862.84],["3111",4183408.07],["3419",4135444.07],["3429",4103804.95],["2341",4057145.31],["5311",4013474.92],["2219",3682409.69],["3412",3639819.31],["6112",3148732.39],["2292",2443834.5],["3314",2051229.01],["3635",1524536],["5512",1195102.18],["6399",1103839],["3612",1005518.96],["3313",888809.61],["2212",858183.12],["3341",667427.4],["6320",510951.5],["3421",321250.21],["6310",271418.73],["4341",211354.5],["3632",204499.42],["4339",200000],["4359",191350],["6114",115285.58],["3713",100060],["5213",87577],["3322",78997.55],["6402",63109.74],["2223",45460],["2221",41867.93],["1014",38932],["3312",31615],["3319",26180],["5519",21000],["3733",20207],["3349",14049],["2141",13607.99],["3741",7000],["3749",4205.01],["3315",2502],["3725",2420]],"purpose_expenditure_total_czk":168046956.42}},"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."}}}}