{"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:00303933","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303933","name":"Obec Kladeruby","short_name":"Kladeruby","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":542997},"amounts":{"revenue_approved":12088171,"revenue_adjusted":13968276.68,"revenue_actual":13549247.9,"expense_approved":12088171,"expense_adjusted":15150436.51,"expense_actual":13988156.15,"tax_revenue":10949663.23,"nontax_revenue":1100204.57,"capital_revenue":0,"transfer_revenue":1499380.1,"current_expense":10234590.76,"capital_expense":3753565.39,"budget_balance":-438908.25,"cash_current":8082666.46,"cash_previous":8508305.33},"ratios":{"revenue_execution":0.9700014,"expense_execution":0.92328403,"balance_to_revenue":-0.03239355,"cash_to_expense":0.57782215,"cash_yoy":-0.05002628,"capital_expense_share":0.26833883,"transfer_revenue_share":0.1106615},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303933/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303933"},"seo":{"slug":"kladeruby","path":"/cz/municipalities/kladeruby/"},"population":{"value":489,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12088171,"expenditure_czk":12088171,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13968276.68,"expenditure_czk":15150436.51,"financing_czk":1182159.83,"balance_czk":-1182159.83},{"stage":"actual","revenue_czk":13549247.9,"expenditure_czk":13988156.15,"financing_czk":438908.25,"balance_czk":-438908.25}],"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",2287200],["6121",1617500],["6122",1412000],["5011",1100000],["5331",1050000],["5023",898000],["5031",458800],["5139",427500],["5154",330500],["5137",296500],["5171",286571],["5021",190195],["5168",190000],["5032",182000],["5901",150000],["5163",138800],["5153",135000],["5499",114000],["5166",90000],["5194",90000],["5173",83305],["5156",74000],["5222",60000],["5323",48000],["5175",46000],["5162",40000],["5364",40000],["5362",38000],["5223",32500],["5136",32000],["5903",30000],["5179",21000],["5151",18800],["5041",17000],["5167",16000],["5329",15000],["5172",8000],["5321",7000],["5038",5000],["5132",5000],["5161",4000],["5131",2000],["5339",1000]],"economic_expenditure_total_czk":12088171,"economic_revenue":[["1211",4748000],["1121",2418000],["1111",1721000],["1511",648000],["2111",496000],["1113",306000],["4222",290000],["2131",244000],["1345",228000],["4113",176815],["1112",145000],["3111",130000],["2132",120356],["4112",113500],["2324",90000],["1386",70000],["1387",50000],["2141",49000],["4111",32000],["1341",6500],["1361",5000],["2149",1000]],"economic_revenue_total_czk":12088171,"purpose_expenditure":[["1032",2534000],["6171",1818671],["6112",1240000],["3113",1090000],["3745",995000],["3726",925000],["3412",603000],["3631",280000],["3392",266000],["2321",260000],["3722",240000],["3399",200000],["3429",199000],["3725",180000],["3613",134000],["3421",130000],["4349",126500],["3635",100000],["3721",100000],["5512",98000],["2212",76500],["6320",74000],["3341",61000],["3639",58000],["3314",53000],["2292",48000],["6402",40000],["6114",32000],["5213",30000],["6399",30000],["6409",15000],["3319",14000],["3612",12000],["2115",11500],["6310",10000],["3322",4000]],"purpose_expenditure_total_czk":12088171,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2750991],["6123",2382000],["6121",1493700],["5011",1169040],["5331",1050000],["5023",897600],["5171",893494],["5336",565658.51],["5139",513537],["5031",481280],["5154",335510],["5137",326272],["5021",219585],["5168",198000],["5032",190230],["5365",182910],["5222",160000],["5163",151850],["5901",150000],["5153",127100],["5194",114600],["5499",114000],["5173",83705],["5156",70400],["5166",66858],["5323",48000],["5175",47732],["5162",40000],["5364",40000],["5223",32500],["5136",32000],["5903",30000],["6130",25200],["5131",24000],["5041",21200],["5167",18520],["5151",18000],["5329",15000],["5179",14000],["5176",13800],["5321",8400],["5132",8000],["5362",8000],["5138",5780],["5038",5110],["5161",4500],["5134",1374],["5339",1000]],"economic_expenditure_total_czk":15150436.51,"economic_financing":[["8117",2000000],["8118",-2000000],["8115",1182159.83]],"economic_financing_total_czk":1182159.83,"economic_revenue":[["1211",4863000],["1121",2609000],["1111",1762000],["4116",821667.51],["4222",690000],["1511",649000],["2111",539535],["1113",345000],["2131",244000],["4113",241713.17],["1345",228000],["1122",182910],["1112",170000],["2324",132000],["2132",126356],["4112",113500],["1386",95100],["2141",65000],["1387",37295],["4111",32500],["1341",6500],["2112",5780],["1361",5000],["2119",2420],["2149",1000]],"economic_revenue_total_czk":13968276.68,"purpose_expenditure":[["1032",3634900],["6171",2797755],["3113",2112902.51],["6112",1242520],["3745",1057200],["3412",590559],["3429",499354],["3722",311280],["3399",292300],["3392",291000],["3631",280000],["2321",260000],["6399",182910],["2212",176500],["3725",170000],["3721",129500],["3421",128100],["4349",126500],["5512",100756],["2333",100000],["3726",87300],["3639",83200],["6320",77000],["3341",61000],["3314",53000],["2411",48400],["2292",48000],["3322",47500],["6402",40000],["6114",32500],["5213",30000],["6409",15000],["3612",12000],["2115",11500],["3613",10000],["6310",10000]],"purpose_expenditure_total_czk":15150436.51},"actual":{"economic_expenditure":[["5169",2477990.02],["6123",2372400],["6121",1381165.39],["5011",1168582],["5331",1050000],["5023",883812],["5171",691936.62],["5336",565658.51],["5139",482211.9],["5031",481081],["5154",304701.57],["5137",286167],["5021",190718],["5032",188445],["5168",186633.96],["5365",182910],["5222",157738],["5163",146358.2],["5153",126998.04],["5362",-121353],["5194",114111.32],["5499",112934],["5173",82402.39],["5156",66792.66],["5166",48400],["5323",47700],["5175",47482.59],["5364",39674],["5162",36983.12],["5223",32500],["5136",30531.52],["5041",19144],["5151",16704],["5329",14802],["5179",13808.49],["5176",13780],["5131",12482.93],["5321",8336.27],["5132",7205],["5038",5106],["5167",4410],["5138",3466.65],["5161",2871],["5134",1374],["5339",1000]],"economic_expenditure_total_czk":13988156.15,"economic_financing":[["8117",2000000],["8118",-2000000],["8115",425638.87],["8901",13269.38]],"economic_financing_total_czk":438908.25,"economic_revenue":[["1211",4862892],["1121",2608914.14],["1111",1761627.77],["4116",821667.51],["1511",648855.53],["2111",535471.73],["1113",344380.72],["4222",290000],["2131",243950.86],["4113",241712.59],["1345",226368],["1122",182910],["1112",169962.52],["2132",126179.6],["2324",124289.36],["4112",113500],["1386",95024.1],["2141",64344.92],["1387",37246.58],["4111",32500],["1341",5960],["1361",4800],["2112",3467.1],["2119",2420],["1381",721.87],["2149",81]],"economic_revenue_total_czk":13549247.9,"purpose_expenditure":[["1032",3552166.19],["6171",2752181.73],["3113",1988838.41],["6112",1227261.39],["3745",990621.84],["3412",590066.27],["3429",477863.53],["3722",308871.65],["3399",291575.17],["3392",282515.3],["3631",221465.77],["3725",143887.43],["3721",128638.32],["4349",125434],["3421",122145.25],["3726",87286],["6320",76904],["2333",70000],["2212",66062.43],["6399",54063],["3314",52298.52],["2292",47700],["2321",46772],["5512",45894],["2411",45375],["3341",45004.47],["6402",39674],["6114",19211],["3322",18521.29],["3639",17394],["6409",14802],["3612",10772.5],["3613",9970.04],["6310",8867.2],["2115",8052.45]],"purpose_expenditure_total_czk":13988156.15}},"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."}}}}