{"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:00377601","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00377601","name":"Obec Kladeruby nad Oslavou","short_name":"Kladeruby nad Oslavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590827},"amounts":{"revenue_approved":5451800,"revenue_adjusted":6239100,"revenue_actual":7219833.02,"expense_approved":4166000,"expense_adjusted":4893300,"expense_actual":3829111.85,"tax_revenue":5739225.85,"nontax_revenue":1139516.17,"capital_revenue":21791,"transfer_revenue":319300,"current_expense":3583294.85,"capital_expense":245817,"budget_balance":3390721.17,"cash_current":3803378.99,"cash_previous":2095458.38},"ratios":{"revenue_execution":1.15719143,"expense_execution":0.78252138,"balance_to_revenue":0.46963983,"cash_to_expense":0.99327968,"cash_yoy":0.81505824,"capital_expense_share":0.06419687,"transfer_revenue_share":0.0442254},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00377601/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00377601"},"seo":{"slug":"kladeruby-nad-oslavou","path":"/cz/municipalities/kladeruby-nad-oslavou/"},"population":{"value":207,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5451800,"expenditure_czk":4166000,"financing_czk":-1285800,"balance_czk":1285800},{"stage":"revised","revenue_czk":6239100,"expenditure_czk":4893300,"financing_czk":-1345800,"balance_czk":1345800},{"stage":"actual","revenue_czk":7219833.02,"expenditure_czk":3829111.85,"financing_czk":-3390721.17,"balance_czk":3390721.17}],"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",678000],["5171",503000],["5154",431000],["5021",428000],["5011",350000],["5023",290000],["5909",222800],["5141",197000],["5153",180000],["5139",160200],["5031",120000],["5341",100000],["5032",75000],["5137",57000],["5156",50300],["5163",41000],["5162",32000],["5362",32000],["5168",24900],["5339",24000],["5321",19200],["5175",16000],["5167",15000],["5155",11100],["5194",11000],["5492",10000],["5903",10000],["5164",9000],["5222",8000],["5041",7700],["5179",6900],["5038",6000],["5136",6000],["5173",6000],["5134",5000],["5223",5000],["5133",4000],["5166",3800],["5132",3000],["5161",3000],["5365",2000],["5192",1000],["5329",1000],["5191",100]],"economic_expenditure_total_czk":4166000,"economic_financing":[["8124",-1670000],["8115",384200]],"economic_financing_total_czk":-1285800,"economic_revenue":[["1211",2000000],["1121",1000000],["1111",793000],["2111",678900],["1511",315000],["2132",179000],["1113",156000],["1345",105000],["4112",71800],["1112",45000],["3111",32000],["2131",23000],["1386",20000],["1381",10000],["1387",10000],["1341",4000],["2211",3000],["1361",2000],["2119",2000],["2133",2000],["2329",100]],"economic_revenue_total_czk":5451800,"purpose_expenditure":[["3745",750000],["2310",560000],["2321",550000],["6171",460000],["6112",350000],["3612",210000],["3722",160000],["3392",150000],["3725",150000],["3631",110000],["6330",100000],["3399",70000],["2341",60000],["3639",50000],["2141",40000],["2212",40000],["5512",40000],["6399",30000],["2219",25000],["3421",25000],["4351",25000],["3723",24000],["3412",20000],["6320",20000],["3522",16000],["3314",15000],["3319",15000],["3721",15000],["3341",12000],["1031",10000],["2292",10000],["3632",10000],["5213",10000],["6310",10000],["3117",8000],["3326",8000],["3429",8000]],"purpose_expenditure_total_czk":4166000},"revised":{"economic_expenditure":[["5169",721000],["5171",658000],["5021",456500],["5154",431000],["5011",350000],["5023",290000],["6122",234000],["5909",222800],["5141",197000],["5139",182200],["5153",180000],["5365",152400],["5031",120000],["5341",100000],["5032",75000],["5137",66000],["5362",62000],["5156",50300],["5163",41000],["5162",32000],["5194",31000],["5175",30000],["5164",28000],["5168",24900],["5339",24000],["5321",19200],["5167",15000],["5155",11100],["5492",10000],["5903",10000],["5173",8000],["5222",8000],["5041",7700],["5179",6900],["5038",6000],["5136",6000],["5134",5000],["5223",5000],["5133",4000],["5166",3800],["5132",3000],["5161",3000],["5192",1000],["5329",1000],["5366",400],["5191",100]],"economic_expenditure_total_czk":4893300,"economic_financing":[["8124",-1670000],["8115",324200]],"economic_financing_total_czk":-1345800,"economic_revenue":[["1211",2131000],["1121",1000000],["1111",813000],["2111",719900],["1511",365000],["4122",215000],["2132",179000],["1113",156000],["1122",150400],["2131",134400],["1345",105000],["4112",71800],["1112",45000],["1386",34000],["4111",32500],["3111",32000],["3122",22000],["1381",10000],["1387",10000],["1341",4000],["2211",3000],["1361",2000],["2119",2000],["2133",2000],["2329",100]],"economic_revenue_total_czk":6239100,"purpose_expenditure":[["3745",750000],["2310",715000],["6171",694000],["2321",550000],["6112",350000],["6399",210400],["3612",210000],["3725",200000],["3722",160000],["3392",150000],["3399",110000],["3631",110000],["6330",100000],["2341",60000],["3639",50000],["2141",40000],["2212",40000],["3412",40000],["5512",40000],["6114",33500],["2219",25000],["3421",25000],["4351",25000],["3319",24000],["3723",24000],["6320",20000],["3341",17000],["3522",16000],["3314",15000],["3721",15000],["1031",10000],["2292",10000],["3632",10000],["5213",10000],["6310",10000],["3117",8000],["3326",8000],["3429",8000],["6402",400]],"purpose_expenditure_total_czk":4893300},"actual":{"economic_expenditure":[["5169",538196.48],["5171",445718.33],["5154",442483.71],["5021",403552],["5011",375969],["5023",305358],["6122",233209],["5141",154265.77],["5365",150360],["5031",136800],["5139",116227.45],["5032",77129],["5168",68786.4],["5341",40000],["5137",36614.9],["5153",34782.52],["5194",30578],["5909",28554.11],["5162",26342.88],["5164",26172.3],["5339",23000],["5163",20001],["5321",19200],["5156",16715],["5175",15641],["6121",12608],["5362",11821],["5166",10250],["5222",8000],["5492",7600],["5179",6066],["5038",2298],["5167",1950],["5173",1064],["5329",960],["5366",368],["5161",270],["5191",200]],"economic_expenditure_total_czk":3829111.85,"economic_financing":[["8115",-1741302.81],["8124",-1651292.06],["8901",1873.7]],"economic_financing_total_czk":-3390721.17,"economic_revenue":[["1211",2373106.38],["1121",1273508.94],["1111",855790.86],["2111",800705.19],["1511",630671.01],["4122",215000],["2132",172597],["1113",168074.7],["1122",150360],["2131",139545],["1345",131652],["1112",82958.91],["4112",71800],["1386",46381.02],["4111",32500],["3122",21791],["1387",18181.03],["2321",13817],["2324",5010.98],["1342",3130],["2310",2710],["1341",2667],["2119",2541],["2112",1990],["1349",1800],["2133",600],["1361",550],["1381",350],["1335",44]],"economic_revenue_total_czk":7219833.02,"purpose_expenditure":[["6171",682993.88],["2310",597987.93],["3745",558972.93],["2321",524203.39],["6112",334343],["3725",196566.09],["6399",162181],["3722",143074.16],["3399",95059.4],["3612",93710.66],["3631",82634.03],["3392",64542.69],["6330",40000],["5512",27673],["3412",25906.19],["3639",25052.85],["3319",20754],["2212",19954.46],["4351",19200],["2341",16432],["3522",15000],["6114",14409],["6320",13341],["3314",11845],["3721",9450.18],["3117",8000],["3429",8000],["3632",6527],["3341",6284],["6310",2590],["2141",2056.01],["6402",368]],"purpose_expenditure_total_czk":3829111.85}},"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."}}}}