{"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:00377619","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00377619","name":"Obec Klučov","short_name":"Klučov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590835},"amounts":{"revenue_approved":4361950,"revenue_adjusted":4945987,"revenue_actual":5406721.05,"expense_approved":4361950,"expense_adjusted":4817258,"expense_actual":2659761.31,"tax_revenue":4482068.75,"nontax_revenue":275305.3,"capital_revenue":0,"transfer_revenue":649347,"current_expense":2352322.01,"capital_expense":307439.3,"budget_balance":2746959.74,"cash_current":12139765.82,"cash_previous":9392806.08},"ratios":{"revenue_execution":1.09315311,"expense_execution":0.5521318,"balance_to_revenue":0.50806389,"cash_to_expense":4.5642313,"cash_yoy":0.29245358,"capital_expense_share":0.11558906,"transfer_revenue_share":0.12009996},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00377619/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00377619"},"seo":{"slug":"klucov-00377619","path":"/cz/municipalities/klucov-00377619/"},"population":{"value":173,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4361950,"expenditure_czk":4361950,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4945987,"expenditure_czk":4817258,"financing_czk":-128729,"balance_czk":128729},{"stage":"actual","revenue_czk":5406721.05,"expenditure_czk":2659761.31,"financing_czk":-2746959.74,"balance_czk":2746959.74}],"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",1500000],["5171",688600],["5169",565040],["5023",280800],["5137",243780],["5154",173500],["5011",112400],["5153",112400],["6122",112022],["5365",72500],["5139",67900],["5163",58100],["5021",56700],["5321",50000],["5032",35450],["5162",32400],["5339",30000],["5031",28300],["5168",25100],["5222",20000],["5175",19100],["5151",15300],["5221",10000],["5167",9600],["5194",9000],["5173",8900],["5329",8785],["5156",5900],["5492",3000],["5229",2773],["5161",2500],["5136",1500],["5038",600]],"economic_expenditure_total_czk":4361950,"economic_revenue":[["1211",1810000],["1121",840500],["1111",581000],["1511",397000],["1113",135000],["1345",133800],["1122",72500],["4112",71800],["2141",67000],["2131",63300],["2111",60800],["2132",38300],["1112",35000],["4111",30000],["1386",15100],["1387",5900],["1341",4750],["1361",200]],"economic_revenue_total_czk":4361950,"purpose_expenditure":[["2341",1500000],["6171",587950],["2212",500000],["6112",320500],["3392",246400],["3723",186600],["3722",152565],["3745",142200],["3639",131710],["3631",129800],["3399",79700],["5512",74200],["6399",72500],["3341",60262],["3522",30000],["6114",30000],["1032",20000],["3421",18700],["3721",18200],["3314",17200],["4359",10000],["5213",10000],["2321",8000],["6310",7500],["2310",5190],["2119",2773]],"purpose_expenditure_total_czk":4361950,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",1224289],["5171",988570],["5169",675540],["5023",280800],["5137",243780],["6122",225851],["5154",173910],["5321",144400],["5011",112400],["5153",112400],["5365",109090],["5139",69400],["5026",65320],["5163",58100],["5021",58000],["5032",35450],["5162",32400],["5339",30000],["5031",28300],["5168",25100],["5175",20100],["5222",20000],["5221",16000],["5151",15300],["5167",9600],["5194",9000],["5173",8900],["5329",8785],["5156",5900],["5492",3000],["5229",2773],["5161",2500],["5136",1500],["5038",600],["5362",200]],"economic_expenditure_total_czk":4817258,"economic_financing":[["8115",-128729]],"economic_financing_total_czk":-128729,"economic_revenue":[["1211",1810000],["1121",840500],["1111",581000],["1511",397000],["4213",274361],["4122",155000],["1113",135000],["1345",133800],["4113",115686],["1122",108990],["4112",71800],["2141",67000],["2131",63300],["2111",60800],["2132",38300],["1112",35000],["4111",32500],["1386",15100],["1387",5900],["1341",4750],["1361",200]],"economic_revenue_total_czk":4945987,"purpose_expenditure":[["2341",1090400],["6171",581950],["3392",521400],["6112",385920],["2212",362370],["3745",336089],["3722",321165],["3723",226600],["3341",174291],["3639",131710],["3631",129800],["6399",108990],["3632",94400],["3399",79700],["5512",74200],["6114",32500],["1032",30500],["3522",30000],["3314",18910],["3421",18700],["3721",18200],["4359",16000],["5213",10000],["2321",8000],["6310",7500],["2310",5190],["2119",2773]],"purpose_expenditure_total_czk":4817258},"actual":{"economic_expenditure":[["5169",581149.27],["5171",545751.68],["5023",270385],["6122",173550.3],["6121",133889],["5321",114400],["5011",111889],["5365",109244],["5137",76162.45],["5154",71142.94],["5026",65312],["5021",46135],["5153",44660],["5163",43039.8],["5139",39247.07],["5032",34407],["5162",28283.88],["5031",27755],["5168",27724.32],["5222",20000],["5339",20000],["5221",16000],["5175",14420],["5329",8785],["5492",8000],["5194",7951],["5156",6430.6],["5151",4308],["5167",4100],["5173",3310],["5161",1642],["5038",490],["5362",197]],"economic_expenditure_total_czk":2659761.31,"economic_financing":[["8118",-7000000],["8115",4253040.26]],"economic_financing_total_czk":-2746959.74,"economic_revenue":[["1211",1815370.67],["1121",971941.55],["1111",674284.54],["1511",535905.78],["4213",274361],["4122",155000],["1345",128800],["1113",128471.01],["4113",115686],["1122",108990],["2131",92426],["4112",71800],["2141",67876.95],["1112",63354.07],["2111",58894],["2132",42363],["1386",35410.18],["4111",32500],["1387",13878.51],["2324",13244.35],["1341",4400],["1342",980],["2321",500],["1381",282.44],["2329",1]],"economic_revenue_total_czk":5406721.05,"purpose_expenditure":[["3392",469218.62],["6112",366078],["6171",354012.37],["3722",293212.87],["3745",278225.5],["3723",195933.21],["3341",174276.3],["6399",108990],["3632",94400],["3399",64802.2],["3639",56829.63],["3631",50040.68],["5512",40000],["1032",30447],["3522",20000],["3314",17416],["4359",16000],["6114",13147.5],["6310",6548.8],["2310",5190],["3721",4992.63]],"purpose_expenditure_total_czk":2659761.31}},"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."}}}}