{"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:00472034","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00472034","name":"OBEC KLOKOČNÁ","short_name":"KLOKOČNÁ","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":513628},"amounts":{"revenue_approved":6157900,"revenue_adjusted":8213498.33,"revenue_actual":8016591.74,"expense_approved":6476625,"expense_adjusted":8102576.19,"expense_actual":7597265.41,"tax_revenue":5854615.09,"nontax_revenue":1392707.65,"capital_revenue":0,"transfer_revenue":769269,"current_expense":5761819.09,"capital_expense":1835446.32,"budget_balance":419326.33,"cash_current":3899467.42,"cash_previous":3947311.09},"ratios":{"revenue_execution":0.97602646,"expense_execution":0.93763579,"balance_to_revenue":0.05230731,"cash_to_expense":0.5132725,"cash_yoy":-0.01212057,"capital_expense_share":0.24159302,"transfer_revenue_share":0.09595961},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00472034/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00472034"},"seo":{"slug":"klokocna","path":"/cz/municipalities/klokocna/"},"population":{"value":296,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6157900,"expenditure_czk":6476625,"financing_czk":318725,"balance_czk":-318725},{"stage":"revised","revenue_czk":8213498.33,"expenditure_czk":8102576.19,"financing_czk":-110922.14,"balance_czk":110922.14},{"stage":"actual","revenue_czk":8016591.74,"expenditure_czk":7597265.41,"financing_czk":-419326.33,"balance_czk":419326.33}],"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",1519200],["5023",675000],["5166",615000],["5141",480000],["5171",405000],["5011",400000],["6121",300000],["5031",248000],["5137",235000],["5139",212000],["5154",210000],["5021",140000],["5323",106573],["5321",101850],["5132",100000],["5032",99000],["5163",97662],["5168",80000],["5156",60000],["6122",60000],["5362",52000],["5172",40000],["5167",35000],["5329",35000],["5222",32400],["5229",25000],["5151",19000],["6349",17125],["5175",15000],["5019",10000],["5138",10000],["5901",10000],["5162",7815],["5038",6500],["5153",5000],["5161",5000],["5164",5000],["5179",2500]],"economic_expenditure_total_czk":6476625,"economic_financing":[["8115",318725]],"economic_financing_total_czk":318725,"economic_revenue":[["1211",2200000],["1121",1000000],["1111",700000],["1511",600000],["2111",405000],["4122",290000],["2132",277000],["1113",180000],["4111",80000],["2324",72000],["4112",57400],["1112",50000],["1348",50000],["1122",32000],["3111",30000],["2131",27000],["1386",25000],["2321",20000],["1381",15000],["1334",10000],["1387",10000],["2112",10000],["1341",5500],["1343",5000],["2119",4000],["1361",3000]],"economic_revenue_total_czk":6157900,"purpose_expenditure":[["6171",1183350],["6112",890500],["3745",694990],["3613",651000],["5512",593487],["3722",572000],["6310",482000],["2321",415000],["3399",153000],["3319",135000],["3631",112000],["2221",106573],["3113",100000],["2212",70000],["2310",67125],["2219",60000],["6409",60000],["3632",50000],["6399",32000],["3349",20000],["1031",10000],["3636",10000],["5213",5000],["4359",3600]],"purpose_expenditure_total_czk":6476625},"revised":{"economic_expenditure":[["5169",1576688],["6121",1570000],["5023",752000],["5171",608000],["5011",485000],["5137",381000],["6122",333865],["5141",314000],["5031",279000],["5154",267000],["5166",245000],["5139",239233],["5021",153976],["5032",111000],["5323",106573],["5163",105662],["5321",101850],["5168",90000],["5156",50000],["5329",50000],["5362",48000],["5167",37400],["6349",34250],["5222",32400],["5229",27127.19],["5175",22000],["6130",16000],["5153",10000],["5162",9815],["5151",9000],["5038",6500],["5132",5000],["5161",5000],["5164",5000],["5901",5000],["5903",5000],["5179",2500],["5136",2000],["5173",737]],"economic_expenditure_total_czk":8102576.19,"economic_financing":[["8124",-495420],["8115",384497.86]],"economic_financing_total_czk":-110922.14,"economic_revenue":[["1211",2510000],["1121",1345000],["1111",915000],["1511",660000],["2111",523198.33],["2132",444000],["4122",375000],["2321",275000],["4222",250000],["1113",180000],["4116",110000],["2131",102000],["1112",88000],["2324",82500],["4112",57400],["1386",50000],["1348",40000],["2112",35000],["4111",32500],["1122",32000],["1387",25000],["2310",25000],["1343",20000],["1334",10000],["2322",10000],["1341",7500],["2119",4000],["1361",3000],["2141",2000],["1381",400]],"economic_revenue_total_czk":8213498.33,"purpose_expenditure":[["6171",1581350],["3613",1451000],["6112",980500],["5512",778487],["3745",764255],["3722",615000],["6310",316000],["3319",315000],["2212",270000],["3399",267000],["3631",112000],["2221",106573],["3113",100000],["6409",77127.19],["3632",77000],["1031",75000],["2219",40000],["2310",39250],["6399",32000],["2321",30000],["6114",27434],["3349",20000],["3749",19000],["5213",5000],["4359",3600]],"purpose_expenditure_total_czk":8102576.19},"actual":{"economic_expenditure":[["5169",1605407.6],["6121",1451514.86],["5023",751938],["5171",560828.49],["5011",484629],["5137",350342.35],["6122",333681.46],["5141",313895.94],["5031",278589],["5154",259502.61],["5139",186849.15],["5021",135891],["5032",110841],["5323",100929],["5321",100400],["5163",91152],["5168",89801.76],["5166",61710],["5329",50000],["5156",45143],["5167",37420],["5362",37100],["6349",34250],["5222",32400],["5229",27127.19],["6130",16000],["5175",13893],["5162",8754],["5153",6687],["5038",6112],["5151",5249],["5161",3640],["5164",3000],["5136",1850],["5173",737]],"economic_expenditure_total_czk":7597265.41,"economic_financing":[["8117",4028250],["8118",-2000000],["8115",-1952156.33],["8124",-495420]],"economic_financing_total_czk":-419326.33,"economic_revenue":[["1211",2508523.12],["1121",1343836.32],["1111",912984.42],["1511",659585.79],["2111",474640.83],["2132",420680],["4122",373521],["2321",258801],["4222",246079],["1113",177559.76],["2131",100735],["1112",87581.44],["2324",81593.16],["4116",64835],["4112",57400],["1386",48954.95],["1348",35389],["2112",28800],["4111",27434],["1122",23100],["2310",20000],["1387",19187.9],["1343",18860],["1334",9457.2],["2322",7340],["1341",6860],["1361",2350],["1381",385.19],["2141",117.66]],"economic_revenue_total_czk":8016591.74,"purpose_expenditure":[["6171",1538694.47],["3613",1331724.86],["6112",979869],["3745",751162.17],["5512",734571],["3722",606304.86],["6310",315067.94],["3319",303580.96],["3399",248033.48],["3631",103740.54],["2221",100929],["3113",100000],["2212",84700],["6409",77127.19],["3632",75053.11],["1031",63680.49],["2310",36550],["2321",28301.9],["6114",27434],["2219",26693.44],["6399",23100],["3749",18997],["3349",18350],["4359",3600]],"purpose_expenditure_total_czk":7597265.41}},"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."}}}}