{"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:00509400","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509400","name":"Obec Kluky","short_name":"Kluky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":571075},"amounts":{"revenue_approved":2600000,"revenue_adjusted":4611339,"revenue_actual":3768748.21,"expense_approved":2600000,"expense_adjusted":4611339,"expense_actual":3850380.8,"tax_revenue":3255160.21,"nontax_revenue":214609,"capital_revenue":80000,"transfer_revenue":218979,"current_expense":1971245.2,"capital_expense":1879135.6,"budget_balance":-81632.59,"cash_current":9466394.38,"cash_previous":9455363.55},"ratios":{"revenue_execution":0.8172785,"expense_execution":0.83498108,"balance_to_revenue":-0.0216604,"cash_to_expense":2.45856056,"cash_yoy":0.00116662,"capital_expense_share":0.4880389,"transfer_revenue_share":0.05810391},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509400/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509400"},"seo":{"slug":"kluky-00509400","path":"/cz/municipalities/kluky-00509400/"},"population":{"value":71,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2600000,"expenditure_czk":2600000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4611339,"expenditure_czk":4611339,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":3768748.21,"expenditure_czk":3850380.8,"financing_czk":81632.59,"balance_czk":-81632.59}],"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",973200],["5365",300000],["5021",269000],["5171",239800],["5023",188000],["5139",141100],["6121",100000],["5137",75000],["5154",70500],["5031",51000],["5032",42000],["5151",38000],["5163",23000],["5162",15000],["5493",14000],["5229",12000],["5156",11000],["5323",10000],["5321",7000],["5175",6600],["5903",5000],["5167",3000],["5194",2800],["5134",1000],["5161",1000],["5038",600],["5136",400]],"economic_expenditure_total_czk":2600000,"economic_revenue":[["1511",786000],["1211",600000],["1121",300000],["1122",300000],["1111",200000],["2111",90288],["2132",73412],["4112",57400],["1345",57000],["2131",50000],["1113",47000],["2324",17000],["1112",10000],["1386",7000],["1387",3000],["1341",700],["2133",500],["2141",500],["1361",200]],"economic_revenue_total_czk":2600000,"purpose_expenditure":[["6171",1100000],["1032",400000],["6399",300000],["6112",210000],["3722",185000],["3631",100000],["3745",80000],["3725",46000],["3612",40000],["2212",30000],["3319",30000],["6320",20000],["3721",17000],["3613",14000],["2221",10000],["5512",10000],["5213",5000],["6310",3000]],"purpose_expenditure_total_czk":2600000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6122",1700000],["5169",927450],["6121",399000],["5021",351801],["5365",200000],["5023",195000],["5139",177600],["6341",100000],["5171",91600],["5137",75000],["5154",70500],["5031",61200],["5151",50200],["5032",40000],["5163",33300],["5321",27500],["5156",18200],["5175",18184],["5162",15000],["5493",14000],["5229",11200],["5323",10000],["5194",8800],["5166",5000],["5903",5000],["5167",3000],["5161",1000],["5173",754],["5038",650],["5136",400]],"economic_expenditure_total_czk":4611339,"economic_revenue":[["1511",1218710],["1211",1130900],["1121",851997],["1111",450500],["1122",162960],["4116",150240],["2111",130288],["2132",82412],["1113",82000],["3113",80000],["4112",57400],["1345",54800],["2131",50743],["1112",40000],["2324",26300],["1386",18900],["4111",11339],["1387",8400],["2133",1500],["1341",750],["2141",500],["1334",300],["1361",200],["1381",200]],"economic_revenue_total_czk":4611339,"purpose_expenditure":[["6171",2778300],["1032",613000],["6112",213000],["6399",200000],["3722",185000],["3745",100400],["3113",100000],["3631",100000],["3725",86000],["3319",46000],["3612",40000],["6320",30300],["2212",30000],["5512",22000],["3721",17000],["3613",14000],["6114",11339],["2221",10000],["3399",7000],["5213",5000],["6310",3000]],"purpose_expenditure_total_czk":4611339,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6122",1668590],["5169",769619.66],["5021",341341],["5023",194958],["5365",162960],["5139",161771.2],["6121",110545.6],["6341",100000],["5031",49324],["5154",43811.98],["5032",35449],["5151",33096],["5163",31787.2],["5137",30805.88],["5171",24050.13],["5321",20100],["5156",16475],["5175",15199],["5162",12409.55],["5229",11154.6],["5323",5267],["5493",4000],["5194",3386],["5166",2721],["5173",754],["5038",646],["5161",159]],"economic_expenditure_total_czk":3850380.8,"economic_financing":[["8115",81632.59]],"economic_financing_total_czk":81632.59,"economic_revenue":[["1511",1218493.27],["1211",895207.49],["1121",480138.92],["1111",323368.68],["1122",162960],["4116",150240],["3113",80000],["2132",78412],["1113",63390.79],["2111",57865],["4112",57400],["1345",54800],["2131",50743],["1112",31281.91],["2324",26289],["1386",17488.04],["4111",11339],["1387",6854.94],["2133",1300],["1341",750],["1334",292.4],["1381",133.77]],"economic_revenue_total_czk":3768748.21,"purpose_expenditure":[["6171",2346841.17],["1032",594335.5],["6112",212510],["6399",162960],["3722",135213.74],["3113",100000],["3745",97264.05],["3725",72102.46],["6320",30213],["3319",24777],["5512",17262],["3631",16494.86],["6114",11339],["3721",7964.22],["3612",7574.6],["3399",6069],["2221",5267],["6310",1574.2],["3613",619]],"purpose_expenditure_total_czk":3850380.8}},"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."}}}}