{"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:00580813","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580813","name":"Obec Klokočí","short_name":"Klokočí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577227},"amounts":{"revenue_approved":4283630,"revenue_adjusted":4316130,"revenue_actual":4450892.89,"expense_approved":6270482,"expense_adjusted":7282982,"expense_actual":4427939.53,"tax_revenue":3984890.36,"nontax_revenue":361702.53,"capital_revenue":0,"transfer_revenue":104300,"current_expense":3477932.53,"capital_expense":950007,"budget_balance":22953.36,"cash_current":10213170.54,"cash_previous":10190217.18},"ratios":{"revenue_execution":1.03122308,"expense_execution":0.60798441,"balance_to_revenue":0.00515702,"cash_to_expense":2.30652891,"cash_yoy":0.00225249,"capital_expense_share":0.21454832,"transfer_revenue_share":0.0234335},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580813/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580813"},"seo":{"slug":"klokoci-00580813","path":"/cz/municipalities/klokoci-00580813/"},"population":{"value":210,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4283630,"expenditure_czk":6270482,"financing_czk":1986852,"balance_czk":-1986852},{"stage":"revised","revenue_czk":4316130,"expenditure_czk":7282982,"financing_czk":2966852,"balance_czk":-2966852},{"stage":"actual","revenue_czk":4450892.89,"expenditure_czk":4427939.53,"financing_czk":-22953.36,"balance_czk":22953.36}],"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",1900000],["5171",1680000],["5169",900000],["5023",540000],["5329",350000],["5154",120000],["5021",105000],["5153",80000],["5168",80000],["5229",70000],["5032",60000],["5903",50000],["6349",50000],["5364",45252],["5137",40000],["5323",40000],["5139",30000],["5166",20000],["5172",20000],["5321",20000],["5362",20000],["5163",10000],["5175",10000],["5194",10000],["5136",5000],["5173",5000],["5365",4830],["5162",3000],["5161",2000],["5038",400]],"economic_expenditure_total_czk":6270482,"economic_financing":[["8115",1986852]],"economic_financing_total_czk":1986852,"economic_revenue":[["1211",1750000],["1121",950000],["1111",600000],["2111",260000],["1511",250000],["1113",150000],["2141",100000],["4112",71800],["1112",45000],["1342",35000],["1386",25000],["2324",25000],["1387",10000],["1122",4830],["1341",4000],["1361",2000],["1359",1000]],"economic_revenue_total_czk":4283630,"purpose_expenditure":[["2212",2000000],["6171",1075400],["3429",750000],["6112",600000],["3722",400000],["2310",300000],["2321",200000],["3631",200000],["3745",200000],["3321",100000],["3699",100000],["3399",50000],["3632",50000],["5213",50000],["6402",45252],["2292",40000],["2219",30000],["3599",20000],["3639",20000],["5512",20000],["6310",10000],["3314",5000],["6399",4830]],"purpose_expenditure_total_czk":6270482},"revised":{"economic_expenditure":[["6121",2400000],["5171",2130000],["5169",903000],["5023",540000],["5329",350000],["5154",120000],["5021",114660],["5168",93193],["5229",90000],["5153",80000],["5032",60000],["5903",50000],["6349",50000],["5364",45252],["5137",40000],["5323",40000],["5139",34871],["5175",21776],["5166",20000],["5172",20000],["5321",20000],["5362",20000],["5163",10000],["5194",10000],["5136",5000],["5173",5000],["5365",4830],["5162",3000],["5161",2000],["5038",400]],"economic_expenditure_total_czk":7282982,"economic_financing":[["8115",2966852]],"economic_financing_total_czk":2966852,"economic_revenue":[["1211",1750000],["1121",950000],["1111",600000],["2111",260000],["1511",250000],["1113",150000],["2141",100000],["4112",71800],["1112",45000],["1342",35000],["4111",32500],["1386",25000],["2324",25000],["1387",10000],["1122",4830],["1341",4000],["1361",2000],["1359",1000]],"economic_revenue_total_czk":4316130,"purpose_expenditure":[["2212",2000000],["3429",1250000],["6171",1085400],["6112",600000],["3321",550000],["3722",400000],["2310",300000],["2321",200000],["3631",200000],["3745",200000],["3699",100000],["3399",50000],["3632",50000],["5213",50000],["6402",45252],["2292",40000],["3599",40000],["6114",32500],["2219",30000],["3639",20000],["5512",20000],["6310",10000],["3314",5000],["6399",4830]],"purpose_expenditure_total_czk":7282982},"actual":{"economic_expenditure":[["5171",1659343.43],["6121",945207],["5169",776011.72],["5023",528225],["5154",53029.88],["5021",52860],["5168",51449.11],["5032",47970],["5153",46775.99],["5364",45252],["5321",43800],["5323",39800],["5194",31849],["5137",30546],["5139",25227],["5229",11009],["5175",9545],["5362",8818],["5163",7895.4],["5365",4830],["6349",4800],["5329",2000],["5162",1000],["5038",400],["5161",296]],"economic_expenditure_total_czk":4427939.53,"economic_financing":[["8115",-22953.36]],"economic_financing_total_czk":-22953.36,"economic_revenue":[["1211",1819096.39],["1121",975538.94],["1111",658120.5],["2111",238766],["1511",217609.6],["1113",128807.06],["2141",72459.03],["4112",71800],["1112",63560.27],["1386",35532.57],["1342",32840],["4111",32500],["2324",31464.5],["1334",29854.5],["2329",16000],["1387",13927.92],["1122",4830],["1341",4100],["2321",3000],["1361",700],["1381",272.61],["1359",100],["2132",13]],"economic_revenue_total_czk":4450892.89,"purpose_expenditure":[["2212",1217145.04],["3429",948207],["6112",576195],["6171",549522.9],["3321",406301],["3722",345750.37],["3745",126310],["6402",45252],["3631",42157.27],["3399",40442],["2292",39800],["3599",31748],["6114",19307],["5512",12874.55],["3639",7818],["6310",7159.4],["3699",6800],["6399",4830],["3314",320]],"purpose_expenditure_total_czk":4427939.53}},"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."}}}}