{"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:00636291","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636291","name":"Obec Kladníky","short_name":"Kladníky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":569283},"amounts":{"revenue_approved":3798000,"revenue_adjusted":4204190.81,"revenue_actual":4076547.58,"expense_approved":3798000,"expense_adjusted":5695192.41,"expense_actual":3967297.24,"tax_revenue":3531862.58,"nontax_revenue":420385,"capital_revenue":0,"transfer_revenue":124300,"current_expense":3668742.24,"capital_expense":298555,"budget_balance":109250.34,"cash_current":2471992.71,"cash_previous":2362742.37},"ratios":{"revenue_execution":0.96963905,"expense_execution":0.6966046,"balance_to_revenue":0.02679972,"cash_to_expense":0.62309239,"cash_yoy":0.04623879,"capital_expense_share":0.075254,"transfer_revenue_share":0.03049149},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636291/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636291"},"seo":{"slug":"kladniky","path":"/cz/municipalities/kladniky/"},"population":{"value":152,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3798000,"expenditure_czk":3798000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4204190.81,"expenditure_czk":5695192.41,"financing_czk":1491001.6,"balance_czk":-1491001.6},{"stage":"actual","revenue_czk":4076547.58,"expenditure_czk":3967297.24,"financing_czk":-109250.34,"balance_czk":109250.34}],"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",819400],["5023",600000],["5171",577500],["5011",260000],["5139",249000],["5154",220000],["5153",190000],["5021",189330],["5137",130000],["5032",125000],["5031",92000],["5166",87000],["5903",50000],["5156",48000],["5323",29200],["5364",27303],["5194",20000],["5175",16120],["5179",16050],["5162",15000],["5229",7000],["5136",6000],["5163",6000],["5167",5000],["5329",5000],["5223",4000],["5038",1500],["5161",1000],["5321",1000],["5362",597]],"economic_expenditure_total_czk":3798000,"economic_revenue":[["1211",1400000],["1121",780000],["1511",550000],["1111",450000],["2111",137200],["1113",110000],["1345",85000],["4112",71800],["1112",40000],["2324",40000],["2132",38000],["4111",31500],["2131",30000],["1386",15000],["1387",7000],["1381",6000],["1341",4200],["1361",1000],["2139",1000],["2329",300]],"economic_revenue_total_czk":3798000,"purpose_expenditure":[["6171",1529497],["6112",685000],["3319",442500],["3722",280000],["2310",210000],["3631",105000],["5219",100000],["3745",63000],["6320",60000],["5213",50000],["5512",43500],["1031",35000],["6114",31500],["2292",29200],["6402",27303],["3721",25000],["3723",20000],["3639",18000],["2321",17000],["3314",14500],["6310",6000],["3421",5000],["3349",1000]],"purpose_expenditure_total_czk":3798000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",1186861.03],["5169",874400],["5023",675876],["5137",460000],["6121",400000],["5139",349061],["5011",340000],["5021",333358],["5154",233651.88],["5153",190000],["5032",146404],["5031",122000],["5166",93179],["5903",50000],["5156",38000],["5323",30234.6],["5364",27303],["5213",24000],["5194",22000],["5175",16120],["5179",16050],["5162",15000],["5229",11600],["5136",9742.5],["5163",6348.4],["5167",5000],["5329",5000],["5223",4000],["5164",2000],["5222",2000],["5038",1500],["5161",1000],["5321",1000],["5365",1000],["5192",906],["5362",597]],"economic_expenditure_total_czk":5695192.41,"economic_financing":[["8115",1491001.6]],"economic_financing_total_czk":1491001.6,"economic_revenue":[["1211",1413100.15],["1121",780000],["1511",565737.84],["1111",515585.93],["2322",230943],["2111",167200],["1113",110000],["1345",87917],["4112",71800],["1112",49302.27],["2324",40000],["2132",38750],["4111",32500],["2131",30000],["1386",27555.05],["4122",20000],["1387",10799.57],["1381",6000],["1341",4700],["1361",1000],["2139",1000],["2329",300]],"economic_revenue_total_czk":4204190.81,"purpose_expenditure":[["6171",1800364.53],["3319",1327725.88],["6112",775876],["2219",400000],["3722",280000],["2310",220000],["3631",155000],["5219",100000],["1031",85000],["3745",69100],["3723",65000],["6320",60000],["3314",50990],["5213",50000],["3639",47100],["5512",45000],["6114",32500],["2292",30234.6],["2321",30179],["6402",27303],["3721",25000],["3326",6471],["6310",6348.4],["3421",5000],["3349",1000]],"purpose_expenditure_total_czk":5695192.41},"actual":{"economic_expenditure":[["5171",718970.75],["5023",675876],["5169",608238.37],["5021",328834],["5011",304117],["6121",298555],["5154",207582.28],["5139",178887.67],["5032",141725],["5153",111727.44],["5031",109637],["5166",48753],["5137",45583],["5323",30234.6],["5364",27303],["5156",25951],["5213",24000],["5194",21282],["5162",13047.23],["5229",11556],["5175",9123],["5163",6348.4],["5136",6345.5],["5329",3693],["5164",2000],["5222",2000],["5038",1399],["5365",1000],["5167",950],["5321",906],["5161",712],["5362",504],["5179",456]],"economic_expenditure_total_czk":3967297.24,"economic_financing":[["8115",-109250.34]],"economic_financing_total_czk":-109250.34,"economic_revenue":[["1211",1413100.15],["1121",756292.61],["1511",565737.84],["1111",515585.93],["2322",230943],["2111",102746],["1113",99990.52],["1345",87917],["4112",71800],["1112",49302.27],["2324",37711],["4111",32500],["1386",27555.05],["2132",25750],["2131",23155],["4122",20000],["1387",10799.57],["1341",4700],["1361",660],["1381",221.64],["2329",80]],"economic_revenue_total_czk":4076547.58,"purpose_expenditure":[["6171",1287065.92],["3319",771665.65],["6112",771197],["2219",298555],["3722",272290.6],["3631",104827.66],["3745",64234],["2310",60394.76],["6320",52033],["3723",45912.82],["3639",38205],["3314",36940],["2292",30234.6],["6402",27303],["3721",23871.03],["1031",21492.8],["2321",18296],["6114",16825],["5512",10301],["3326",6471],["6310",6348.4],["3421",2563],["3349",270]],"purpose_expenditure_total_czk":3967297.24}},"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."}}}}