{"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:00640719","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640719","name":"Obec Klínec","short_name":"Klínec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":571211},"amounts":{"revenue_approved":22614500,"revenue_adjusted":27447112.35,"revenue_actual":28202732.39,"expense_approved":33763100,"expense_adjusted":38049600,"expense_actual":30070196.27,"tax_revenue":17199980.23,"nontax_revenue":5526989.18,"capital_revenue":0,"transfer_revenue":5475762.98,"current_expense":15230321.75,"capital_expense":14839874.52,"budget_balance":-1867463.88,"cash_current":9370043.91,"cash_previous":11387629.39},"ratios":{"revenue_execution":1.02753004,"expense_execution":0.79028942,"balance_to_revenue":-0.06621571,"cash_to_expense":0.31160568,"cash_yoy":-0.17717344,"capital_expense_share":0.49350774,"transfer_revenue_share":0.19415718},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640719/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640719"},"seo":{"slug":"klinec","path":"/cz/municipalities/klinec/"},"population":{"value":816,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22614500,"expenditure_czk":33763100,"financing_czk":11148600,"balance_czk":-11148600},{"stage":"revised","revenue_czk":27447112.35,"expenditure_czk":38049600,"financing_czk":10602487.65,"balance_czk":-10602487.65},{"stage":"actual","revenue_czk":28202732.39,"expenditure_czk":30070196.27,"financing_czk":1867463.88,"balance_czk":-1867463.88}],"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",15400000],["5169",3108000],["5023",1750000],["5011",1500000],["5154",1430000],["5151",1400000],["5171",1395000],["6349",820000],["5031",675000],["5137",668000],["5139",591000],["5141",534000],["5331",500000],["5222",470000],["5323",455000],["5021",390000],["6119",350000],["6122",350000],["5321",323000],["5032",305000],["5168",287500],["5166",220000],["5362",205000],["5163",130500],["5162",65100],["5329",50000],["5365",50000],["5156",45500],["5132",41000],["5167",40000],["5173",30000],["5903",30000],["5155",25000],["5175",25000],["5134",15000],["5194",15000],["5229",15000],["5123",10000],["5136",10000],["5161",10000],["5172",10000],["5038",7000],["5179",5000],["5133",4000],["5164",2500],["5176",1000]],"economic_expenditure_total_czk":33763100,"economic_financing":[["8115",7148600],["8123",5500000],["8124",-1500000]],"economic_financing_total_czk":11148600,"economic_revenue":[["1211",7000000],["2111",3851500],["1121",3500000],["1111",2400000],["1511",1250000],["4216",1200000],["1345",1000000],["1113",550000],["2324",400000],["3121",300000],["3122",300000],["1381",200000],["2132",195000],["1112",150000],["2141",125000],["2119",52000],["1122",50000],["1341",35000],["1334",20000],["1361",15000],["1343",10000],["1335",5000],["2112",5000],["2329",1000]],"economic_revenue_total_czk":22614500,"purpose_expenditure":[["2310",7735100],["3639",5500000],["2321",2927000],["6171",2286000],["6112",2230000],["3632",2200000],["3722",1600000],["3111",1040000],["3745",1020000],["3631",915000],["2212",850000],["3113",840000],["6310",549000],["2221",455000],["2115",420000],["3419",420000],["5512",405500],["3635",350000],["2223",310000],["3612",280000],["6399",250000],["3326",200000],["5311",150000],["3349",115000],["3421",115000],["3314",103000],["3319",75000],["2329",50000],["3613",45000],["2333",40000],["3399",40000],["3429",40000],["3721",40000],["3723",40000],["1014",30000],["5213",30000],["3341",27500],["5272",20000],["3599",10000],["3749",10000]],"purpose_expenditure_total_czk":33763100},"revised":{"economic_expenditure":[["6121",18856577.3],["5169",3178662.46],["5023",1723000],["5154",1693188.82],["5171",1454574.2],["5151",1295159],["5011",1152811],["5139",941900.48],["6349",820000],["5031",576006],["6122",551077.62],["5141",533000],["5331",500000],["5321",473000],["5166",465000],["5021",442578],["5323",435000],["5137",428744.19],["6202",374400],["6119",350000],["5032",296943.41],["6322",250000],["5168",217096],["5362",202000],["5222",170000],["5163",139900],["5026",57000],["5162",52787.77],["5167",51700],["5365",50000],["5173",42000],["5329",33260],["5903",30000],["5156",26500],["5175",26121.75],["5123",25000],["5155",25000],["5134",21646],["5194",21175],["5229",20000],["5132",13552],["5161",10300],["5136",8439],["5038",7000],["5133",4000],["5164",2500],["5176",1000]],"economic_expenditure_total_czk":38049600,"economic_financing":[["8115",6602487.65],["8123",5500000],["8124",-1500000]],"economic_financing_total_czk":10602487.65,"economic_revenue":[["1211",7000000],["2111",3921500],["4216",3594026.15],["1121",3500000],["1111",2400000],["4213",1600000],["1511",1250000],["1345",1000000],["3122",600000],["1113",550000],["2324",420000],["1112",200000],["1381",200000],["2132",195000],["4112",192800],["1334",180000],["2141",125000],["1386",120000],["1387",100000],["4116",63286.2],["2119",62000],["1122",50000],["1341",35000],["4111",32500],["1361",15000],["2321",15000],["1343",10000],["2112",10000],["1335",5000],["2329",1000]],"economic_revenue_total_czk":27447112.35,"purpose_expenditure":[["2310",7551718.78],["3639",5500000],["2212",3360239],["2321",3110381.22],["3632",2900000],["6171",2286000],["6112",2230000],["3631",1180000],["3745",1120000],["3722",1083600],["3113",1020000],["3111",860000],["6310",549000],["3725",516400],["2221",490000],["3421",465000],["2115",420000],["5512",405500],["3419",401649.56],["2329",372000],["3635",350000],["2223",299761],["3612",280000],["6399",250000],["3326",200000],["5311",150000],["3349",137311],["3314",135872.14],["3399",58350.44],["3429",50000],["3613",45000],["2333",40000],["3721",40000],["3723",40000],["6114",32500],["1014",30000],["5213",30000],["5272",20000],["3341",11410.3],["3599",10000],["3749",10000],["3319",7906.56]],"purpose_expenditure_total_czk":38049600},"actual":{"economic_expenditure":[["6121",13121123.01],["5169",2930378.63],["5023",1706451],["5154",1547977.71],["5171",1328215.76],["5151",1295159],["5011",1145190],["5139",866930.21],["6349",814655.17],["5031",510656],["5331",500000],["5166",456224.58],["5321",447000],["5323",433725],["5021",408241],["6202",374400],["5141",320574.49],["6122",279696.34],["5137",278795.17],["5032",255923],["6322",250000],["5168",216075.88],["5222",168260],["5163",137293.43],["5362",-96616],["5026",57000],["5173",39664],["5167",37707.9],["5162",32760.59],["5329",31260],["5175",21552.05],["5194",21175],["5155",21012],["5123",21000.9],["5365",20790],["5229",20000],["5134",16646],["5156",11930.75],["5161",6007],["5038",5124],["5136",3879],["5132",3402],["5164",2165.7],["5176",790]],"economic_expenditure_total_czk":30070196.27,"economic_financing":[["8115",2017585.48],["8124",-1500000],["8901",1195022.4],["8123",154856]],"economic_financing_total_czk":1867463.88,"economic_revenue":[["1211",7267389.97],["2111",4707177.73],["1121",3892240.43],["4216",3594026.15],["1111",2668006.71],["4213",1600000],["1511",1173786.03],["1345",970924],["1113",514361.31],["2324",505214.19],["1112",253684.75],["4112",192800],["1334",169770.9],["1386",141802.63],["2132",130313],["2141",110024.26],["4116",63286.2],["1387",55576.34],["2119",52393],["1341",31155],["1343",30000],["4111",25650.63],["1122",20790],["2321",16000],["1361",9370],["2112",5450],["1381",1122.16],["2329",417]],"economic_revenue_total_czk":28202732.39,"purpose_expenditure":[["2310",7461872.05],["2212",3360239],["2321",3110370.22],["3632",2892854.32],["6171",2165487.63],["6112",2153057],["3722",1082798.26],["3113",1014655.17],["3745",980061.08],["3639",680503.46],["3631",624979.06],["3111",536000.9],["2221",483929],["3421",449157.26],["3725",445262.65],["2115",412360.6],["3419",400000],["5512",356238.41],["2329",341441.8],["6310",336265.92],["5311",144000],["3314",135872.14],["3349",132311],["3326",116218.61],["6399",-75826],["3399",58350.44],["3429",47622.06],["2223",41440.38],["3612",35482.91],["3723",32108.71],["3613",31342],["6114",25650.63],["3721",19759.3],["3341",11410.3],["3749",10000],["1014",9420],["3319",7500]],"purpose_expenditure_total_czk":30070196.27}},"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."}}}}