{"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:00240265","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240265","name":"Obec Kaliště","short_name":"Kaliště","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538281},"amounts":{"revenue_approved":11515803,"revenue_adjusted":12199465,"revenue_actual":11815380.48,"expense_approved":13604176,"expense_adjusted":13794893,"expense_actual":9983198.71,"tax_revenue":9651349.31,"nontax_revenue":1426322.17,"capital_revenue":304000,"transfer_revenue":433709,"current_expense":8240775.41,"capital_expense":1742423.3,"budget_balance":1832181.77,"cash_current":8408607.24,"cash_previous":6837628.69},"ratios":{"revenue_execution":0.96851628,"expense_execution":0.72368801,"balance_to_revenue":0.15506752,"cash_to_expense":0.84227586,"cash_yoy":0.22975488,"capital_expense_share":0.17453557,"transfer_revenue_share":0.03670715},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240265/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240265"},"seo":{"slug":"kaliste","path":"/cz/municipalities/kaliste/"},"population":{"value":392,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11515803,"expenditure_czk":13604176,"financing_czk":2088373,"balance_czk":-2088373},{"stage":"revised","revenue_czk":12199465,"expenditure_czk":13794893,"financing_czk":1595428,"balance_czk":-1595428},{"stage":"actual","revenue_czk":11815380.48,"expenditure_czk":9983198.71,"financing_czk":-1832181.77,"balance_czk":1832181.77}],"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",3170000],["5171",2270000],["6122",1400000],["6121",900000],["5023",852000],["5329",550560],["6349",531750],["5166",500000],["5154",456800],["5011",450000],["5139",298000],["5031",294000],["6119",265000],["5321",217000],["5365",205440],["5163",128000],["5323",120000],["5032",117500],["5021",115000],["5362",104000],["5168",95000],["5156",92000],["5141",72000],["5492",65000],["5137",61000],["5221",52600],["5222",40000],["5162",37000],["5161",30000],["6111",25000],["5194",21100],["5173",20000],["5167",18000],["5175",11000],["5132",5000],["5903",5000],["5179",4226],["5038",2100],["5229",1100],["5151",1000],["6130",1000]],"economic_expenditure_total_czk":13604176,"economic_financing":[["8115",2368381],["8124",-280008]],"economic_financing_total_czk":2088373,"economic_revenue":[["1211",3500000],["1121",1750000],["1511",1500000],["1111",1250000],["1345",900000],["2111",527500],["3122",465000],["2132",461513],["2131",445000],["1113",224000],["1122",204440],["1112",100000],["4112",52000],["1386",40000],["1381",27000],["1387",20000],["1341",15050],["1335",12000],["2119",10000],["1361",5500],["2324",5000],["2141",1000],["1343",500],["1342",300]],"economic_revenue_total_czk":11515803,"purpose_expenditure":[["3612",1666800],["5311",1400000],["6171",1266600],["3722",1223000],["6112",1131000],["3745",987600],["3723",855000],["2310",846750],["1032",791100],["2321",677000],["3113",500000],["3631",470000],["6399",304440],["2212",282500],["3635",240000],["1036",140000],["2292",120000],["3399",104000],["2341",100000],["5512",100000],["3613",92000],["6310",85000],["6409",62386],["6320",40000],["1070",20000],["3421",15000],["3721",15000],["1014",10000],["2219",10000],["2221",10000],["3525",10000],["3632",10000],["3419",5000],["3429",5000],["5213",5000],["4351",3000],["3639",1000]],"purpose_expenditure_total_czk":13604176},"revised":{"economic_expenditure":[["5169",3239262],["5171",2235438],["6122",1400000],["6121",953811],["5023",847412],["5166",598770],["6349",531750],["5011",477613],["5329",467120],["5139",461037.55],["5154",367515],["5031",299974],["6119",265000],["5321",175000],["5021",160156],["5137",133863.03],["5163",130055],["5323",120000],["5032",119253],["5362",103368],["5168",93207],["5156",88464.42],["5042",78650],["5141",71752],["5162",58760],["5492",54000],["5221",53100],["5172",53057],["5222",50000],["5173",30732],["5161",24627],["5194",19340],["5179",6786],["5192",5000],["5903",5000],["5365",4440],["5175",3796],["5038",2110],["5167",2000],["5132",1299],["5151",1275],["5229",1100]],"economic_expenditure_total_czk":13794893,"economic_financing":[["8115",1875436],["8124",-280008]],"economic_financing_total_czk":1595428,"economic_revenue":[["1211",3511912],["1121",1882390],["1511",1526430],["1111",1266076],["1345",959741],["2132",563702],["2111",533264],["3122",490000],["2131",413462],["1113",248629],["4122",183105],["4116",166120],["1112",122663],["1386",68572],["4111",65000],["4112",54500],["2324",29691],["1387",26877],["2322",24507],["2119",22094],["1341",15450],["1335",10906],["1342",6741],["1361",3100],["2226",3000],["2141",1000],["1381",533]],"economic_revenue_total_czk":12199465,"purpose_expenditure":[["6171",1511637],["5311",1400000],["3612",1293453],["3722",1224401],["6112",1133182],["3745",987600],["3723",983599],["2310",846750],["1032",768830],["2321",677000],["3631",557000],["3113",500000],["2212",384637],["3635",240000],["5512",197888],["1036",140000],["3399",130173],["2292",120000],["6399",104440],["2341",100000],["3613",92000],["6310",85000],["6114",65000],["6409",64303],["6320",40000],["1014",39000],["1070",20000],["3421",15000],["3721",15000],["2219",10000],["2221",10000],["3525",10000],["3632",10000],["3419",5000],["3429",5000],["5213",5000],["4351",3000],["3639",1000]],"purpose_expenditure_total_czk":13794893},"actual":{"economic_expenditure":[["5169",2857671.79],["5171",951966.15],["5023",847412],["6121",732703],["6122",707446.74],["5166",598770],["5011",477613],["5139",419226.12],["5154",338177.06],["5031",299973],["6119",201223.56],["5321",175000],["5137",133863.03],["5163",130054.4],["5032",119253],["5323",111445],["6349",101050],["5168",93206.48],["5021",90795],["5042",78650],["5156",69147.08],["5141",66947.16],["5329",65920],["5162",58366.98],["5492",54000],["5221",53100],["5172",53046],["5222",49088],["5362",-48644],["5173",30732],["5161",24627],["5194",19233.16],["5179",6786],["5192",5000],["5175",3796],["5167",2000],["5038",1980],["5132",1299],["5151",1275]],"economic_expenditure_total_czk":9983198.71,"economic_financing":[["8115",-1570978.55],["8124",-280008],["8901",18804.78]],"economic_financing_total_czk":-1832181.77,"economic_revenue":[["1211",3511911.64],["1121",1882389.13],["1511",1526429.36],["1111",1266075.39],["1345",961241],["2132",544418.86],["2111",452853.51],["2131",356816],["3122",304000],["1113",248628.66],["4122",181847],["4116",166120],["1112",122662.23],["1386",68571.37],["4112",54500],["4111",31242],["1387",26876.35],["2324",26538],["2322",24507],["2119",17977],["1341",15375],["1335",10905.6],["1342",6741],["1361",3010],["2226",3000],["1381",532.58],["2141",211.8]],"economic_revenue_total_czk":11815380.48,"purpose_expenditure":[["6171",1511622.16],["3722",1224400.06],["6112",1133181.9],["3723",941880.73],["3745",868805.46],["5311",707446.74],["2310",624329.27],["3631",551985.08],["1032",447355.5],["2212",381224.83],["3612",279592.5],["2321",224449.2],["5512",185334.2],["3635",180489],["3399",130066.16],["2292",111445],["1036",101423.92],["6310",80194.56],["3113",69300],["6409",64303],["6399",-52012],["3613",43836],["6320",40000],["1014",34288],["6114",31242],["1070",20000],["3721",13992.44],["3421",10023],["3525",10000],["3419",5000],["3429",5000],["4351",2000],["3639",1000]],"purpose_expenditure_total_czk":9983198.71}},"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."}}}}