{"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:00248363","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248363","name":"Obec Kaliště","short_name":"Kaliště","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548090},"amounts":{"revenue_approved":11246900,"revenue_adjusted":16666285.24,"revenue_actual":18394360.86,"expense_approved":15077500,"expense_adjusted":21057521.24,"expense_actual":12983644.59,"tax_revenue":9720155.88,"nontax_revenue":3339019.74,"capital_revenue":542800,"transfer_revenue":4792385.24,"current_expense":10865023.23,"capital_expense":2118621.36,"budget_balance":5410716.27,"cash_current":51104408.38,"cash_previous":36140669.42},"ratios":{"revenue_execution":1.10368691,"expense_execution":0.61657991,"balance_to_revenue":0.29415082,"cash_to_expense":3.93606033,"cash_yoy":0.41404155,"capital_expense_share":0.16317617,"transfer_revenue_share":0.26053557},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248363/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248363"},"seo":{"slug":"kaliste-00248363","path":"/cz/municipalities/kaliste-00248363/"},"population":{"value":392,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11246900,"expenditure_czk":15077500,"financing_czk":3830600,"balance_czk":-3830600},{"stage":"revised","revenue_czk":16666285.24,"expenditure_czk":21057521.24,"financing_czk":4391236,"balance_czk":-4391236},{"stage":"actual","revenue_czk":18394360.86,"expenditure_czk":12983644.59,"financing_czk":-5410716.27,"balance_czk":5410716.27}],"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",4182000],["5139",3250000],["5011",1250000],["5365",1040000],["5171",955000],["5023",800000],["5031",510000],["5021",459000],["6121",450000],["5154",402000],["5331",300000],["5032",231000],["5362",200000],["6130",200000],["5156",164000],["5159",120000],["5137",110000],["5222",100000],["5192",90000],["5163",70000],["5175",45000],["5194",40000],["5166",30000],["5162",17000],["5132",15000],["5019",10000],["5038",10000],["5155",10000],["5179",8000],["5223",5000],["5329",3000],["5161",1500]],"economic_expenditure_total_czk":15077500,"economic_financing":[["8115",3830600]],"economic_financing_total_czk":3830600,"economic_revenue":[["1211",3500000],["1121",1800000],["2111",1464000],["1111",1100000],["1122",1000000],["1511",700000],["2141",400000],["1345",370000],["1113",300000],["2132",235000],["4112",90900],["1112",80000],["2131",70000],["1386",60000],["2324",30000],["1387",20000],["1334",10000],["1341",5000],["3111",5000],["1335",4000],["1361",3000]],"economic_revenue_total_czk":11246900,"purpose_expenditure":[["1032",6380000],["3639",1585000],["6399",1200000],["6112",1040000],["6171",893500],["3722",790000],["2321",484000],["3612",445000],["2310",315000],["3111",300000],["3745",275000],["3319",260000],["3631",220000],["1037",200000],["2219",200000],["5512",104000],["1036",91000],["3412",70000],["6320",60000],["2341",50000],["3399",40000],["3314",22000],["3632",17000],["6409",11000],["3726",10000],["6310",10000],["4359",5000]],"purpose_expenditure_total_czk":15077500},"revised":{"economic_expenditure":[["5169",6755240],["5139",3250000],["6121",2350000],["5171",1878500],["5011",1350000],["5365",1040000],["5023",800000],["5031",510000],["5021",491500],["5154",402000],["5331",300000],["5336",275381.24],["5032",231000],["5137",210000],["5362",200000],["6130",200000],["5156",164000],["5159",120000],["5222",100000],["5192",90000],["5163",80000],["5321",65400],["5175",45000],["5194",40000],["5166",30000],["5162",17000],["5132",15000],["5019",10000],["5038",10000],["5155",10000],["5179",8000],["5223",5000],["5329",3000],["5161",1500]],"economic_expenditure_total_czk":21057521.24,"economic_financing":[["8115",4391236]],"economic_financing_total_czk":4391236,"economic_revenue":[["4116",4140845.24],["1211",3500000],["1121",1800000],["2111",1611280],["1111",1100000],["1122",1000000],["2141",800000],["1511",700000],["1345",370000],["1113",300000],["4222",286000],["2132",235000],["4122",155000],["3111",137500],["4112",90900],["4216",87140],["1112",80000],["2131",70000],["1386",60000],["2322",38120],["4111",32500],["2324",30000],["1387",20000],["1334",10000],["1341",5000],["1335",4000],["1361",3000]],"economic_revenue_total_czk":16666285.24,"purpose_expenditure":[["1032",8843240],["3639",1585000],["3412",1570000],["6399",1200000],["6112",1040000],["6171",994300],["2321",884000],["3722",790000],["2212",587500],["3111",575381.24],["1037",536000],["3612",445000],["3319",360000],["2310",315000],["3745",275000],["3631",220000],["2219",200000],["3725",110000],["5512",104000],["1036",91000],["6320",70000],["3141",64600],["2341",50000],["3399",40000],["6114",32500],["3314",22000],["3632",17000],["6409",11000],["3726",10000],["6310",10000],["4359",5000]],"purpose_expenditure_total_czk":21057521.24},"actual":{"economic_expenditure":[["5169",4564053.5],["6121",1963571.35],["5171",1269327.65],["5011",885939],["5023",764709],["5139",634305.93],["5362",-572000.31],["5154",481198.62],["5031",451018],["5021",427698],["5365",343812],["5331",300000],["5336",275381.24],["5137",206551.1],["5032",166916],["6130",155050.01],["5156",126059.14],["5159",113614.16],["5222",85600],["5163",73603.36],["5321",65400],["5175",63933.29],["5194",41119.58],["5166",32657.9],["5162",16780.1],["5132",10954],["5038",10360],["5179",9126.97],["5161",6019],["5229",5000],["5329",4572],["5136",1314]],"economic_expenditure_total_czk":12983644.59,"economic_financing":[["8117",84326157.01],["8118",-60000000],["8115",-36963738.96],["8127",7173842.99],["8901",53022.69]],"economic_financing_total_czk":-5410716.27,"economic_revenue":[["4116",4140845.24],["1211",4099764.16],["1121",2197461.32],["2141",1735349.48],["1111",1491363.98],["2111",1196740.76],["1511",676335.66],["3111",542800],["1345",394330],["1122",304920],["1113",290245.39],["4222",286000],["2132",185358],["4122",155000],["1112",143193.6],["4112",90900],["4216",87140],["1386",80048.85],["2131",74817.5],["2119",60000],["2322",52106],["2324",34648],["4111",32500],["1387",31374.89],["1341",4920],["1334",2817],["1361",2720],["1381",621.83],["1335",39.2]],"economic_revenue_total_czk":18394360.86,"purpose_expenditure":[["1032",4087747.32],["3412",1437171.35],["3639",1025480.89],["6112",1014616],["6171",968819.71],["2321",926242.47],["3722",654707.81],["3111",575381.24],["1037",496651.92],["2212",428015.48],["3319",349216.54],["2310",303253.28],["6399",-268080.31],["3745",186766.11],["3612",157974.73],["3631",129297.44],["3725",108994.38],["1036",88500],["6320",68876],["3141",64600],["5512",60719],["3399",41119.58],["6114",25323.8],["3632",16141.49],["3314",12000],["6409",10215],["2341",8400],["6310",4727.36],["2219",766]],"purpose_expenditure_total_czk":12983644.59}},"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."}}}}