{"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:00261921","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261921","name":"Obec Kalek","short_name":"Kalek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563111},"amounts":{"revenue_approved":8772000,"revenue_adjusted":10529810,"revenue_actual":10828454.01,"expense_approved":9630000,"expense_adjusted":9752500,"expense_actual":9408760.41,"tax_revenue":8218326.01,"nontax_revenue":1099318,"capital_revenue":4000,"transfer_revenue":1506810,"current_expense":7672948.37,"capital_expense":1735812.04,"budget_balance":1419693.6,"cash_current":11613541.25,"cash_previous":10193847.65},"ratios":{"revenue_execution":1.02836177,"expense_execution":0.96475369,"balance_to_revenue":0.13110769,"cash_to_expense":1.23433276,"cash_yoy":0.13926965,"capital_expense_share":0.18448892,"transfer_revenue_share":0.13915283},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261921/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261921"},"seo":{"slug":"kalek","path":"/cz/municipalities/kalek/"},"population":{"value":252,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8772000,"expenditure_czk":9630000,"financing_czk":858000,"balance_czk":-858000},{"stage":"revised","revenue_czk":10529810,"expenditure_czk":9752500,"financing_czk":-777310,"balance_czk":777310},{"stage":"actual","revenue_czk":10828454.01,"expenditure_czk":9408760.41,"financing_czk":-1419693.6,"balance_czk":1419693.6}],"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",1800000],["5169",1440000],["5171",1300000],["5023",1053000],["5154",692000],["5011",600000],["6349",533000],["5139",317000],["5031",311000],["5137",308000],["5021",300000],["5032",149000],["5163",96000],["5155",95000],["5156",80000],["6119",75000],["5168",60000],["5492",60000],["5151",42000],["5167",37000],["5162",35000],["5173",35000],["5175",30000],["5329",26000],["5222",25000],["5166",20000],["5903",20000],["5364",17000],["5138",15000],["5172",15000],["5038",10000],["5132",10000],["5362",10000],["5229",4000],["5161",3000],["5194",3000],["5136",2000],["5499",1000],["5511",1000]],"economic_expenditure_total_czk":9630000,"economic_financing":[["8115",858000]],"economic_financing_total_czk":858000,"economic_revenue":[["1211",3660000],["1121",1864000],["1111",1314000],["2111",330000],["3111",300000],["1511",260000],["1113",250000],["2132",190000],["1345",183000],["1112",111000],["4112",75000],["2141",50000],["2324",50000],["1386",45000],["2321",25000],["1387",20000],["2131",12000],["1334",6000],["1341",6000],["2119",6000],["2112",5000],["1342",4000],["1361",4000],["1335",1000],["2329",1000]],"economic_revenue_total_czk":8772000,"purpose_expenditure":[["3613",2121000],["6171",2013000],["6112",1390000],["3631",870000],["3722",610000],["3900",533000],["3639",320000],["5512",320000],["3612",245000],["3326",230000],["2219",220000],["3429",192000],["3745",175000],["6320",87000],["3635",75000],["3399",60000],["3412",35000],["3632",30000],["3723",25000],["3724",20000],["5213",20000],["6402",17000],["2412",12000],["6310",9000],["6223",1000]],"purpose_expenditure_total_czk":9630000},"revised":{"economic_expenditure":[["5171",2086000],["6121",1433000],["5023",1108000],["5169",949000],["5154",749000],["5011",600000],["5365",469000],["5031",311000],["6349",291000],["5021",268000],["5139",248500],["5137",162000],["5032",154000],["5155",141000],["5163",99000],["5168",97000],["6119",75000],["5329",68000],["5492",61000],["5156",56000],["5151",55000],["5175",36000],["5162",35000],["5167",35000],["5364",35000],["5222",27000],["5172",15000],["5136",14000],["5229",11000],["5362",11000],["5123",10000],["5132",10000],["5321",10000],["5138",5000],["5161",5000],["5499",5000],["5179",4000],["5194",3000],["5038",2000],["5511",-1000]],"economic_expenditure_total_czk":9752500,"economic_financing":[["8115",-777310]],"economic_financing_total_czk":-777310,"economic_revenue":[["1211",3546000],["1121",1681000],["1111",1279000],["4122",625510],["4116",577000],["2111",568000],["1122",469000],["1511",280000],["1113",250000],["4222",200000],["2132",195000],["1345",188000],["2141",125000],["1112",124000],["2321",103000],["4112",71800],["1386",69000],["2324",50000],["4111",32500],["1387",27000],["2131",20000],["2310",8000],["2322",7000],["1341",6000],["2119",6000],["1334",4000],["1361",4000],["3111",4000],["2112",3000],["1342",2000],["1335",1000],["1381",1000],["1382",1000],["2133",1000],["2329",1000]],"economic_revenue_total_czk":10529810,"purpose_expenditure":[["6171",2176000],["3631",1458000],["6112",1400000],["3326",989000],["3613",984000],["3722",604000],["5512",567000],["6399",469000],["3900",338000],["3429",211000],["3639",128000],["6320",90000],["3635",75000],["3745",51000],["3399",49000],["6402",35000],["3723",25000],["6114",22500],["3612",22000],["2412",14000],["3412",12000],["2310",11000],["6310",9000],["3749",8000],["3362",3000],["3724",1000],["6223",1000]],"purpose_expenditure_total_czk":9752500},"actual":{"economic_expenditure":[["5171",2029944.96],["6121",1375232.04],["5023",1107564],["5169",921964.72],["5154",747630.78],["5011",597876],["5365",468510],["5031",304492],["6349",285560],["5021",245026],["5139",198574.61],["5032",152217],["5137",152035.06],["5155",140851.8],["5163",98717.62],["5168",96707.35],["6119",75020],["5329",67418],["5492",50500],["5151",48634],["5156",46140],["5175",30745],["5364",27698],["5222",27000],["5167",26738],["5162",22115.47],["5136",12466],["5229",10283],["5123",9438],["5321",9300],["5138",4831],["5499",4150],["5161",3770],["5362",3500],["5179",3012],["5038",1864],["5194",1234]],"economic_expenditure_total_czk":9408760.41,"economic_financing":[["8115",-1419693.6]],"economic_financing_total_czk":-1419693.6,"economic_revenue":[["1211",3545075.4],["1121",1894952.02],["1111",1278262.55],["4122",625510],["2111",583896.25],["4116",577000],["1122",468510],["1511",359401.8],["1113",250741.12],["4222",200000],["2132",194729],["1345",187250],["2141",123874.95],["1112",123572.79],["2321",101535.3],["4112",71800],["1386",69021.82],["2324",50848.5],["4111",32500],["1387",27062.08],["2131",19974],["2310",8000],["2322",6719],["2119",6000],["1341",5725],["3111",4000],["1361",3640],["1334",3186],["2112",2651],["1342",1296],["2133",1000],["1381",571.47],["2329",90],["1382",35.42],["1335",22.54]],"economic_revenue_total_czk":10828454.01,"purpose_expenditure":[["6171",2000236.14],["3631",1430344.62],["6112",1384709.2],["3326",988635.51],["3613",981826.22],["3722",603522.14],["5512",538512.4],["6399",468510],["3900",331913],["3429",209604.71],["3639",93332.39],["6320",90261],["3635",75020],["3399",47065],["3745",34793.65],["6402",27698],["3612",21465],["6114",20296],["2412",13404.49],["2310",11000],["3723",9207.56],["6310",8456.62],["3412",8072],["3749",7170],["3362",2250],["6223",1012],["3724",442.76]],"purpose_expenditure_total_czk":9408760.41}},"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."}}}}