{"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:00286061","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00286061","name":"Obec Kaliště","short_name":"Kaliště","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587338},"amounts":{"revenue_approved":5520903,"revenue_adjusted":8176734.89,"revenue_actual":8804318.9,"expense_approved":6070000,"expense_adjusted":9331294.58,"expense_actual":7641630.81,"tax_revenue":5063984.56,"nontax_revenue":2026556.34,"capital_revenue":183995,"transfer_revenue":1529783,"current_expense":6403146.95,"capital_expense":1238483.86,"budget_balance":1162688.09,"cash_current":6560491.72,"cash_previous":5962547.59},"ratios":{"revenue_execution":1.0767524,"expense_execution":0.81892504,"balance_to_revenue":0.13205883,"cash_to_expense":0.85851985,"cash_yoy":0.10028333,"capital_expense_share":0.16207062,"transfer_revenue_share":0.1737537},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00286061/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00286061"},"seo":{"slug":"kaliste-00286061","path":"/cz/municipalities/kaliste-00286061/"},"population":{"value":173,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5520903,"expenditure_czk":6070000,"financing_czk":549097,"balance_czk":-549097},{"stage":"revised","revenue_czk":8176734.89,"expenditure_czk":9331294.58,"financing_czk":1154559.69,"balance_czk":-1154559.69},{"stage":"actual","revenue_czk":8804318.9,"expenditure_czk":7641630.81,"financing_czk":-1162688.09,"balance_czk":1162688.09}],"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":[["5171",1508500],["5169",1085280],["5023",775000],["5011",660000],["5331",600000],["5139",351000],["5021",252500],["5154",204000],["5153",154000],["5032",110000],["5163",109120],["5031",85000],["5175",45000],["5166",37000],["5156",36000],["5362",20500],["5194",15000],["5162",10000],["5229",6800],["5329",3300],["5161",2000]],"economic_expenditure_total_czk":6070000,"economic_financing":[["8115",549097]],"economic_financing_total_czk":549097,"economic_revenue":[["1211",1900000],["1121",980000],["1111",600000],["2111",550000],["2132",465000],["1511",305000],["1345",236100],["1113",160000],["4112",102300],["2139",64053],["2324",48000],["1112",42000],["2131",22500],["1386",20000],["1387",10000],["1381",9000],["1341",6200],["1361",500],["2141",250]],"economic_revenue_total_czk":5520903,"purpose_expenditure":[["6171",1499880],["2310",800000],["6112",775000],["3111",600000],["1031",500000],["2219",500000],["2141",400000],["3722",300000],["3612",200000],["3745",200000],["3319",150000],["3631",80000],["5512",50000],["3392",15000],["6310",120]],"purpose_expenditure_total_czk":6070000},"revised":{"economic_expenditure":[["5171",1704836],["5169",1651853.8],["5011",790000],["5023",775000],["6122",657986],["5331",600000],["6121",600000],["5021",455740],["5139",404779],["5336",282948],["5154",240700],["5153",188600],["5137",136642],["5032",135000],["5163",130170],["5365",108360],["5362",90500],["5031",85000],["5194",50000],["5166",47000],["5175",46100],["5179",42778],["5156",37000],["5229",28786.38],["5321",20000],["5162",13000],["5161",3955.4],["5329",3560],["6130",1000]],"economic_expenditure_total_czk":9331294.58,"economic_financing":[["8115",1154559.69]],"economic_financing_total_czk":1154559.69,"economic_revenue":[["1211",2133000],["2111",1480000],["1121",1141000],["1111",788000],["2132",526000],["1511",371100],["4116",322948],["1345",236100],["4122",210000],["1113",160000],["1122",108360],["4112",102300],["3121",100395],["3111",87500],["1112",74500],["2324",70823.86],["2139",64053],["1386",43000],["2119",41711.03],["4111",32500],["2131",25801],["1387",16300],["1341",11000],["1381",9000],["2112",7910],["2212",7551],["1359",3624],["1361",2000],["2141",250],["1382",8]],"economic_revenue_total_czk":8176734.89,"purpose_expenditure":[["6171",2890039.38],["3111",1076146],["1031",1028778],["2310",814000],["6112",775000],["2141",540000],["2219",500000],["3745",440000],["3722",330000],["3612",293000],["6399",178360],["3319",162700],["3631",106503],["5512",71000],["3326",50000],["3392",50000],["6114",24648.2],["3639",1000],["6310",120]],"purpose_expenditure_total_czk":9331294.58},"actual":{"economic_expenditure":[["5169",1496658.54],["5171",828119.88],["5023",773963],["5011",715071],["6122",646822.1],["5331",600000],["6121",590661.76],["5021",401333],["5336",282948],["5154",183036.52],["5153",176341.31],["5139",126391],["5163",110336.6],["5365",108360],["5137",105033.74],["5032",100404],["5362",87501],["5031",75597],["5179",42778],["5166",40848],["5194",37998],["5175",34016],["5229",28786.38],["5321",20000],["5162",11490.58],["5156",9731],["5329",3560],["5161",2844.4],["6130",1000]],"economic_expenditure_total_czk":7641630.81,"economic_financing":[["8115",-787193.48],["8901",-375494.61]],"economic_financing_total_czk":-1162688.09,"economic_revenue":[["1211",2132249.86],["2111",1301823.41],["1121",1140603.03],["1111",787981.99],["4116",684983],["2132",512008],["4131",500000],["1511",371082.5],["1345",224100],["4122",210000],["1113",150851.17],["1122",108360],["4112",102300],["3121",100395],["3111",83600],["1112",74365.48],["2324",70447.48],["2139",64053],["2119",41711.03],["1386",41552.47],["4111",32500],["2131",20801],["1387",16288.07],["1341",11000],["2112",7910],["2212",7551],["1359",3504],["1361",1700],["1381",338.19],["2141",251.42],["1382",7.8]],"economic_revenue_total_czk":8804318.9,"purpose_expenditure":[["6171",2361692],["3111",1052522.51],["1031",915693.73],["6112",773963],["2310",471011.28],["2141",449092.98],["3745",365988.5],["3722",323196.78],["3612",261941.85],["6399",177667],["2219",174381.93],["3631",93105.51],["3319",85611.94],["3326",50000],["3392",37998],["6114",24648.2],["5512",21989],["3639",1000],["6310",126.6]],"purpose_expenditure_total_czk":7641630.81}},"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."}}}}