{"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:00477443","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00477443","name":"Obec Kalenice","short_name":"Kalenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":536946},"amounts":{"revenue_approved":2835624,"revenue_adjusted":2501089.19,"revenue_actual":2501088.81,"expense_approved":2835624,"expense_adjusted":1846901,"expense_actual":1846559.4,"tax_revenue":2025863.38,"nontax_revenue":360925.43,"capital_revenue":0,"transfer_revenue":114300,"current_expense":1846559.4,"capital_expense":0,"budget_balance":654529.41,"cash_current":2540677.03,"cash_previous":1885788.39},"ratios":{"revenue_execution":0.99999985,"expense_execution":0.99981504,"balance_to_revenue":0.26169779,"cash_to_expense":1.37589781,"cash_yoy":0.34727578,"capital_expense_share":0,"transfer_revenue_share":0.0457001},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00477443/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00477443"},"seo":{"slug":"kalenice","path":"/cz/municipalities/kalenice/"},"population":{"value":82,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2835624,"expenditure_czk":2835624,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2501089.19,"expenditure_czk":1846901,"financing_czk":-654188.19,"balance_czk":654188.19},{"stage":"actual","revenue_czk":2501088.81,"expenditure_czk":1846559.4,"financing_czk":-654529.41,"balance_czk":654529.41}],"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",738968],["5171",645000],["5329",327900],["5023",245000],["5154",181000],["5139",160550],["5011",115005],["5137",110000],["5029",100000],["5155",75000],["5032",32300],["5156",24550],["5162",20100],["5364",16300],["5179",8640],["5166",6400],["5175",5700],["5173",5671],["5131",5000],["5172",5000],["5136",2000],["5163",2000],["5167",2000],["5194",1040],["5161",500]],"economic_expenditure_total_czk":2835624,"economic_revenue":[["1211",900000],["1121",618924],["1111",300000],["1511",200000],["2132",177300],["4222",150000],["2111",111400],["1113",110000],["4112",75000],["4111",63500],["1345",63040],["1112",20000],["2133",15000],["1381",12000],["1386",7250],["2141",5000],["1387",3400],["2139",1270],["1341",1080],["2131",1000],["2324",360],["1361",100]],"economic_revenue_total_czk":2835624,"purpose_expenditure":[["3745",745000],["6171",634300],["6112",255000],["3722",215000],["3612",210400],["3729",150000],["6118",150000],["3631",101000],["3749",100000],["3639",85000],["5512",78940],["2310",30000],["6117",21944],["3319",20200],["6402",16300],["3312",11000],["3322",5000],["3399",4040],["6310",2400],["6172",100]],"purpose_expenditure_total_czk":2835624,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",567574],["5169",359245],["5023",310453],["5011",143561],["5139",127025],["5137",104240],["5154",99190],["5162",42148],["5032",27389],["5364",23528],["5156",14173],["5329",13900],["5179",6205],["5175",3340],["5492",1635],["5159",1100],["5421",1000],["5173",674],["5051",279],["5163",130],["5161",112]],"economic_expenditure_total_czk":1846901,"economic_financing":[["8118",-1138568],["8115",484379.81]],"economic_financing_total_czk":-654188.19,"economic_revenue":[["1211",888160.21],["1121",475539.82],["1111",319218],["2132",206700],["1511",177341],["2111",114091],["4112",71800],["1113",62854.77],["1345",46950],["4111",32500],["1112",30996.71],["2112",18902],["1386",17324.93],["2133",15702],["4129",10000],["1387",6790.29],["2324",3980.43],["2131",1550],["1343",500],["1381",138.03],["1361",50]],"economic_revenue_total_czk":2501089.19,"purpose_expenditure":[["3612",537324],["6112",310453],["6171",271627],["3745",214210],["3722",156530],["2310",97713],["3631",87110],["3399",82665],["6402",23528],["5512",23474],["6114",19854],["3312",10002],["3729",5750],["2321",5020],["6310",1579],["6172",62]],"purpose_expenditure_total_czk":1846901},"actual":{"economic_expenditure":[["5171",567556.91],["5169",359227.68],["5023",310452],["5011",143461],["5139",127002.39],["5137",104238],["5154",99147.74],["5162",42146.74],["5032",27388],["5364",23526],["5156",14158],["5329",13810],["5179",6181.34],["5175",3339],["5492",1635],["5159",1100],["5421",1000],["5173",673],["5051",279],["5163",126.6],["5161",111]],"economic_expenditure_total_czk":1846559.4,"economic_financing":[["8115",-454529.41],["8118",-200000]],"economic_financing_total_czk":-654529.41,"economic_revenue":[["1211",888160.21],["1121",475539.82],["1111",319217.62],["2132",206700],["1511",177341],["2111",114091],["4112",71800],["1113",62854.77],["1345",46950],["4111",32500],["1112",30996.71],["2112",18902],["1386",17324.93],["2133",15702],["4129",10000],["1387",6790.29],["2324",3980.43],["2131",1550],["1343",500],["1381",138.03],["1361",50]],"economic_revenue_total_czk":2501088.81,"purpose_expenditure":[["3612",537324.33],["6112",310452],["6171",271369.07],["3745",214170.71],["3722",156519.22],["2310",97712.75],["3631",87107.74],["3399",82655],["6402",23526],["5512",23466],["6114",19851],["3312",10000],["3729",5749.92],["2321",5016.66],["6310",1578],["6172",61]],"purpose_expenditure_total_czk":1846559.4}},"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."}}}}