{"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:00543942","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00543942","name":"Obec Kaly","short_name":"Kaly","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":595837},"amounts":{"revenue_approved":5900000,"revenue_adjusted":10210400,"revenue_actual":10545353.82,"expense_approved":5350000,"expense_adjusted":11718800,"expense_actual":9543467.56,"tax_revenue":6374360.37,"nontax_revenue":474691.45,"capital_revenue":0,"transfer_revenue":3696302,"current_expense":3373526.34,"capital_expense":6169941.22,"budget_balance":1001886.26,"cash_current":2636154.83,"cash_previous":2185020.57},"ratios":{"revenue_execution":1.03280516,"expense_execution":0.81437242,"balance_to_revenue":0.09500736,"cash_to_expense":0.2762261,"cash_yoy":0.20646683,"capital_expense_share":0.64650937,"transfer_revenue_share":0.35051474},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00543942/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00543942"},"seo":{"slug":"kaly","path":"/cz/municipalities/kaly/"},"population":{"value":310,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5900000,"expenditure_czk":5350000,"financing_czk":-550000,"balance_czk":550000},{"stage":"revised","revenue_czk":10210400,"expenditure_czk":11718800,"financing_czk":1508400,"balance_czk":-1508400},{"stage":"actual","revenue_czk":10545353.82,"expenditure_czk":9543467.56,"financing_czk":-1001886.26,"balance_czk":1001886.26}],"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",1284000],["5169",812700],["5901",700000],["5023",637000],["5171",375000],["5011",290000],["5139",172000],["5154",140500],["5021",140000],["5137",130000],["5032",88000],["5031",70000],["5166",48000],["5321",44000],["5163",41000],["5141",40000],["5168",40000],["5162",37000],["5229",33300],["5323",31400],["5329",30200],["5153",30000],["5175",25000],["5492",23700],["5156",23000],["5173",20000],["5194",10200],["5903",10000],["5041",4000],["6130",4000],["5161",3700],["5222",3000],["5362",3000],["5151",2300],["5038",2000],["5136",2000]],"economic_expenditure_total_czk":5350000,"economic_financing":[["8124",-550000]],"economic_financing_total_czk":-550000,"economic_revenue":[["1211",2700000],["1121",1400000],["1111",740000],["1511",300000],["2133",244200],["1113",200000],["4112",105400],["2111",90000],["1112",51000],["1381",30000],["2132",16500],["1341",8000],["2131",8000],["1334",4000],["1361",2000],["1335",500],["2141",400]],"economic_revenue_total_czk":5900000,"purpose_expenditure":[["6171",1250000],["6409",712200],["6112",700000],["2212",500000],["3412",420000],["2310",350000],["3631",308000],["3723",300000],["3745",200000],["3722",100000],["3633",80000],["5512",80000],["3399",68200],["2219",50000],["1031",40000],["3419",36000],["2292",31400],["5511",22000],["2321",20000],["3639",20000],["3636",18000],["6320",18000],["5213",10000],["6310",10000],["3721",5000],["3341",1200]],"purpose_expenditure_total_czk":5350000},"revised":{"economic_expenditure":[["6121",6662800],["5169",1327700],["5901",700000],["5023",640500],["5171",361800],["5011",334000],["5139",206400],["5365",154600],["5154",145500],["5137",130000],["6119",100000],["5032",88000],["5031",83000],["5021",79000],["5175",63300],["5153",60000],["5492",56700],["5168",55000],["5163",53100],["5166",48000],["5321",44000],["5141",40000],["5162",37000],["5173",37000],["5229",36300],["5323",31400],["5329",30200],["5364",25700],["5156",23000],["5194",20400],["5222",10000],["5903",10000],["5041",4000],["6130",4000],["5161",3700],["5191",3400],["5362",3000],["5151",2300],["5038",2000],["5136",2000]],"economic_expenditure_total_czk":11718800,"economic_financing":[["8115",2058400],["8124",-550000]],"economic_financing_total_czk":1508400,"economic_revenue":[["4216",2974300],["1211",2700000],["1121",1400000],["1111",827100],["4222",519000],["1511",300000],["2133",298200],["1345",250000],["1113",200000],["2111",164700],["1122",154600],["4112",105600],["4122",65000],["1112",51000],["1386",50000],["4111",32500],["1381",30000],["1387",30000],["2132",16500],["2321",12000],["1334",9000],["1341",8000],["2131",8000],["1361",2000],["2119",2000],["1335",500],["2141",400]],"economic_revenue_total_czk":10210400,"purpose_expenditure":[["3412",5819800],["6171",1486400],["6409",712200],["6112",703500],["2212",530000],["3723",385000],["2310",350000],["3631",316000],["3722",250000],["3745",212000],["3399",168400],["6399",154600],["3636",118000],["3633",90000],["5512",80000],["2219",50000],["1031",40000],["3419",37000],["6114",32500],["2292",31400],["6402",25700],["5511",25000],["2321",24000],["3639",20000],["6320",18100],["3721",15000],["6310",12000],["5213",10000],["3341",1200],["2221",1000]],"purpose_expenditure_total_czk":11718800},"actual":{"economic_expenditure":[["6121",6069941.22],["5169",1237755.54],["5023",640500],["5011",333458],["5365",154560],["6119",100000],["5154",98926.33],["5032",87660],["5171",84999],["5031",82702],["5139",67265.48],["5153",53798.35],["5175",51209.11],["5168",50290.44],["5163",44081.6],["5021",39021],["5321",36600],["5492",35600],["5137",35495],["5162",33760.34],["5229",33638.18],["5323",31400],["5364",25642],["5173",25126],["5329",24710],["5194",20354],["5141",15798.61],["5222",9000],["5156",8815],["5191",3373.36],["5161",2837],["5362",2033],["5038",1378],["5151",1295],["5136",444]],"economic_expenditure_total_czk":9543467.56,"economic_financing":[["8124",-550752],["8115",-544665.26],["8901",93531]],"economic_financing_total_czk":-1001886.26,"economic_revenue":[["4216",2974202],["1211",2769863.47],["1121",1482175.43],["1111",1007933.96],["4222",519000],["1511",319365.23],["2133",294759],["1345",254736],["1113",195983],["2111",164660],["1122",154560],["4112",105600],["1112",96626.72],["4122",65000],["1386",54000.16],["4111",32500],["1387",21165.19],["2321",12000],["1334",8609.4],["1341",7900],["2119",2000],["2132",1100],["1361",1000],["1381",436.12],["2141",172.45],["1382",5.69]],"economic_revenue_total_czk":10545353.82,"purpose_expenditure":[["3412",5616619.9],["6171",1070484.19],["6112",698148],["3723",384543],["3631",313460],["2212",272709.47],["3722",249407.41],["3399",165316.03],["6399",154560],["3745",129317.96],["3636",112870],["2310",89238],["3633",79732.95],["3419",33978],["2292",31400],["6402",25642],["5511",24938],["6114",24344],["6320",18033],["3721",13092.2],["6409",11840],["6310",11678.6],["2321",9346],["3639",2033],["2221",465.85],["3341",270]],"purpose_expenditure_total_czk":9543467.56}},"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."}}}}