{"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:00842401","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00842401","name":"Obec Baliny","short_name":"Baliny","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595217},"amounts":{"revenue_approved":3971600,"revenue_adjusted":4276631.46,"revenue_actual":3625323.94,"expense_approved":3971600,"expense_adjusted":4309701.43,"expense_actual":3614429.58,"tax_revenue":3073987.57,"nontax_revenue":278611.37,"capital_revenue":13425,"transfer_revenue":259300,"current_expense":3573168.58,"capital_expense":41261,"budget_balance":10894.36,"cash_current":398286.33,"cash_previous":2399791.97},"ratios":{"revenue_execution":0.84770548,"expense_execution":0.83867285,"balance_to_revenue":0.00300507,"cash_to_expense":0.11019341,"cash_yoy":-0.83403298,"capital_expense_share":0.01141563,"transfer_revenue_share":0.07152464},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00842401/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00842401"},"seo":{"slug":"baliny","path":"/cz/municipalities/baliny/"},"population":{"value":135,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3971600,"expenditure_czk":3971600,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4276631.46,"expenditure_czk":4309701.43,"financing_czk":33069.97,"balance_czk":-33069.97},{"stage":"actual","revenue_czk":3625323.94,"expenditure_czk":3614429.58,"financing_czk":-10894.36,"balance_czk":10894.36}],"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",2014000],["5169",840000],["5023",420000],["5021",220000],["5139",195000],["5154",110000],["5175",60000],["5137",50000],["5321",34000],["5194",10000],["5221",10000],["5222",5000],["5329",3600]],"economic_expenditure_total_czk":3971600,"economic_revenue":[["1211",1685000],["1121",900000],["1111",500000],["1511",220000],["2111",150100],["1113",120000],["1345",120000],["4112",71800],["1122",60000],["1112",30000],["4111",30000],["2132",25000],["1386",15000],["1381",10000],["1387",10000],["2131",10000],["3111",10000],["1341",4000],["1361",500],["2141",200]],"economic_revenue_total_czk":3971600,"purpose_expenditure":[["2212",1800000],["6112",420000],["6171",350000],["3635",250000],["3722",220000],["2310",200000],["3745",150000],["2321",80000],["2322",80000],["3392",79000],["3631",70000],["3421",50000],["5512",50000],["6114",30000],["3113",20000],["3399",20000],["3341",15000],["3632",15000],["3723",15000],["4351",14000],["3525",10000],["3721",10000],["5519",8000],["3319",5000],["3599",5000],["3639",3600],["3725",2000]],"purpose_expenditure_total_czk":3971600,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",2181350],["5169",925034.06],["5023",420000],["5021",220000],["5139",202860],["5154",110000],["5137",85150],["5175",70853],["5194",35356],["5321",34000],["5221",10000],["5365",5460],["5222",5000],["5329",3600],["5162",1038.37]],"economic_expenditure_total_czk":4309701.43,"economic_financing":[["8115",33069.97]],"economic_financing_total_czk":33069.97,"economic_revenue":[["1211",1685000],["1121",900000],["1111",500000],["2111",255090.5],["1511",220000],["4122",155000],["1113",120000],["1345",120000],["4112",71800],["1122",60000],["1112",47303.18],["4111",32500],["1386",26446.15],["2132",25000],["3111",23425],["1387",10366.63],["1381",10000],["2131",10000],["1341",4000],["1361",500],["2141",200]],"economic_revenue_total_czk":4276631.46,"purpose_expenditure":[["2212",1800000],["6112",420000],["6171",371038.37],["3635",250000],["3722",241034.06],["2310",236000],["3326",152350],["3745",150000],["3631",85000],["2321",80000],["2322",80000],["3392",79000],["3399",72069],["3421",50000],["5512",50000],["3319",40150],["6114",30000],["3113",20000],["3341",15000],["3632",15000],["3723",15000],["4351",14000],["3525",10000],["3721",10000],["5519",8000],["6399",5460],["3599",5000],["3639",3600],["3725",2000]],"purpose_expenditure_total_czk":4309701.43},"actual":{"economic_expenditure":[["5171",1580139.23],["5169",690580.74],["5023",382473],["5021",329686],["5154",137715],["5137",103246.01],["5141",101440.06],["5139",53341.89],["6122",41261],["5032",35912],["5194",35356],["5163",28794.8],["5321",27847],["5175",24075],["5162",18587.85],["5365",5460],["5221",5000],["5179",3954],["5222",3000],["5329",2048],["5156",2032],["5166",1742],["5161",738]],"economic_expenditure_total_czk":3614429.58,"economic_financing":[["8124",-2012400],["8115",2001505.64]],"economic_financing_total_czk":-10894.36,"economic_revenue":[["1211",1353244.83],["1121",726135.22],["1111",499617.64],["2111",255062.5],["1511",213552.91],["4122",155000],["1113",95839.95],["1345",92421],["4112",71800],["1112",47303.18],["4111",32500],["1386",26446.15],["2132",17300],["3111",13425],["1387",10366.63],["1122",5460],["2119",5000],["1341",3250],["2131",1220],["1381",200.06],["1361",150],["2141",28.87]],"economic_revenue_total_czk":3625323.94,"purpose_expenditure":[["2212",1609297.62],["6112",418385],["6171",371038.37],["3722",241034.06],["2310",227141.22],["3326",152350],["3745",149619.7],["3392",78538.4],["3631",78126.38],["3399",72069],["2321",47615.92],["3319",40150],["6114",23859.5],["2322",21206],["3632",14705],["4351",12800],["3113",11777],["3723",10049.82],["3721",9218.99],["6399",5460],["3341",5135],["3525",5000],["5519",3872],["3599",3000],["3639",2048],["3725",532.6],["5512",400]],"purpose_expenditure_total_czk":3614429.58}},"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."}}}}