{"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:60114525","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"60114525","name":"Obec Bačalky","short_name":"Bačalky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":553701},"amounts":{"revenue_approved":4746000,"revenue_adjusted":5599191,"revenue_actual":5394669.27,"expense_approved":6206000,"expense_adjusted":6823475,"expense_actual":3410353.73,"tax_revenue":4330522.71,"nontax_revenue":553346.56,"capital_revenue":406500,"transfer_revenue":104300,"current_expense":2883232.53,"capital_expense":527121.2,"budget_balance":1984315.54,"cash_current":11960630.41,"cash_previous":9849763.53},"ratios":{"revenue_execution":0.96347299,"expense_execution":0.4997972,"balance_to_revenue":0.36782895,"cash_to_expense":3.50715244,"cash_yoy":0.21430635,"capital_expense_share":0.15456496,"transfer_revenue_share":0.0193339},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/60114525/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/60114525"},"seo":{"slug":"bacalky","path":"/cz/municipalities/bacalky/"},"population":{"value":171,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4746000,"expenditure_czk":6206000,"financing_czk":1460000,"balance_czk":-1460000},{"stage":"revised","revenue_czk":5599191,"expenditure_czk":6823475,"financing_czk":1224284,"balance_czk":-1224284},{"stage":"actual","revenue_czk":5394669.27,"expenditure_czk":3410353.73,"financing_czk":-1984315.54,"balance_czk":1984315.54}],"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",3400000],["5169",900999],["5023",550000],["5171",343000],["5021",292000],["5154",233000],["5139",100000],["5032",58500],["5163",46500],["5492",36000],["5365",35000],["5364",31058],["5362",27312],["5156",20000],["5137",16000],["5175",16000],["5162",15000],["5194",14000],["5321",13000],["5019",10000],["5222",8000],["5164",6201],["5031",5000],["5166",5000],["5167",5000],["5173",5000],["5039",3000],["5134",3000],["5161",3000],["5329",2430],["5136",1600],["5903",1000],["5038",400]],"economic_expenditure_total_czk":6206000,"economic_financing":[["8115",1460000]],"economic_financing_total_czk":1460000,"economic_revenue":[["1211",1700000],["1121",700000],["1511",500000],["1111",460000],["2111",403000],["3111",250000],["1122",200000],["1345",155000],["2132",78000],["1113",75000],["4112",71800],["2324",70000],["1112",25000],["1381",20000],["1387",15000],["1386",10000],["1341",7000],["1361",2200],["2139",2000],["2141",2000]],"economic_revenue_total_czk":4746000,"purpose_expenditure":[["2310",3734500],["6112",650000],["6171",557430],["3639",230012],["3722",200000],["3745",190500],["3725",140000],["3631",95000],["3319",60000],["2321",50000],["6399",45000],["3399",40000],["6402",31058],["6320",30000],["3632",26000],["2212",25000],["5512",23000],["1032",20000],["3739",15000],["2219",12000],["3341",10000],["6310",6500],["3349",6000],["1014",5000],["3421",3000],["5213",1000]],"purpose_expenditure_total_czk":6206000},"revised":{"economic_expenditure":[["6121",3301000],["5169",1069449],["5023",600000],["5171",421720],["5021",327000],["5154",252900],["5139",160900],["5365",139270],["6122",103900],["5032",58500],["5163",46900],["5492",44000],["5175",36700],["5364",31058],["5192",30000],["5137",28700],["5362",27312],["5194",25000],["5156",20000],["5162",15000],["5179",11485],["5321",11000],["5166",10000],["5173",8000],["5222",8000],["5329",7480],["5164",6201],["5031",5000],["5167",5000],["5039",3000],["5134",3000],["5161",3000],["5136",1600],["5903",1000],["5038",400]],"economic_expenditure_total_czk":6823475,"economic_financing":[["8115",1224284]],"economic_financing_total_czk":1224284,"economic_revenue":[["1211",1700000],["1121",892000],["1511",658000],["1111",605000],["3111",406500],["2111",405233],["1345",165423],["1122",123270],["1113",118000],["2324",112599],["2132",98000],["4112",71800],["1112",58100],["1386",32500],["4111",32500],["2139",32000],["2131",23000],["1381",20000],["2310",15560],["1387",15000],["1341",7000],["2321",3000],["1361",2200],["2141",2000],["1334",506]],"economic_revenue_total_czk":5599191,"purpose_expenditure":[["2310",3338100],["6112",690000],["6171",647475],["2321",466000],["3639",282012],["3745",274490],["3725",248900],["3722",200000],["6399",148270],["3631",112000],["3319",79000],["2212",53720],["3399",43000],["3632",36000],["6114",32500],["6402",31058],["6320",30000],["5512",26000],["1032",20000],["3739",15000],["2219",12000],["3341",10000],["6310",6900],["3421",6050],["3349",6000],["1014",5000],["3419",3000],["5213",1000]],"purpose_expenditure_total_czk":6823475},"actual":{"economic_expenditure":[["5169",973285.12],["5023",600000],["6121",423282.2],["5021",305332],["5154",212238],["5171",186644.13],["5365",136194],["5139",121390.84],["6122",103839],["5032",56580],["5163",34217.4],["5492",34000],["5364",31058],["5175",30933],["5192",30000],["5137",22634],["5194",17525],["5156",12723.4],["5179",11485],["5162",11102.24],["5321",11000],["5362",9501],["5222",8000],["5329",7479.9],["5166",7078.5],["5164",6201],["5173",5624],["5136",440],["5038",400],["5161",166]],"economic_expenditure_total_czk":3410353.73,"economic_financing":[["8118",-3000000],["8115",1007944.28],["8901",7740.18]],"economic_financing_total_czk":-1984315.54,"economic_revenue":[["1211",1663107.81],["1121",891476.71],["1511",657725.22],["1111",601427.32],["3111",406500],["2111",289864.2],["1345",165423],["1122",123270],["1113",117743.29],["2324",112550.54],["2132",81983],["4112",71800],["1112",58090.49],["4111",32500],["1386",32472.94],["2139",28130],["2131",22403],["2310",15560],["1387",12728.24],["1341",6050],["2321",2400],["1334",505.8],["2141",455.82],["1381",251.89],["1361",250]],"economic_revenue_total_czk":5394669.27,"purpose_expenditure":[["6112",685380],["6171",621672.63],["2321",454505.46],["2310",409693.73],["3745",245543.1],["3725",240892.26],["3722",196082.74],["6399",130495],["3639",82352.67],["3631",77266.19],["2212",43320],["3399",40637],["3319",36290],["6402",31058],["3632",21423.19],["5512",19708.36],["6320",17674],["6114",16633],["3739",12774],["2219",7800],["6310",6893.4],["3349",6000],["3421",3049],["3419",2894],["1032",316]],"purpose_expenditure_total_czk":3410353.73}},"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."}}}}