{"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:00242411","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242411","name":"Obec Kamýk nad Vltavou","short_name":"Kamýk nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":540439},"amounts":{"revenue_approved":91081000,"revenue_adjusted":109771854.12,"revenue_actual":81372038.89,"expense_approved":103081000,"expense_adjusted":145767262.34,"expense_actual":132449782.55,"tax_revenue":27313580.61,"nontax_revenue":15294893.59,"capital_revenue":2020535,"transfer_revenue":36743029.69,"current_expense":29014371.6,"capital_expense":103435410.95,"budget_balance":-51077743.66,"cash_current":9862408.57,"cash_previous":16047171.87},"ratios":{"revenue_execution":0.74128327,"expense_execution":0.90863875,"balance_to_revenue":-0.62770633,"cash_to_expense":0.07446149,"cash_yoy":-0.38541142,"capital_expense_share":0.78094059,"transfer_revenue_share":0.45154368},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242411/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242411"},"seo":{"slug":"kamyk-nad-vltavou","path":"/cz/municipalities/kamyk-nad-vltavou/"},"population":{"value":990,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":91081000,"expenditure_czk":103081000,"financing_czk":12000000,"balance_czk":-12000000},{"stage":"revised","revenue_czk":109771854.12,"expenditure_czk":145767262.34,"financing_czk":35995408.22,"balance_czk":-35995408.22},{"stage":"actual","revenue_czk":81372038.89,"expenditure_czk":132449782.55,"financing_czk":51077743.66,"balance_czk":-51077743.66}],"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",73815460],["5169",7102740],["5011",4480000],["5171",3910500],["5154",1935000],["5331",1800000],["5023",1400000],["5031",1390000],["6130",1000000],["5139",790000],["5321",654300],["5032",645000],["5151",580000],["5222",424800],["5137",410000],["5163",403300],["5155",400000],["5021",387700],["5499",250000],["5164",200000],["5329",160000],["5161",130000],["5194",110000],["6122",100000],["5162",98700],["5156",75000],["5173",72000],["5141",52000],["5229",50000],["5132",39000],["5179",38000],["5167",34000],["5041",30000],["5138",30000],["5166",25000],["5175",20000],["5365",13000],["5131",10000],["5136",5000],["5362",5000],["5165",3000],["5176",2500]],"economic_expenditure_total_czk":103081000,"economic_financing":[["8115",12000000]],"economic_financing_total_czk":12000000,"economic_revenue":[["4216",57065000],["1211",9500000],["2111",5723000],["2132",4233000],["1121",4100000],["1111",3200000],["1511",3000000],["4112",1188000],["1345",1000000],["1113",800000],["4132",500000],["1361",200000],["1112",190000],["2141",100000],["1386",80000],["1342",60000],["2131",42000],["1387",40000],["1341",25000],["1343",20000],["2112",10000],["2119",5000]],"economic_revenue_total_czk":91081000,"purpose_expenditure":[["5311",66015000],["6171",5843000],["5512",3600000],["3612",3500000],["3639",3500000],["3113",3000000],["2219",2500000],["3613",2500000],["6112",1800000],["3633",1500000],["4311",1500000],["3722",1150000],["3141",850000],["3723",800000],["3326",550000],["2212",500000],["3111",500000],["3631",500000],["3419",300000],["3421",300000],["3745",300000],["6320",250000],["2310",200000],["3399",200000],["5213",200000],["3429",150000],["4351",150000],["2292",110000],["2143",100000],["2321",100000],["3636",100000],["3314",80000],["6399",70000],["3299",50000],["3319",50000],["3341",50000],["3632",50000],["6310",50000],["2141",40000],["6409",23000],["1037",20000],["3721",20000],["3330",10000]],"purpose_expenditure_total_czk":103081000},"revised":{"economic_expenditure":[["6121",104900526.4],["5169",8579874.04],["5011",5794471.92],["5171",4512464.21],["5154",2142085.46],["5331",2000000],["5139",1754238.48],["5023",1724238],["5031",1644395.87],["6130",1500000],["6122",1106971.4],["5137",1030120.59],["5151",918060],["5336",874558.59],["5155",802620.4],["5032",724471.78],["5362",701838],["5321",654300],["5164",620068],["5222",566800],["5021",472174],["5141",420215.1],["5163",409370],["5499",250000],["5329",169860.84],["5162",161933.08],["5156",155354.41],["5194",146362.5],["5161",130675],["5165",117584],["5660",102000],["5175",97359.88],["5173",90935.94],["5138",81106.37],["5132",64893.21],["5229",50000],["5364",48721.5],["5167",42000],["5179",40492.6],["5041",39647.77],["5166",25000],["5038",19700],["5168",16000],["5365",13000],["5494",12624],["5131",10000],["5149",7594],["5192",7267],["5136",6327],["5176",4961],["5363",2000]],"economic_expenditure_total_czk":145767262.34,"economic_financing":[["8115",35995408.22]],"economic_financing_total_czk":35995408.22,"economic_revenue":[["4216",55881377.24],["1211",10716041.79],["2111",6861270],["1121",5744737.07],["2132",5351621.44],["4116",5044271.75],["2321",4048105],["1111",3900000],["1511",3794692.18],["3111",2020535],["1345",1080000],["2324",891624.58],["4112",843600],["1113",800000],["4132",500000],["1112",374328.28],["1361",331130],["1386",209263.32],["2329",201300],["4213",192946],["2141",174276.43],["2131",137509],["4122",105608],["2119",87850],["1342",85600],["1387",83640.04],["4111",65000],["1343",63985],["4222",54392],["2112",33000],["2460",29000],["2322",28000],["1341",25500],["2133",5200],["2411",4000],["2310",2180],["1334",270]],"economic_revenue_total_czk":109771854.12,"purpose_expenditure":[["5311",72819349.26],["3613",22803865.21],["6171",7838995.24],["3639",4965624.74],["5512",4818789.62],["3612",4508959.3],["3113",3883028.59],["2212",2862029.1],["2219",2545218.3],["6112",2130138.52],["4311",1927991.24],["6399",1667333],["3633",1500000],["2321",1479696.04],["3399",1334482.73],["3722",1255420.72],["3141",1187418],["3631",894304.49],["3723",828068],["3111",643754.4],["3419",590134],["3326",553013.51],["3745",426324.4],["3421",315203],["6320",250000],["2310",202000],["5213",200000],["3429",152904],["4351",150000],["2143",120827.72],["2292",110000],["3341",106400],["3636",100000],["3392",97000],["3314",80550],["3319",70000],["3632",54749.64],["3299",50000],["6310",50000],["3329",42700],["2141",40000],["6409",24942.6],["3721",22270],["6114",21893.34],["1037",20000],["3330",11000],["3725",9860.84],["5399",1022.79]],"purpose_expenditure_total_czk":145767262.34},"actual":{"economic_expenditure":[["6121",101582455.95],["5011",5636085.65],["5169",4749628.64],["5171",2291928.03],["5331",2000000],["5023",1724238],["5154",1464251.3],["5139",1384496.52],["5031",1361497.35],["6130",1240510],["5151",918060],["5336",874558.59],["5155",762487.4],["5137",712951.79],["5362",698840],["5032",644676],["6122",612445],["5321",510000],["5021",413473],["5164",375294.4],["5141",368215.1],["5222",360799],["5163",266354.4],["5499",211388.84],["5162",159188.08],["5156",144995.9],["5165",114584],["5194",106329.5],["5660",102000],["5329",100979.64],["5175",86453.57],["5161",70738],["5138",61125.37],["5132",59412.16],["5173",53674.5],["5364",48721.5],["5167",39030],["5041",36459.77],["5179",25492.6],["5038",18618],["5168",14036],["5494",12624],["5365",9730],["5192",7267],["5136",6727],["5176",4961],["5363",2000]],"economic_expenditure_total_czk":132449782.55,"economic_financing":[["8123",77071514.52],["8124",-32800575.16],["8115",6506804.3],["8901",300000]],"economic_financing_total_czk":51077743.66,"economic_revenue":[["4216",30480318.6],["1211",10716041.79],["1121",5744737.07],["2132",5167602.4],["4116",5044271.75],["2111",4474845.94],["1111",4059442.16],["2321",4047500],["1511",3794692.18],["3111",2020535],["1345",1066258],["2324",892446.82],["4112",843600],["1113",758692.77],["1112",374328.28],["1361",331130],["2329",209885],["1386",209263.32],["4213",192946],["2141",174276.43],["2131",134084],["4122",105608],["2119",96146],["1342",85600],["1387",82020.98],["1343",63985],["4222",54392],["2460",33000],["2112",30571],["2322",28000],["1341",25500],["4111",21893.34],["2133",4356],["2310",2180],["1381",1619.06],["1334",270]],"economic_revenue_total_czk":81372038.89,"purpose_expenditure":[["5311",72162466.14],["3613",21782473.82],["6171",6165853.09],["5512",4787209.44],["3639",3954660.25],["3612",3947631.7],["3113",3431948.18],["2212",2675152.7],["6112",1902653.52],["4311",1670199.5],["6399",1654101],["2321",1379696.04],["3722",1178675.14],["3399",1044292.43],["3141",1033825.6],["3111",631896.35],["3631",611123.73],["3723",497898.1],["3419",394483],["3745",319782.13],["2219",261324.3],["6320",164523],["2143",110827.72],["3341",106400],["3392",97000],["4351",62000],["3429",51904],["3299",47260],["3314",46447],["2292",43618.8],["3329",42700],["6409",24942.6],["3319",23651],["3326",22446.51],["3721",22270],["6114",21893.34],["6310",18378],["3421",16060],["3632",13690.64],["2141",11330.15],["3725",9860.84],["2310",2000],["5213",1210],["5399",1022.79],["3330",1000]],"purpose_expenditure_total_czk":132449782.55}},"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."}}}}