{"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:00248380","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248380","name":"Město Kamenice nad Lipou","short_name":"Kamenice nad Lipou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548111},"amounts":{"revenue_approved":116700000,"revenue_adjusted":145588514.53,"revenue_actual":160916451.52,"expense_approved":112600000,"expense_adjusted":143257514.53,"expense_actual":143071514.59,"tax_revenue":96933054.31,"nontax_revenue":27210700.39,"capital_revenue":29242819.75,"transfer_revenue":7529877.07,"current_expense":119819825.69,"capital_expense":23251688.9,"budget_balance":17844936.93,"cash_current":15663649.5,"cash_previous":5553041.71},"ratios":{"revenue_execution":1.1052826,"expense_execution":0.99870164,"balance_to_revenue":0.11089567,"cash_to_expense":0.10948126,"cash_yoy":1.82073327,"capital_expense_share":0.16251795,"transfer_revenue_share":0.04679371},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248380/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248380"},"seo":{"slug":"kamenice-nad-lipou","path":"/cz/municipalities/kamenice-nad-lipou/"},"population":{"value":3660,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":116700000,"expenditure_czk":112600000,"financing_czk":-4100000,"balance_czk":4100000},{"stage":"revised","revenue_czk":145588514.53,"expenditure_czk":143257514.53,"financing_czk":-2331000,"balance_czk":2331000},{"stage":"actual","revenue_czk":160916451.52,"expenditure_czk":143071514.59,"financing_czk":-17844936.93,"balance_czk":17844936.93}],"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",21090000],["5331",20520000],["5171",18500000],["5011",16850000],["6121",8750000],["5031",4605000],["5154",2530000],["5023",2460000],["5032",1760000],["5139",1610000],["5362",1530000],["5178",1300000],["5222",1215000],["6351",1210000],["6122",1020000],["5901",1000000],["5153",980000],["6123",850000],["5156",700000],["5499",550000],["5021",520000],["5041",465000],["5163",380000],["5168",270000],["6322",270000],["5137",240000],["5179",170000],["5162",160000],["5151",150000],["5167",150000],["5175",140000],["5194",110000],["5161",100000],["5141",90000],["5038",85000],["5166",60000],["5132",50000],["5136",50000],["6323",50000],["5173",40000],["5019",20000]],"economic_expenditure_total_czk":112600000,"economic_financing":[["8124",-4100000]],"economic_financing_total_czk":-4100000,"economic_revenue":[["1211",40000000],["1121",20500000],["2111",18075000],["1111",12800000],["1511",6300000],["3111",5000000],["1345",3400000],["4112",2776000],["2132",2705000],["1112",2000000],["1113",2000000],["1361",400000],["1381",244000],["2141",200000],["1342",160000],["1341",70000],["1343",70000]],"economic_revenue_total_czk":116700000,"purpose_expenditure":[["6171",18800000],["3745",13200000],["3319",10530000],["2310",8995000],["3113",7950000],["2219",7800000],["2212",7460000],["3722",7400000],["2321",5905000],["3111",4540000],["3412",3730000],["6112",3280000],["3639",3000000],["3636",1550000],["6399",1500000],["3631",1400000],["5512",1400000],["3421",1200000],["1031",800000],["3543",750000],["3231",510000],["2143",300000],["3635",200000],["3726",200000],["3632",100000],["3322",50000],["6310",50000]],"purpose_expenditure_total_czk":112600000},"revised":{"economic_expenditure":[["5169",26826935.99],["5331",20520000],["6121",18717261],["5171",18663000],["5011",16568080],["5365",5426610],["5139",4704652.59],["5031",4646632],["5154",3222000],["5362",3117000],["5023",2395000],["5032",1691549],["5222",1510000],["6122",1439000],["5336",1205926.95],["6351",1185000],["5153",1136000],["5178",1130000],["5156",760600],["6123",745000],["6323",650000],["5137",609000],["5163",591000],["5041",555000],["5499",520000],["5141",484000],["5168",438000],["5179",434000],["5175",428573],["5021",420152],["5162",279000],["5151",275000],["6322",275000],["5329",218000],["5166",200000],["6125",192000],["5167",176680],["5194",173000],["5132",125000],["5321",120000],["5161",86312],["6130",85000],["5038",78000],["5173",66000],["5192",55000],["5122",40000],["5164",21000],["5136",17000],["5019",10550],["5172",10000],["5176",6000],["5229",5000],["5152",4000]],"economic_expenditure_total_czk":143257514.53,"economic_financing":[["8115",5404000],["8114",-4800000],["8124",-2935000]],"economic_financing_total_czk":-2331000,"economic_revenue":[["1211",40000000],["2111",23008000],["1121",20900000],["1111",15120000],["3112",7416027.46],["1511",6550000],["1122",5426610],["3111",5000000],["1345",3466000],["2132",3025000],["4112",2776000],["1113",2750000],["4116",2479449.74],["1112",2000000],["4122",1136061.5],["1386",750000],["4222",505000],["2131",420000],["4216",410865.83],["1361",400000],["1342",340000],["2329",340000],["1387",290000],["1343",260000],["4111",182500],["2324",135000],["2310",130000],["2321",100000],["2322",100000],["1341",70000],["4121",40000],["1335",20000],["1381",14000],["2119",10000],["2141",10000],["2212",6000],["1334",1000],["1382",500],["2112",500]],"economic_revenue_total_czk":145588514.53,"purpose_expenditure":[["6171",20859261],["2212",19579761],["3745",14046000],["3319",12134500],["2310",10781000],["6399",8471610],["3113",7984561.5],["2321",7448000],["3722",6889249.12],["3111",5209851.05],["2219",4692000],["3412",4003000],["6112",3230000],["3631",2904000],["3639",2888000],["3636",2348000],["5512",1751600],["1031",1656680],["3421",1197000],["3231",1034514.4],["3543",762000],["3726",737000],["3322",650000],["2334",475000],["6310",406000],["3612",290000],["2143",212000],["3632",167000],["6114",156926.46],["3729",147000],["4350",60000],["3341",58000],["5311",15000],["3429",7000],["3419",5000],["3326",1000]],"purpose_expenditure_total_czk":143257514.53},"actual":{"economic_expenditure":[["5169",26817171.98],["5331",20520000],["6121",18696199.57],["5171",18657055.44],["5011",16564922],["5365",5426610],["5139",4690182.21],["5031",4633042],["5154",3215653.93],["5362",3112376.32],["5023",2392474],["5032",1683471],["5222",1508289.27],["6122",1431578.9],["5336",1205926.95],["6351",1183903.43],["5153",1131365.62],["5178",1118950.32],["5156",757684.99],["6123",740942],["6323",650000],["5137",602804.24],["5163",586395.17],["5041",553459.7],["5499",518897],["5141",483427.09],["5168",437948.98],["5179",432875],["5175",426105.48],["5021",410679],["5162",275782.06],["6322",274290],["5151",267655],["5329",217764],["5166",194383.86],["6125",191095],["5167",173085.21],["5194",172262.27],["5132",124074.9],["5321",120000],["5161",85604],["6130",83680],["5038",77318],["5173",62699],["5192",53000],["5122",39296],["5164",19863.7],["5136",16688],["5019",10403],["5172",8712],["5176",5990],["5152",3834],["5229",3643]],"economic_expenditure_total_czk":143071514.59,"economic_financing":[["8115",-10110607.79],["8114",-4800000],["8124",-2934329.14]],"economic_financing_total_czk":-17844936.93,"economic_revenue":[["1211",39105139.93],["3112",25700000],["2111",22979882.87],["1121",20911939.7],["1111",15127675.18],["1511",6591941.34],["1122",5426610],["3111",3542819.75],["1345",3491223],["2132",2796493.78],["4112",2776000],["1113",2766291.84],["4116",2479449.74],["1112",1363540.51],["4122",1136061.5],["1386",761772.89],["2131",551129.55],["4222",505000],["4216",410865.83],["1361",383661.94],["2329",366577],["1342",347350],["1387",298635.31],["1343",261090],["4111",182500],["2324",145610],["2322",116247.1],["2310",111000],["2321",100000],["1341",72494],["4121",40000],["2212",19844.27],["1335",16555.6],["2119",15565],["2141",8200.82],["1381",6245.08],["1334",621.6],["1382",266.39],["2112",150]],"economic_revenue_total_czk":160916451.52,"purpose_expenditure":[["6171",20833527.03],["2212",19570033.99],["3745",14001223.88],["3319",12124920.8],["2310",10779205.25],["6399",8468956],["3113",7983103.32],["2321",7442192.31],["3722",6878335.61],["3111",5207326.48],["2219",4691123.89],["3412",3995394.96],["6112",3213956],["3631",2900810.36],["3639",2878172.52],["3636",2347453.73],["5512",1742148.57],["1031",1654305.74],["3421",1185577.57],["3231",1033514.93],["3543",762000],["3726",736768],["3322",650000],["2334",471900],["6310",405495.05],["3612",289800],["2143",210958.99],["3632",164930],["6114",156926.46],["3729",146712.5],["4350",60000],["3341",57311.65],["5311",14950],["3429",6590],["3419",5000],["3326",889]],"purpose_expenditure_total_czk":143071514.59}},"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."}}}}