{"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:00260622","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00260622","name":"Město Kamenický Šenov","short_name":"Kamenický Šenov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Česká Lípa","municipality_code":561681},"amounts":{"revenue_approved":98412700,"revenue_adjusted":131839961.24,"revenue_actual":133301703.38,"expense_approved":114001194.21,"expense_adjusted":147428455.45,"expense_actual":135408792.8,"tax_revenue":88906974.71,"nontax_revenue":13101145.15,"capital_revenue":8030293.4,"transfer_revenue":23263290.12,"current_expense":108727673.29,"capital_expense":26681119.51,"budget_balance":-2107089.42,"cash_current":23569337.65,"cash_previous":29833538.86},"ratios":{"revenue_execution":1.01108725,"expense_execution":0.91847122,"balance_to_revenue":-0.01580692,"cash_to_expense":0.17406061,"cash_yoy":-0.20997178,"capital_expense_share":0.19704126,"transfer_revenue_share":0.17451608},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00260622/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00260622"},"seo":{"slug":"kamenicky-senov","path":"/cz/municipalities/kamenicky-senov/"},"population":{"value":3792,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":98412700,"expenditure_czk":114001194.21,"financing_czk":15588494.21,"balance_czk":-15588494.21},{"stage":"revised","revenue_czk":131839961.24,"expenditure_czk":147428455.45,"financing_czk":15588494.21,"balance_czk":-15588494.21},{"stage":"actual","revenue_czk":133301703.38,"expenditure_czk":135408792.8,"financing_czk":2107089.42,"balance_czk":-2107089.42}],"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":[["5011",20562854.22],["5171",18692000],["5169",14793800],["5331",7900000],["6121",6700000],["5031",6097988.43],["5154",4291000],["6123",3400000],["5023",2610000],["5139",2311000],["5032",2225357.35],["5153",2200000],["5365",2002000],["5499",1580000],["6119",1500000],["6341",1500000],["5021",1310000],["5138",1265000],["5137",1260000],["5164",1020100],["6122",885000],["5323",778400],["5163",730200],["5901",700000],["5156",651000],["5362",634000],["5321",600000],["5168",553000],["5141",550000],["5151",523600],["5909",474000],["6130",400000],["5166",365000],["5903",300000],["5167",247000],["5175",233000],["5199",200000],["5179",190500],["5161",181500],["5162",166600],["5192",164000],["5132",159500],["5194",157500],["5229",155000],["5222",150000],["5364",101294.21],["5038",85000],["5134",71000],["5136",71000],["5019",60000],["5041",56000],["5173",52500],["5172",50000],["5176",23000],["5039",21000],["5133",20500],["6127",20000]],"economic_expenditure_total_czk":114001194.21,"economic_financing":[["8115",19588502.21],["8124",-4000008]],"economic_financing_total_czk":15588494.21,"economic_revenue":[["1211",39500000],["1121",19550000],["1111",13700000],["2132",3455000],["1511",3200000],["1345",3100000],["2111",2747000],["1113",2600000],["1122",2000000],["4112",1909700],["4222",1400000],["4122",1080000],["1112",1050000],["2112",970000],["2324",950000],["1386",300000],["1381",200000],["4116",151000],["1387",150000],["2131",150000],["1341",110000],["1361",100000],["1343",40000]],"economic_revenue_total_czk":98412700,"purpose_expenditure":[["6171",17344200],["2219",11340000],["3639",8751200],["3113",7250000],["3399",7237000],["2212",6100000],["4351",5515000],["3722",4990000],["3315",4911000],["3631",4600000],["3612",4152000],["6112",3615000],["5512",2944500],["3725",2877000],["6399",2600000],["5311",2247500],["2321",2000000],["3117",1550000],["3635",1500000],["3314",1421700],["3412",1304600],["2143",1238300],["3313",1065600],["2292",778400],["3511",686400],["4359",600000],["3745",593000],["6320",500000],["2115",447400],["6409",445000],["2221",385100],["3349",363000],["1032",300000],["5213",300000],["3613",262000],["3326",235000],["3111",200000],["3322",200000],["3721",190000],["3744",150000],["6310",150000],["3632",123000],["6402",101294.21],["2310",100000],["3341",82000],["2249",80000],["3419",50000],["3421",40000],["6223",40000],["2223",20000],["3611",15000],["3319",10000]],"purpose_expenditure_total_czk":114001194.21},"revised":{"economic_expenditure":[["5171",27937220],["5011",20616696.91],["5169",18589328],["6121",18343032.97],["5331",7900000],["5031",6511850.77],["6123",5619700],["5365",3506000],["5154",3478400],["5139",3170092.77],["5023",2597000],["5336",2479802.65],["5032",2371092.47],["5153",1766500],["6341",1723237.85],["5021",1615891],["5499",1590450],["5362",1566300],["6122",1446453],["5138",1422400],["5164",1050265],["5168",932500],["5137",916299.62],["5163",860400],["5909",787240],["5323",778400],["5151",684100],["5156",671000],["5222",605122],["5321",573450],["5141",550000],["5166",394000],["5167",378000],["5175",352080],["5901",324400],["5903",300000],["5162",242151.55],["5492",234500],["5493",233000],["5179",223000],["5194",190660],["5132",171500],["5134",155802],["5199",150100],["5161",136713],["5364",101294.21],["6371",100000],["6111",99220],["6119",99100],["5192",89552.55],["5038",85000],["5173",84500],["5136",81000],["5041",76000],["5172",75200],["5019",70934.68],["5329",64025.45],["5213",60000],["6130",60000],["5363",25000],["5039",24697],["5133",23000],["5176",23000],["6127",20000],["5339",13000],["5229",5000],["5221",2000],["5191",800]],"economic_expenditure_total_czk":147428455.45,"economic_financing":[["8115",19588502.21],["8124",-4000008]],"economic_financing_total_czk":15588494.21,"economic_revenue":[["1211",39500000],["1121",19750000],["1111",14050282],["4213",11762770.97],["4122",4974980.5],["2111",3675125],["3112",3600000],["1122",3500000],["2132",3497700],["3111",3288900],["1511",3200000],["1345",3100000],["1113",2800000],["4116",2643999.15],["2324",2622370],["4112",1909700],["4222",1466900],["2112",1382000],["1112",1327208.62],["1386",490000],["4216",450000],["3113",448000],["2310",425000],["1387",295000],["1361",256000],["2141",250000],["1381",200000],["2131",176300],["2322",168225],["4111",162500],["1341",110000],["2329",109000],["2321",100000],["2122",60000],["1343",40000],["2212",30000],["4121",18000]],"economic_revenue_total_czk":131839961.24,"purpose_expenditure":[["2219",27157320.73],["6171",18272356],["3639",12091500],["3113",11212322.65],["3399",7807600],["2212",7120000],["3315",5951000],["4351",5726294.15],["3631",5663422.71],["6399",5030000],["3722",4690000],["3612",4405500],["3725",3864800],["6112",3615000],["5512",3006002],["3117",2783480],["5311",2321500],["2321",2282000],["3314",1554100],["2143",1462280],["3412",1154600],["3313",1086920],["2292",778400],["3511",686400],["2221",587100],["4359",583450],["6320",550000],["3613",462000],["2115",447400],["3322",400000],["3745",395000],["1032",394413],["3349",364000],["3632",363000],["3111",334000],["5213",300000],["6409",295000],["3326",285000],["3419",236600],["6310",230000],["3721",190200],["3744",172500],["3429",163000],["6114",162500],["2310",129100],["6402",101294.21],["3635",99100],["6223",96000],["3421",85000],["3341",82000],["2249",80000],["3543",33000],["3729",25000],["2223",20000],["3611",13000],["3319",10000],["3599",10000],["4379",5000],["3900",2000]],"purpose_expenditure_total_czk":147428455.45},"actual":{"economic_expenditure":[["5171",25709599.5],["5011",19460183.05],["6121",17843398.55],["5169",16450283.45],["5331",7900000],["6123",5563259.21],["5031",5483703.14],["5365",3320570],["5154",3162555.99],["5023",2564923],["5139",2510004.95],["5336",2479802.65],["5032",2025952.81],["6341",1723143.9],["5021",1576607],["5153",1529780.11],["6122",1317297.85],["5362",1306180.95],["5138",1306013.35],["5499",1247875],["5164",972251.7],["5168",875775.63],["5323",778400],["5163",777665.85],["5909",750263],["5151",671355.92],["5222",605122],["5156",597258.09],["5137",580399.49],["5321",573450],["5141",480964.8],["5166",354551.3],["5175",309989.94],["5167",299079.64],["5492",234500],["5493",233000],["5179",212985.01],["5162",209522.23],["5194",145708],["5199",110420.9],["5134",109176.2],["5364",101294.21],["6371",100000],["5161",99976.32],["6111",99220],["5038",82669.53],["5132",82309.11],["5136",69004.8],["5173",64199],["5329",64025.45],["5041",62169.04],["5213",60000],["5172",44385.5],["5363",25000],["6127",20000],["6130",14800],["5019",14765.68],["5339",13000],["5176",8136],["5192",6094],["5039",4986],["5229",4588],["5133",2433],["5221",2000],["5191",763]],"economic_expenditure_total_czk":135408792.8,"economic_financing":[["8115",6264201.21],["8124",-4000008],["8901",-157103.79]],"economic_financing_total_czk":2107089.42,"economic_revenue":[["1211",38215932.77],["1121",20454144.95],["1111",14423047.74],["4213",11762770.97],["4122",4884795],["1511",4158391.36],["2111",4064447.06],["3112",3609771],["3111",3604522.4],["2132",3427524.83],["1122",3317370],["2324",2875133.26],["1113",2704189.67],["1345",2694823],["4116",2608624.15],["4112",1909700],["4222",1466900],["2112",1422944],["1112",1333377.29],["3113",816000],["1386",744062.7],["4216",450000],["1361",332630],["2322",327345.51],["1387",291472.98],["2141",250886.24],["2131",239112.65],["4111",162500],["2329",144389.54],["2321",125000],["1341",105979.06],["2122",60000],["2212",59328.08],["1335",53526.22],["2119",48620],["1343",46440],["2310",27812.56],["4121",18000],["1349",17925.3],["2133",14033],["2229",11696],["1334",7134.9],["1381",5987.96],["2139",2872.42],["1383",522.29],["1382",16.52]],"economic_revenue_total_czk":133301703.38,"purpose_expenditure":[["2219",26466335.2],["6171",17255180.72],["3113",11002542.98],["3639",10810782.3],["3399",7242693.78],["2212",6554118.19],["3315",5182910.5],["3631",5053499.96],["4351",4757286.66],["6399",4607149.95],["3722",4270870.23],["3612",4135749.65],["3725",3852383.37],["6112",3370465.37],["3117",2692822.48],["5512",2576915.27],["5311",2098614.61],["2321",1761999.13],["3314",1348168.3],["2143",1234794.89],["3313",813706.98],["3412",796596.96],["2292",778400],["3511",686400],["4359",583450],["6320",548492],["2221",533378.01],["2115",447400],["3613",409698.06],["3349",315160],["3632",314820.75],["1032",271849],["3322",259500],["3745",247269.64],["3326",238760],["3419",220870],["6409",214060.99],["3111",211950],["6310",173875.85],["3744",171312.38],["3429",163000],["6114",129306.91],["3721",113713.86],["2310",107237],["6402",101294.21],["2249",80000],["3421",63334.6],["6223",58676],["3543",33000],["3729",25000],["3599",10000],["4379",5000],["3319",4771],["3900",2000],["3341",225.06]],"purpose_expenditure_total_czk":135408792.8}},"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."}}}}