{"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:00261220","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261220","name":"Město Česká Kamenice","short_name":"Česká Kamenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562394},"amounts":{"revenue_approved":217968000,"revenue_adjusted":278354500,"revenue_actual":280841238.29,"expense_approved":203840000,"expense_adjusted":377593000,"expense_actual":311782610.56,"tax_revenue":128471082.05,"nontax_revenue":31245716.51,"capital_revenue":14255758.3,"transfer_revenue":106868681.43,"current_expense":158680289.69,"capital_expense":153102320.87,"budget_balance":-30941372.27,"cash_current":8319380.91,"cash_previous":6747114.95},"ratios":{"revenue_execution":1.00893371,"expense_execution":0.82571078,"balance_to_revenue":-0.11017389,"cash_to_expense":0.02668327,"cash_yoy":0.23302789,"capital_expense_share":0.49105471,"transfer_revenue_share":0.38053059},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261220/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261220"},"seo":{"slug":"ceska-kamenice","path":"/cz/municipalities/ceska-kamenice/"},"population":{"value":5013,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":217968000,"expenditure_czk":203840000,"financing_czk":-14128000,"balance_czk":14128000},{"stage":"revised","revenue_czk":278354500,"expenditure_czk":377593000,"financing_czk":99238500,"balance_czk":-99238500},{"stage":"actual","revenue_czk":280841238.29,"expenditure_czk":311782610.56,"financing_czk":30941372.27,"balance_czk":-30941372.27}],"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",62610000],["5331",32230000],["5011",24967000],["5169",16363000],["5909",14540000],["5031",6760000],["5171",4735000],["6351",4000000],["5153",3700000],["5365",3700000],["5901",3680000],["5154",2887000],["5023",2705000],["5032",2527000],["5139",1654000],["5021",1519000],["6122",1500000],["5151",1263000],["5138",1256000],["5362",1080000],["5222",915000],["6123",902000],["5141",795000],["5164",755000],["5162",717000],["5168",705000],["5163",645000],["5137",605000],["5167",575000],["5166",487000],["5172",480000],["5161",302000],["5024",250000],["5493",250000],["6119",250000],["5156",225000],["5136",187000],["5229",109000],["5152",100000],["5213",100000],["5903",100000],["5134",96000],["5131",90000],["5223",88000],["5175",80000],["5499",80000],["5173",60000],["5811",50000],["5613",45000],["5179",33000],["5132",29000],["5329",26000],["5366",13000],["5192",10000],["6202",10000]],"economic_expenditure_total_czk":203840000,"economic_financing":[["8124",-48496000],["8123",39500000],["8905",-10000000],["8115",4868000]],"economic_financing_total_czk":-14128000,"economic_revenue":[["1211",54495000],["1121",27230000],["4216",27173000],["1111",20440000],["4213",17651000],["2132",12930000],["1511",10000000],["2111",8665000],["4112",5114000],["3111",5000000],["4116",4602000],["1345",4200000],["1122",3500000],["1113",3320000],["4222",2000000],["1381",1800000],["2324",1661000],["1112",1530000],["2112",1203000],["2131",1000000],["2321",805000],["4113",728000],["1361",700000],["2451",572000],["2212",530000],["2329",250000],["1342",200000],["2460",176000],["4121",143000],["1343",140000],["1341",110000],["2119",100000]],"economic_revenue_total_czk":217968000,"purpose_expenditure":[["6171",30907000],["3639",26110000],["3612",16630000],["3392",15268000],["3421",14200000],["2219",12950000],["3722",10100000],["2310",10000000],["4375",10000000],["5311",6790000],["3613",4780000],["6399",4700000],["3113",4685000],["4357",4650000],["6409",4620000],["3412",4055000],["6112",3980000],["4379",3235000],["2212",2231000],["3631",2100000],["3231",2050000],["3319",1987000],["3111",1720000],["3322",1340000],["5512",950000],["3419",800000],["6320",550000],["3399",355000],["3632",350000],["3745",300000],["3635",250000],["3349",210000],["2141",200000],["2321",200000],["2144",100000],["3299",100000],["5213",100000],["6310",60000],["3636",55000],["4199",50000],["1014",30000],["6223",26000],["2169",25000],["6402",13000],["3341",10000],["3716",10000],["1032",6000],["3744",2000]],"purpose_expenditure_total_czk":203840000},"revised":{"economic_expenditure":[["6121",198829000],["5331",33300000],["5011",26301000],["5169",19353000],["5909",17653000],["5336",16877000],["5031",6948000],["5365",5793000],["5171",5335000],["5901",5032000],["5153",3700000],["6351",3400000],["5141",3297000],["5023",2705000],["5154",2687000],["6122",2652000],["5032",2596000],["5362",2280000],["5021",1612000],["5139",1549000],["6130",1380000],["5151",1263000],["5138",1256000],["5493",1110000],["5137",1001000],["5222",915000],["6123",901000],["5164",755000],["5168",725000],["5166",724000],["5162",717000],["5163",647000],["6119",638000],["5167",575000],["5172",480000],["5161",302000],["5024",250000],["5156",225000],["5136",187000],["6111",155000],["5132",152000],["5363",103000],["5152",100000],["5213",100000],["5366",100000],["5499",100000],["5903",100000],["5229",98000],["5134",96000],["5175",92000],["5131",90000],["5223",88000],["5173",60000],["5811",50000],["5613",45000],["5179",33000],["5329",26000],["5492",24000],["5339",11000],["5192",10000],["6202",10000]],"economic_expenditure_total_czk":377593000,"economic_financing":[["8123",107715000],["8124",-15208000],["8115",6732000],["8905",-500]],"economic_financing_total_czk":99238500,"economic_revenue":[["1211",53416000],["4213",48405000],["1121",27230000],["4216",20829000],["1111",20440000],["4122",16103000],["2132",12930000],["4116",12017000],["3111",11581000],["1511",10400000],["2111",9371000],["1122",5593000],["4112",5113500],["1345",4200000],["1113",3320000],["2324",1961000],["1381",1800000],["4221",1723000],["2321",1687000],["1112",1530000],["2212",1388000],["2112",1203000],["2131",1000000],["4222",1000000],["4113",925000],["1361",900000],["3121",485000],["4129",480000],["1342",200000],["2119",200000],["4111",184000],["2451",176000],["2460",176000],["1343",140000],["1341",110000],["4121",90000],["2229",48000]],"economic_revenue_total_czk":278354500,"purpose_expenditure":[["4350",78713000],["2219",60013000],["6171",31878000],["3639",28315000],["3392",24549000],["4357",20574000],["3612",15114000],["4375",14403000],["3722",10970000],["2310",9155000],["3111",8839000],["3613",8432000],["6399",7993000],["5311",7232000],["3421",7056000],["3412",6408000],["6409",6305000],["3113",5088000],["6112",3992000],["4379",3581000],["3322",3199000],["3512",2050000],["3319",1987000],["3631",1900000],["3231",1623000],["2212",1104000],["5512",889000],["3419",785000],["2321",572000],["3635",567000],["6320",550000],["2143",542000],["3429",458000],["3399",355000],["3632",350000],["6310",348000],["3349",210000],["2141",200000],["6114",183000],["2221",156000],["3745",121000],["3729",103000],["2144",100000],["5213",100000],["6402",100000],["3511",78000],["1031",71000],["3636",55000],["3299",50000],["4199",50000],["1014",48000],["6223",26000],["2169",25000],["3341",10000],["3716",10000],["1032",6000],["3744",2000]],"purpose_expenditure_total_czk":377593000},"actual":{"economic_expenditure":[["6121",144212051.04],["5331",33300000],["5011",28745731.72],["5169",22764912.9],["5336",16875822.9],["5031",7975643.57],["5365",5593220],["5171",4513596.35],["5362",3715181.65],["5153",3512336.81],["6351",3400000],["5154",3218575.61],["5141",3020171.61],["5032",3014921.71],["5023",2561097],["6122",2468189.19],["5139",2095294.33],["5151",2057414],["5021",1941841],["5499",1566938],["5137",1442591.38],["6130",1406584.68],["5164",1327326.57],["5909",1168801.47],["5493",987829],["5138",980315.78],["6123",901450],["5168",879945.26],["5222",748545],["5163",652679.91],["5162",568943.57],["6119",559165.96],["5167",337098.62],["5166",332761.41],["5161",302614.11],["5172",290420.79],["5494",240000],["5024",238316],["5811",197115],["5136",176515.81],["5156",175216.17],["6111",154880],["5175",146195.82],["5229",128532.69],["5038",118989],["5363",113000],["5223",94468],["5212",94000],["5181",90000],["5182",-90000],["5492",88409],["5366",87405.84],["5134",77829],["5131",64148.89],["5329",35410],["5173",22011],["5902",20203],["5364",13010.07],["5041",11500],["5132",10825],["5339",10650],["5192",10500],["5179",6396],["5142",4589.37],["5194",2196],["5039",286]],"economic_expenditure_total_czk":311782610.56,"economic_financing":[["8123",57372285.82],["8124",-12690929.47],["8905",-9058287.35],["8901",-3105483.77],["8115",-1576212.96]],"economic_financing_total_czk":30941372.27,"economic_revenue":[["1211",52262180.39],["4213",48405138.46],["1121",27968239.87],["4216",20830325.49],["1111",19540849.72],["4122",16102708.74],["3111",13770420],["2132",12650366.6],["4116",12015924.32],["1511",10546999.43],["2111",10437907.31],["1122",5592720],["4112",5113500],["1345",3932192.95],["1113",3697940.95],["2324",2152823.18],["1112",1823278.09],["4221",1723143.9],["2212",1700549.56],["2112",1458045.7],["2131",1263475.4],["1361",1042909.15],["1386",1018987.64],["4222",1000000],["4113",924499.83],["2321",550254],["3121",485338.3],["4129",479901.7],["1387",399378.63],["2119",282970.59],["1343",281474],["2329",203366.21],["4111",183605.99],["1342",177720],["2451",175755],["2460",141523.2],["1341",119070],["2322",98635],["4121",89933],["1334",48359.8],["2229",47739.64],["2211",45000],["2328",36576],["1335",10492.71],["1381",8213.62],["2141",729.12],["1382",75.1]],"economic_revenue_total_czk":280841238.29,"purpose_expenditure":[["2219",56703787.35],["4350",30045428.41],["3639",28061437.27],["6171",27993843.81],["3392",24233865.82],["4357",20581475.92],["4375",14220241.76],["3612",13597763.83],["3722",10906755.3],["6399",9280379.65],["2310",9145377.75],["3111",8830289.22],["3613",8379550.07],["5311",6887873.08],["3421",6454806.38],["3412",6065097.22],["3113",5049838.93],["6112",3787288.3],["4379",3581698.22],["3322",3049366.34],["3512",2022856.19],["3231",1659564.1],["3319",1655915.06],["3631",1595566.06],["2212",1154481.19],["6409",952871.2],["3419",771001],["5512",685256.42],["3635",589812.76],["6320",545366],["3429",493820.8],["2143",454628.76],["6310",297815.4],["3399",251746],["6114",213476.29],["3349",207880.96],["3745",203347],["3632",200256],["2221",164814.85],["2141",163260],["2321",124372.2],["3729",105500],["6402",100415.91],["3511",74811],["1031",71293.2],["1014",47671.58],["3299",42500],["2144",27740],["6223",25410],["3725",12100],["1032",6396],["2229",3500],["3744",1000]],"purpose_expenditure_total_czk":311782610.56}},"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."}}}}