{"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:00276812","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276812","name":"Obec Kamenná Horka","short_name":"Kamenná Horka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":578215},"amounts":{"revenue_approved":10551100,"revenue_adjusted":19193796,"revenue_actual":18110503.55,"expense_approved":20551100,"expense_adjusted":29193796,"expense_actual":20166590.16,"tax_revenue":9420115.15,"nontax_revenue":6308717.4,"capital_revenue":474650,"transfer_revenue":1907021,"current_expense":19140626.74,"capital_expense":1025963.42,"budget_balance":-2056086.61,"cash_current":24792983.42,"cash_previous":27196088.8},"ratios":{"revenue_execution":0.94356028,"expense_execution":0.69078342,"balance_to_revenue":-0.11353006,"cash_to_expense":1.2294088,"cash_yoy":-0.08836217,"capital_expense_share":0.05087441,"transfer_revenue_share":0.10529917},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276812/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276812"},"seo":{"slug":"kamenna-horka","path":"/cz/municipalities/kamenna-horka/"},"population":{"value":369,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10551100,"expenditure_czk":20551100,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"revised","revenue_czk":19193796,"expenditure_czk":29193796,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"actual","revenue_czk":18110503.55,"expenditure_czk":20166590.16,"financing_czk":2056086.61,"balance_czk":-2056086.61}],"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":[["5171",9545810],["6121",3590000],["5169",1694733],["5023",1114600],["5011",760000],["5166",640000],["5031",464920],["5362",406000],["5137",354000],["5139",257000],["5365",256000],["5154",226000],["6129",200000],["5021",185000],["5032",168720],["5156",131000],["5168",80000],["5364",62197],["5163",60525],["5151",57500],["5903",50000],["5321",49000],["5162",31000],["5229",26260],["5192",25000],["5164",18210],["5172",15000],["5212",15000],["5176",10500],["5194",10000],["5175",7000],["5329",5325],["5167",5300],["5134",5000],["5136",5000],["5153",5000],["5161",5000],["5165",5000],["5038",4000],["5159",500]],"economic_expenditure_total_czk":20551100,"economic_financing":[["8115",10000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["1211",3900000],["1121",2200000],["1111",1300000],["1511",790000],["2111",589150],["2132",381700],["1345",337100],["1113",320000],["1122",248000],["2324",145000],["1112",103000],["3111",100000],["4112",84800],["1381",20000],["4129",20000],["1341",6400],["1361",3000],["2141",1500],["1334",1100],["2131",350]],"economic_revenue_total_czk":10551100,"purpose_expenditure":[["2212",8883000],["6171",2943700],["3722",2926000],["6112",1502340],["6399",648000],["1032",596743],["3631",480000],["3612",334500],["3639",326820],["3412",315000],["3399",312000],["3745",300000],["2321",230000],["1036",190000],["1031",90000],["3632",82000],["6402",62197],["3419",60810],["5213",50000],["6320",46000],["5512",40000],["3635",30000],["3723",30000],["3349",20000],["4359",17000],["3392",10000],["6310",10000],["3421",8000],["3636",2000],["3725",2000],["3741",2000],["3341",540],["3721",450]],"purpose_expenditure_total_czk":20551100},"revised":{"economic_expenditure":[["5171",10477935],["5901",4075000],["6121",3892100],["5169",3517068],["5023",1114600],["5011",1077900],["5362",637600],["5031",540120],["5139",439709],["5166",395090],["5137",378000],["5365",331010],["5154",308900],["5021",298000],["6122",247530],["5032",225374],["5164",167402],["6129",162500],["5156",131000],["5163",85795],["5168",80000],["5172",75000],["5364",62298],["5151",58500],["5321",55000],["5903",50000],["5229",42260],["5162",31610],["5363",29000],["5329",25325],["5192",25000],["5175",21480],["5212",20000],["5492",15400],["5194",14000],["5167",11700],["5222",11000],["5176",10500],["5134",9500],["5153",7250],["5161",6000],["5038",5137],["5136",5000],["5165",5000],["5223",5000],["5499",4400],["5909",3300],["5039",1763],["5159",500],["5131",240]],"economic_expenditure_total_czk":29193796,"economic_financing":[["8115",10000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["2111",5592350],["1211",3900000],["1121",2200000],["1111",1387000],["4213",1211914],["3111",1100000],["1511",986000],["2132",498510],["1345",360600],["1122",347500],["1113",320000],["4116",287807],["4122",270000],["2324",161450],["2212",144134],["1112",133100],["4112",84800],["1386",74500],["4111",32500],["1387",29200],["1381",20000],["4129",20000],["2131",17350],["1341",6400],["1361",3000],["2321",3000],["2141",1581],["1334",1100]],"economic_revenue_total_czk":19193796,"purpose_expenditure":[["2212",9389425],["6171",8264430],["3722",3002000],["1032",1667243],["6112",1502950],["6399",940460],["3399",585040],["3745",547400],["3631",480000],["3412",387900],["3639",369370],["3612",368900],["2321",310000],["1036",196610],["3326",164500],["1031",163000],["3392",120400],["3632",82000],["2221",78500],["2341",78300],["3419",70010],["6320",66000],["6402",62298],["3349",50300],["5213",50000],["5512",40000],["6114",32500],["3635",30000],["3723",30000],["4359",18000],["3429",15000],["6310",10270],["3421",8000],["4341",5000],["3636",2000],["3725",2000],["3741",2000],["4379",1000],["3341",540],["3721",450]],"purpose_expenditure_total_czk":29193796},"actual":{"economic_expenditure":[["5171",10271767.75],["5169",3364964.45],["5023",1044560],["5011",717907],["5362",634857],["6121",620961.27],["5031",355300],["5166",353431.14],["5365",331010],["5139",326450.3],["5021",297363],["5154",243817.66],["6122",242502.15],["6129",162500],["5032",160126],["5164",153085.74],["5137",146507.96],["5156",95720.64],["5163",81419.2],["5172",73726],["5168",70572],["5364",62298],["5321",55000],["5151",44263],["5229",39760],["5363",29000],["5162",25665.73],["5329",25325],["5175",21094.68],["5212",20000],["5492",15400],["5194",13986],["5167",11640],["5222",11000],["5134",9339],["5153",7225],["5161",5959],["5223",5000],["5499",4385],["5909",3275.49],["5176",2870],["5038",2863],["5039",1763],["5165",690],["5131",239]],"economic_expenditure_total_czk":20166590.16,"economic_financing":[["8115",2403105.38],["8901",-347018.77]],"economic_financing_total_czk":2056086.61,"economic_revenue":[["2111",5544679.16],["1211",3810690.7],["1121",2040775.77],["1111",1386809.54],["4213",1211914],["1511",985581.92],["3111",474650],["2132",464123],["1345",360525],["1122",320460],["4116",287807],["4122",270000],["1113",269701.53],["2212",144134],["2324",134609.86],["1112",133014.2],["4112",84800],["1386",74350.57],["4111",32500],["1387",29139.9],["4129",20000],["2131",16491],["1341",6140],["2321",3000],["1361",2314],["2141",1580.38],["1381",589.32],["2329",100],["1334",22.7]],"economic_revenue_total_czk":18110503.55,"purpose_expenditure":[["2212",9297696.47],["6171",3383575.65],["1032",1646722.43],["6112",1331176.8],["6399",939717],["3399",564857.33],["3745",506386.52],["3722",480815],["2321",283850.25],["3412",254341.03],["1036",186430.19],["3612",177820.69],["3326",164500],["3639",164477.65],["3631",129177.81],["3392",120296.51],["1031",83540],["2221",78408],["2341",78205.29],["6402",62298],["6320",61805],["5512",40000],["3349",29703.08],["6114",23719],["4359",18000],["3429",15000],["3419",14136.01],["6310",10266.45],["3723",9719],["4341",5000],["3421",3025],["4379",1000],["3632",654],["3341",270]],"purpose_expenditure_total_czk":20166590.16}},"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."}}}}