{"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:00286079","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00286079","name":"Městys Kamenice","short_name":"Kamenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587346},"amounts":{"revenue_approved":64526000,"revenue_adjusted":67065544.26,"revenue_actual":68972319.4,"expense_approved":81761000,"expense_adjusted":85008726.26,"expense_actual":61290328.3,"tax_revenue":48909597.85,"nontax_revenue":10993122.56,"capital_revenue":78468.5,"transfer_revenue":8991130.49,"current_expense":41932423.69,"capital_expense":19357904.61,"budget_balance":7681991.1,"cash_current":51811924.74,"cash_previous":44382041.95},"ratios":{"revenue_execution":1.02843152,"expense_execution":0.72098867,"balance_to_revenue":0.11137789,"cash_to_expense":0.84535238,"cash_yoy":0.16740741,"capital_expense_share":0.31583947,"transfer_revenue_share":0.13035853},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00286079/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00286079"},"seo":{"slug":"kamenice-00286079","path":"/cz/municipalities/kamenice-00286079/"},"population":{"value":1982,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":64526000,"expenditure_czk":81761000,"financing_czk":17235000,"balance_czk":-17235000},{"stage":"revised","revenue_czk":67065544.26,"expenditure_czk":85008726.26,"financing_czk":17943182,"balance_czk":-17943182},{"stage":"actual","revenue_czk":68972319.4,"expenditure_czk":61290328.3,"financing_czk":-7681991.1,"balance_czk":7681991.1}],"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",35280000],["6122",7000000],["5171",6234000],["5169",5460000],["5011",5094000],["5331",3775000],["5154",2826500],["5362",2502000],["5139",2315337],["5023",2003000],["5031",1717400],["5021",1122000],["5365",1090000],["5221",987046],["5032",645290],["5153",623890],["5222",600000],["5156",510000],["5137",410000],["5163",322800],["5499",231000],["5213",160000],["5168",141223],["5162",101500],["5194",94000],["5132",61000],["5166",60000],["5172",60000],["5141",46000],["5134",32000],["5329",29892],["5136",25000],["5161",25000],["5167",24000],["5038",23000],["5175",22000],["5173",20000],["5492",20000],["5903",20000],["6130",20000],["5019",15000],["5229",10000],["5164",2122]],"economic_expenditure_total_czk":81761000,"economic_financing":[["8117",17596303.84],["8124",-2000000],["8115",1638696.16]],"economic_financing_total_czk":17235000,"economic_revenue":[["1211",22200000],["1121",11062000],["1111",7900000],["2111",6131247],["4216",3800000],["1511",2400000],["4213",1792273.6],["4116",1500000],["1113",1411000],["1345",1120000],["2132",970000],["1122",800000],["1112",669000],["4112",605900],["2324",600000],["1381",300000],["2412",293753],["2131",215836.4],["1386",180000],["4111",126000],["3111",70000],["1341",67000],["1334",62990],["1387",50000],["1343",40000],["2329",31000],["1342",30000],["1361",30000],["2321",23000],["2119",20000],["1335",11000],["2133",7000],["2112",6000],["2141",1000]],"economic_revenue_total_czk":64526000,"purpose_expenditure":[["2310",10079350],["2219",8820000],["3745",8765250],["1039",8570500],["2321",8394500],["3113",3823800],["6171",3482500],["6399",3300000],["2212",3150000],["3639",2951750],["6112",2701190],["3723",2689500],["3631",2420000],["3636",1932000],["3613",1562357],["3722",1514710],["3412",1315223],["4357",961670],["3612",844940],["3633",780000],["3725",730000],["3399",472000],["5512",472000],["3419",312000],["3429",303000],["2141",178500],["3632",150170],["3314",132600],["3349",130800],["6114",126000],["6310",101000],["3326",100000],["3421",95000],["3726",92900],["3315",90000],["3111",62000],["6409",55268],["5213",20000],["6320",20000],["3319",19000],["3721",15000],["2341",14522],["4399",10000]],"purpose_expenditure_total_czk":81761000},"revised":{"economic_expenditure":[["6121",21817521.37],["5169",11292464.03],["5171",10689935.02],["6122",9469800],["5011",5122761.6],["5331",3775000],["5154",3305187.18],["5139",3158588.25],["5023",2003000],["5362",1975882],["5031",1729121.63],["5336",1163183.78],["5021",1152593],["5365",1097700],["5222",1045690],["5221",991535],["5137",915222.4],["5032",650785],["5153",639120.69],["5156",504325.39],["5132",496000],["5163",394623.36],["5213",277000],["5499",250420],["5168",169088],["6111",150000],["5162",124700],["5166",95000],["5194",91701.91],["5172",86065],["6130",33600],["5141",33508.65],["5134",32000],["5329",29898],["5136",28600],["5161",26077],["5167",24000],["5173",23045],["5038",23000],["5175",22000],["5321",20000],["5492",20000],["5903",20000],["5019",18493],["5229",16000],["5164",2872],["5363",1118],["5192",500]],"economic_expenditure_total_czk":85008726.26,"economic_financing":[["8117",17596303.84],["8115",2346878.16],["8124",-2000000]],"economic_financing_total_czk":17943182,"economic_revenue":[["1211",22200000],["1121",11062000],["1111",7900000],["2111",6164582.37],["4216",4622533.06],["4116",3852689.43],["1511",2400000],["1113",1411000],["1345",1120000],["2132",980000],["1122",800000],["2324",782000],["1112",669000],["4213",620052],["4112",605900],["1381",300000],["2412",293753],["2321",223000],["2131",215836.4],["1386",180000],["4111",130000],["3111",70000],["1341",67000],["1334",62990],["4222",56608],["1387",50000],["1343",40000],["4122",35000],["2329",31000],["1342",30000],["1361",30000],["2119",20000],["1335",11000],["4121",10000],["2133",7000],["2112",6000],["2322",5600],["2141",1000]],"economic_revenue_total_czk":67065544.26,"purpose_expenditure":[["1039",14483159.71],["2310",10704350],["2321",8593500],["2212",5900000],["3113",5150009.78],["6171",3722500],["3723",3181500],["3612",3029940],["3639",2813750],["6399",2775000],["6112",2701190],["2219",2655000],["3745",2259710.77],["3631",1987000],["3613",1977357],["3636",1932000],["3412",1860223],["3722",1514710],["5512",1098301],["3633",962000],["4357",961670],["3399",772600],["3725",730000],["3429",553000],["3349",330800],["2341",321522],["2141",298500],["3319",269000],["3419",262000],["3632",150170],["3721",133000],["3314",132600],["6114",126000],["6310",101000],["3326",100000],["3421",95000],["3726",92900],["3315",90000],["3111",62000],["6409",59763],["5213",20000],["6320",20000],["4399",16000],["2223",10000]],"purpose_expenditure_total_czk":85008726.26},"actual":{"economic_expenditure":[["6121",13401566.61],["5169",9230959.17],["5171",7872592.43],["6122",5783044],["5011",4512984],["5331",3775000],["5154",3223407.23],["5023",1993378],["5139",1848141.58],["5031",1578812],["5336",1163183.78],["5365",1008220],["5221",991535],["5222",945319],["5362",-944754],["5021",825471],["5137",751464.41],["5032",592232],["5153",589212.18],["5156",385368.8],["5163",319413.35],["5132",234327.69],["5499",228260],["5213",170611.97],["6111",146894],["5162",120158.65],["5168",93997.15],["5166",88485.68],["5194",83156.39],["5141",31984.59],["5329",29898],["5172",29645],["6130",26400],["5321",20500],["5492",20000],["5038",18587],["5161",18251],["5229",16000],["5167",14029],["5019",13382],["5134",11604.84],["5175",10142],["5136",8646.8],["5173",6426],["5164",1272],["5363",1118]],"economic_expenditure_total_czk":61290328.3,"economic_financing":[["8118",-12000000],["8117",6000000],["8124",-1467530.74],["8115",-445200.23],["8901",230739.87]],"economic_financing_total_czk":-7681991.1,"economic_revenue":[["1211",21676349.99],["1121",11603618.14],["2111",8381469.93],["1111",7915868.88],["4116",3791089.43],["4216",3742533.06],["1511",2826267.16],["1113",1533920.65],["1345",1115150],["2132",1059179.06],["2324",781411.98],["1112",756390.52],["1122",748650],["4213",620000],["4112",605900],["1386",422775.59],["2412",293752.35],["2321",212000],["2131",194784],["1387",165692.18],["4111",130000],["3111",78468.5],["1341",64418],["4222",56608],["4122",35000],["1343",33220],["2329",30200],["1361",21430],["1342",15040],["2119",12947],["2322",11693],["2112",11393],["4121",10000],["1335",4463.6],["1381",3384.19],["2133",3000],["1334",2958.95],["2141",1292.24]],"economic_revenue_total_czk":68972319.4,"purpose_expenditure":[["1039",13783438.09],["2310",9270457.89],["2321",7364870.41],["3113",5122926.88],["2212",4645136.25],["6171",2836793.18],["6112",2685726.12],["3723",1751329.68],["3613",1672363.17],["3745",1326839.68],["3639",1313838.85],["3722",1191000.85],["3631",1170229.7],["3612",979987.43],["4357",961670],["2219",869653.06],["5512",727112.29],["3399",563338.66],["3725",487200.52],["3429",484461],["2341",307012.3],["3636",302016],["3419",230000],["6399",-194986],["2141",182961.35],["3349",178335.59],["3633",176497.94],["3721",129176.18],["3314",105319],["6310",99475.94],["3326",92208],["6114",82286.86],["3632",79139.99],["3726",69063.46],["3421",63134],["6409",59763],["3412",41111.98],["3315",20026],["4399",16000],["6320",15427],["3111",13082],["3319",12000],["2223",2904]],"purpose_expenditure_total_czk":61290328.3}},"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."}}}}