{"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:00572349","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00572349","name":"Obec Horní Kamenice","short_name":"Horní Kamenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":553662},"amounts":{"revenue_approved":10944000,"revenue_adjusted":15720730,"revenue_actual":14097718.9,"expense_approved":10944000,"expense_adjusted":18365000,"expense_actual":16495658.81,"tax_revenue":6050757.78,"nontax_revenue":4829785.74,"capital_revenue":22000,"transfer_revenue":3195175.38,"current_expense":11645338.05,"capital_expense":4850320.76,"budget_balance":-2397939.91,"cash_current":1252409.71,"cash_previous":3650349.62},"ratios":{"revenue_execution":0.89675981,"expense_execution":0.89821175,"balance_to_revenue":-0.17009418,"cash_to_expense":0.07592359,"cash_yoy":-0.65690692,"capital_expense_share":0.2940362,"transfer_revenue_share":0.22664485},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00572349/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00572349"},"seo":{"slug":"horni-kamenice","path":"/cz/municipalities/horni-kamenice/"},"population":{"value":254,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10944000,"expenditure_czk":10944000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":15720730,"expenditure_czk":18365000,"financing_czk":2644270,"balance_czk":-2644270},{"stage":"actual","revenue_czk":14097718.9,"expenditure_czk":16495658.81,"financing_czk":2397939.91,"balance_czk":-2397939.91}],"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":[["5138",2433000],["5169",2414000],["5171",2219000],["5011",627000],["5021",602000],["5023",565000],["5154",559000],["5139",360000],["5365",200000],["5031",155000],["5166",130000],["5032",114000],["5137",101000],["5153",100000],["5163",56000],["5019",55000],["5156",40000],["5162",32000],["5321",30000],["5903",30000],["5194",25000],["5364",20000],["5499",20000],["5175",15000],["5323",14000],["5213",10000],["5161",4000],["5362",4000],["5038",3000],["5132",3000],["5222",2000],["5329",2000]],"economic_expenditure_total_czk":10944000,"economic_revenue":[["2112",2752000],["2111",2574000],["1211",2133000],["1121",1026000],["1122",941000],["1111",735000],["1511",300000],["1113",178000],["1345",150000],["2131",57000],["1112",44000],["2324",25000],["1381",14000],["1341",7000],["1361",6000],["2141",2000]],"economic_revenue_total_czk":10944000,"purpose_expenditure":[["2212",1924000],["3399",1830000],["2141",1725000],["6171",1040000],["1032",800000],["6112",670000],["3745",640000],["2310",500000],["3722",480000],["2321",294000],["3639",200000],["6399",200000],["2219",100000],["3412",100000],["1036",85000],["3631",60000],["3725",50000],["5512",50000],["3319",30000],["4359",30000],["5213",30000],["6320",25000],["3419",20000],["6402",20000],["6310",18000],["2292",14000],["3612",5000],["3314",4000]],"purpose_expenditure_total_czk":10944000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",4531000],["5169",3193000],["5138",2360000],["5171",1999000],["5365",941000],["5021",905000],["5011",772000],["5154",597000],["5023",585000],["5139",477000],["5031",293000],["5362",282000],["5137",265000],["5032",153000],["6122",145000],["5166",130000],["5153",100000],["5156",88000],["5163",69000],["6130",60000],["5019",59000],["5162",40000],["5499",40000],["5194",38000],["5364",34000],["5122",32000],["5168",30000],["5321",30000],["5903",30000],["5175",26000],["5323",14000],["5222",12000],["5213",10000],["5229",10000],["5038",6000],["5161",4000],["5132",3000],["5329",2000]],"economic_expenditure_total_czk":18365000,"economic_financing":[["8115",2644270]],"economic_financing_total_czk":2644270,"economic_revenue":[["2111",3384000],["2112",2752000],["1211",2277000],["4216",1602400],["1121",1226000],["1122",941000],["1111",850600],["4122",768230],["4116",472180],["1511",360000],["4222",276000],["1345",211000],["1113",178000],["1112",76000],["4112",71800],["2131",57000],["1386",42000],["1381",33000],["4111",32500],["2324",29020],["3121",22000],["2132",20000],["1387",17000],["1341",7000],["1361",6000],["2322",4000],["2119",3000],["2141",2000]],"economic_revenue_total_czk":15720730,"purpose_expenditure":[["2310",3780000],["3399",2086000],["2141",1713000],["2212",1709000],["6171",1318000],["3745",1302000],["6399",1215000],["2341",800000],["1032",740000],["3722",710000],["6112",690000],["3639",661000],["2321",388000],["3319",162000],["5512",152000],["3412",120000],["1036",110000],["2219",100000],["3612",95000],["3631",85000],["5311",70000],["3421",54000],["3725",50000],["3326",45000],["6402",34000],["4359",30000],["5213",30000],["6320",28000],["3419",20000],["6114",19000],["6310",18000],["2292",14000],["1070",10000],["3314",4000],["3723",3000]],"purpose_expenditure_total_czk":18365000},"actual":{"economic_expenditure":[["6121",4423300.67],["5169",2695898.03],["5138",2203600.6],["5171",1460689.66],["5021",886032],["5365",877170],["5011",734739],["5023",571260],["5154",435063.62],["5139",377476.89],["6122",367320.09],["5031",272093],["5362",202375],["5032",151379],["5137",130710.09],["5166",99230.88],["5156",79056],["5163",75965.2],["5153",70478.72],["5019",64756],["6130",59700],["5499",40000],["5162",34223.69],["5364",33678],["5175",32599],["5194",29385],["5168",17155.67],["5323",12495],["5122",11680],["5222",10426],["5229",10000],["5155",9309],["5213",5000],["5038",4311],["5192",3211],["5161",1656],["5329",1235],["5321",1000]],"economic_expenditure_total_czk":16495658.81,"economic_financing":[["8115",2397939.91]],"economic_financing_total_czk":2397939.91,"economic_revenue":[["2111",2387062.62],["2112",2358914.02],["1211",2269646],["4216",1602369.45],["1121",1217525.73],["1122",877170],["1111",834520.3],["4122",768238],["4116",444267.93],["1511",354564.58],["4222",276000],["1345",188110],["1113",160726.28],["1112",79320.18],["4112",71800],["1386",44344.61],["2131",37096],["4111",32500],["2324",25911.6],["3121",22000],["1387",17382.36],["2132",15000],["1341",7110],["2322",3211],["2119",2420],["1381",337.74],["2141",170.5]],"economic_revenue_total_czk":14097718.9,"purpose_expenditure":[["2310",3525741],["3399",1886323.3],["2141",1647456.77],["2212",1377021.87],["6171",1237654.62],["3745",1174280.32],["6399",1070395],["2341",785940.41],["3722",701724.36],["6112",674926],["1032",652910.85],["3639",522864.69],["2321",379517.3],["5512",139277.85],["3319",130757],["1036",105169],["3631",76730.87],["3612",75641.53],["5311",69357],["3421",46252],["3326",44800],["6402",33678],["6320",27546],["6310",19613.2],["3412",19041.6],["3725",17904.37],["6114",17750],["2292",12495],["1070",10000],["3419",7082],["3314",3600],["3723",2206.9]],"purpose_expenditure_total_czk":16495658.81}},"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."}}}}