{"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:00831387","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00831387","name":"Obec Srbská Kamenice","short_name":"Srbská Kamenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":546348},"amounts":{"revenue_approved":7990000,"revenue_adjusted":14621100,"revenue_actual":14616689.37,"expense_approved":7590000,"expense_adjusted":16858700,"expense_actual":16809043.55,"tax_revenue":7828963.08,"nontax_revenue":2176492,"capital_revenue":0,"transfer_revenue":4611234.29,"current_expense":11623978.75,"capital_expense":5185064.8,"budget_balance":-2192354.18,"cash_current":3426966.58,"cash_previous":5669320.76},"ratios":{"revenue_execution":0.99969834,"expense_execution":0.99705455,"balance_to_revenue":-0.14998979,"cash_to_expense":0.20387636,"cash_yoy":-0.39552431,"capital_expense_share":0.30846876,"transfer_revenue_share":0.31547734},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00831387/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00831387"},"seo":{"slug":"srbska-kamenice","path":"/cz/municipalities/srbska-kamenice/"},"population":{"value":275,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7990000,"expenditure_czk":7590000,"financing_czk":-400000,"balance_czk":400000},{"stage":"revised","revenue_czk":14621100,"expenditure_czk":16858700,"financing_czk":2237600,"balance_czk":-2237600},{"stage":"actual","revenue_czk":14616689.37,"expenditure_czk":16809043.55,"financing_czk":2192354.18,"balance_czk":-2192354.18}],"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",1660000],["5169",1020400],["5023",710000],["5154",634000],["5031",543000],["5162",543000],["5138",453000],["5171",272000],["5139",264000],["5021",261000],["5032",216000],["5331",150000],["5137",115000],["6121",100000],["5156",88000],["5163",87000],["5194",54000],["5321",48000],["5364",41600],["5903",40000],["5499",35000],["5179",34000],["5175",33000],["5168",30000],["5167",23000],["6130",20000],["5222",14000],["5492",12000],["5166",10000],["5365",9000],["5172",8500],["5038",8000],["5132",7000],["5134",6000],["5041",5000],["5133",5000],["5136",5000],["5189",5000],["5362",5000],["5213",4000],["5131",3000],["5151",2000],["5161",2000],["5192",2000],["5329",2000],["5164",500]],"economic_expenditure_total_czk":7590000,"economic_financing":[["8115",-400000]],"economic_financing_total_czk":-400000,"economic_revenue":[["1211",2700000],["1121",1400000],["1111",900000],["2111",621200],["2112",523000],["2329",518500],["1511",430000],["1345",250000],["1113",180000],["2324",97540],["1342",80000],["4112",71800],["1112",60000],["2131",32500],["2132",32460],["2141",30000],["1386",25000],["1381",15000],["1387",15000],["1341",4000],["1361",3000],["2119",1000]],"economic_revenue_total_czk":7990000,"purpose_expenditure":[["6171",1132900],["3745",1016000],["2143",985000],["6112",927000],["3900",553000],["2141",442000],["3639",394500],["2411",333000],["3722",315000],["3631",270000],["3723",219000],["3111",194000],["3399",133000],["2212",85000],["6320",58000],["3412",56000],["3721",55000],["2310",50000],["5213",45000],["5512",45000],["6402",41600],["1039",30000],["3429",30000],["3419",25000],["3742",25000],["3313",18000],["3314",17000],["3421",16000],["1032",15000],["3319",14000],["2321",12000],["6409",12000],["3632",8000],["1014",5000],["2144",5000],["4379",4000],["6310",4000]],"purpose_expenditure_total_czk":7590000},"revised":{"economic_expenditure":[["6121",3251000],["5171",2585000],["5011",1982350],["6123",1771320],["5169",1758050],["5023",861600],["5031",657800],["5162",563600],["5365",464620],["5138",457100],["5154",400700],["5336",271700],["5032",256000],["5021",255800],["5137",177300],["6122",163200],["5331",150000],["5139",128100],["5156",94600],["5168",76350],["5194",73500],["5163",73200],["5192",43800],["5175",43100],["5364",41600],["5903",40000],["5499",39800],["5179",33750],["5492",27000],["5321",25300],["5166",19200],["5167",17700],["5134",13700],["5038",7700],["5222",7600],["5172",6100],["5041",4500],["5213",4200],["5136",4000],["5131",2600],["5161",1700],["5151",1160],["5132",1100],["5164",200]],"economic_expenditure_total_czk":16858700,"economic_financing":[["8115",2237600]],"economic_financing_total_czk":2237600,"economic_revenue":[["1211",3118000],["4213",2264500],["4113",1911700],["1121",1672000],["1111",1141000],["2111",820720],["1511",606100],["2112",597700],["2329",538500],["1122",454020],["4116",331800],["1345",249000],["1113",221000],["1342",169000],["1112",109000],["2324",89700],["4112",71800],["1386",60900],["2322",41700],["2132",40460],["4111",32500],["2131",30900],["1387",23900],["2141",15000],["1341",4000],["1361",2700],["2321",2000],["2212",1000],["1381",500]],"economic_revenue_total_czk":14621100,"purpose_expenditure":[["3639",7042320],["3745",1441700],["6171",1236700],["2219",1214200],["6112",1120450],["2143",1007950],["3900",580000],["6399",454020],["3111",442000],["2411",324100],["2141",307460],["3399",294300],["3722",285200],["3631",281000],["3723",228300],["1039",89800],["3744",74000],["2212",65250],["3721",51500],["6320",51000],["6402",41600],["5213",40000],["3429",28700],["5512",25300],["2321",17450],["3412",16800],["3314",16300],["1032",13600],["6409",13500],["3319",12000],["6114",11200],["3419",8200],["3313",7800],["3725",5000],["2310",4300],["4379",4000],["6310",1200],["3632",500]],"purpose_expenditure_total_czk":16858700},"actual":{"economic_expenditure":[["6121",3250649.9],["5171",2584218.3],["5011",1982071],["6123",1771258.5],["5169",1756150.94],["5023",861600],["5031",657175],["5162",563317.08],["5365",464620],["5138",457025.72],["5154",400205.42],["5336",271650.6],["5032",255744],["5021",255272],["5137",177108],["6122",163156.4],["5331",150000],["5139",127121.11],["5156",94421.4],["5168",76305],["5194",73387.83],["5163",73058.6],["5192",43788],["5175",42931],["5364",41484.38],["5499",39600],["5179",33639],["5492",27000],["5321",25288],["5166",19174.5],["5167",17600.87],["5134",13607],["5038",7677],["5222",6556],["5172",6050],["5041",4401],["5213",4200],["5136",3957],["5131",2546],["5161",1666],["5151",1153],["5132",1039],["5164",169]],"economic_expenditure_total_czk":16809043.55,"economic_financing":[["8115",2242354.18],["8117",2000000],["8118",-2000000],["8901",-50000]],"economic_financing_total_czk":2192354.18,"economic_revenue":[["1211",3117714.41],["4213",2264463.26],["4113",1910820.43],["1121",1671451.69],["1111",1140941.39],["2111",819865.6],["1511",606000.68],["2112",597606],["2329",538453.9],["1122",454020],["4116",331650.6],["1345",248692],["1113",220737.09],["1342",168615],["1112",108910.67],["2324",89626.5],["4112",71800],["1386",60885.45],["2322",41689],["2132",40410],["4111",32500],["2131",30841],["1387",23864.2],["2141",15000],["1341",4000],["1361",2660],["2321",2000],["2212",1000],["1381",470.5]],"economic_revenue_total_czk":14616689.37,"purpose_expenditure":[["3639",7040679.32],["3745",1440687.37],["6171",1235581.18],["2219",1213673.2],["6112",1120270.1],["2143",1007644.1],["3900",579672],["6399",454020],["3111",441852.69],["2411",323687.04],["2141",307006.75],["3399",293938.66],["3722",285106.94],["3631",280714.5],["3723",228174.41],["1039",89710],["3744",73805],["2212",65065],["3721",51441.87],["6320",50986],["6402",41484.38],["3429",28645],["5512",25288],["2321",17404.8],["3412",16543.61],["3314",16300],["1032",13530],["6409",13419.9],["3319",12000],["6114",11033],["3419",8118],["3313",7723.13],["3725",5000],["2310",4235],["4379",3000],["6310",1195.6],["3632",407]],"purpose_expenditure_total_czk":16809043.55}},"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."}}}}