{"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:00832189","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00832189","name":"Obec Kámen","short_name":"Kámen","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":546453},"amounts":{"revenue_approved":5391000,"revenue_adjusted":5401060,"revenue_actual":5394997.04,"expense_approved":8996000,"expense_adjusted":5330660,"expense_actual":5086172.41,"tax_revenue":4837381.32,"nontax_revenue":253315.72,"capital_revenue":0,"transfer_revenue":304300,"current_expense":4408209.75,"capital_expense":677962.66,"budget_balance":308824.63,"cash_current":13621680.44,"cash_previous":13312855.81},"ratios":{"revenue_execution":0.99887745,"expense_execution":0.95413559,"balance_to_revenue":0.05724278,"cash_to_expense":2.67817906,"cash_yoy":0.02319747,"capital_expense_share":0.13329526,"transfer_revenue_share":0.05640411},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00832189/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00832189"},"seo":{"slug":"kamen-00832189","path":"/cz/municipalities/kamen-00832189/"},"population":{"value":250,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5391000,"expenditure_czk":8996000,"financing_czk":3605000,"balance_czk":-3605000},{"stage":"revised","revenue_czk":5401060,"expenditure_czk":5330660,"financing_czk":-70400,"balance_czk":70400},{"stage":"actual","revenue_czk":5394997.04,"expenditure_czk":5086172.41,"financing_czk":-308824.63,"balance_czk":308824.63}],"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":[["5169",3086000],["5171",2033000],["5023",814000],["6121",800000],["6122",700000],["5021",332000],["5154",260000],["5137",220000],["5139",112000],["5362",106000],["6119",80000],["5032",73500],["5194",58000],["5168",50000],["5151",42000],["5155",40000],["5364",36100],["5163",33000],["5321",28000],["5162",25000],["5903",20000],["5156",11000],["5166",10000],["5136",9000],["5175",7000],["5167",4000],["5329",3000],["5365",2000],["5161",900],["5038",500]],"economic_expenditure_total_czk":8996000,"economic_financing":[["8115",3605000]],"economic_financing_total_czk":3605000,"economic_revenue":[["1211",2200000],["1121",1200000],["1111",780000],["1511",330000],["1345",170000],["1113",160000],["2141",120000],["2132",114000],["4112",74900],["2111",71700],["1112",65000],["2324",35000],["1381",25000],["1386",18000],["1387",12000],["2131",7900],["1341",3500],["1361",3000],["2119",1000]],"economic_revenue_total_czk":5391000,"purpose_expenditure":[["1032",2580000],["3639",1342000],["3412",1020000],["6112",887500],["2212",870000],["6171",523400],["3613",420000],["3631",400000],["3722",180000],["3399",161000],["6399",100000],["3612",95000],["3723",70000],["2321",65000],["1036",60000],["3721",40000],["6402",36100],["6320",30000],["3632",25000],["5512",25000],["5213",20000],["3314",16000],["3745",16000],["1014",5000],["3725",5000],["6310",3000],["5599",1000]],"purpose_expenditure_total_czk":8996000},"revised":{"economic_expenditure":[["5171",1115000],["5139",911000],["5169",872800],["5023",814000],["6121",639000],["5021",352000],["5154",116500],["5032",73500],["5194",55000],["5137",53000],["5175",45000],["5168",42000],["5364",36100],["5212",30000],["5321",27000],["5162",24000],["5365",20160],["5903",20000],["6119",20000],["6341",20000],["5163",13000],["5909",8700],["5151",7000],["5136",4000],["5329",3500],["5019",2000],["5156",2000],["5161",1400],["5039",1000],["5173",1000],["5038",500],["5362",500]],"economic_expenditure_total_czk":5330660,"economic_financing":[["8115",-70400]],"economic_financing_total_czk":-70400,"economic_revenue":[["1211",2146000],["1121",1150000],["1111",782000],["1511",270000],["4222",200000],["1345",178574],["1113",152000],["2141",78400],["2132",77012],["1112",75000],["4112",71800],["2324",56600],["1386",42214],["2111",41300],["4111",32500],["1122",20160],["1387",16500],["1341",4800],["1334",2600],["2131",2000],["2119",1000],["1361",600]],"economic_revenue_total_czk":5401060,"purpose_expenditure":[["1032",1175500],["2212",1043000],["6112",887500],["3639",664500],["6171",381900],["3631",280000],["2321",197500],["3722",171000],["3399",117000],["3723",99000],["1036",60000],["6402",36100],["3721",36000],["6114",32500],["2141",30000],["5512",27000],["6399",20160],["5213",20000],["3314",16000],["3612",13700],["6320",10000],["1014",5000],["3745",3300],["6310",3000],["5599",1000]],"purpose_expenditure_total_czk":5330660},"actual":{"economic_expenditure":[["5171",1113248.41],["5139",905548.44],["5169",857884.8],["5023",813288],["6121",638596.61],["5021",339237],["5362",-159147],["5154",115075.15],["5032",73200],["5194",54530.63],["5137",52054.2],["5175",42418.44],["5168",41813.6],["5212",30000],["5321",27000],["5162",22398.41],["5364",22301],["5365",20160],["6341",20000],["6119",19366.05],["5163",11323.67],["5909",8644],["5151",5697],["5136",4000],["5329",3024],["5019",1960],["5156",1270],["5039",662],["5038",400],["5161",218]],"economic_expenditure_total_czk":5086172.41,"economic_financing":[["8117",11000000],["8118",-11000000],["8115",-256245.63],["8901",-52579]],"economic_financing_total_czk":-308824.63,"economic_revenue":[["1211",2145188.86],["1121",1149036.8],["1111",781496.63],["1511",269723.94],["4222",200000],["1345",178574],["1113",151834.86],["2141",78375],["2132",76990],["1112",74888.63],["4112",71800],["2324",55527.72],["1386",41859.42],["2111",40511],["4111",32500],["1122",20160],["1387",16406.66],["1341",4800],["1334",2501.1],["2131",1912],["1361",580],["1381",330.42]],"economic_revenue_total_czk":5394997.04,"purpose_expenditure":[["1032",1174580.14],["2212",1042139.11],["6112",886488],["3639",654807.31],["6171",371962.01],["3631",277105.13],["2321",196068.04],["3722",170375.84],["6399",-139087],["3399",116315.07],["3723",98016.1],["1036",57432],["3721",35903.99],["2141",30000],["5512",27000],["6402",22301],["6114",21175],["3314",16000],["3612",13370],["6320",9515.67],["3745",2897],["6310",1808]],"purpose_expenditure_total_czk":5086172.41}},"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."}}}}