{"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:00275492","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275492","name":"Město Vamberk","short_name":"Vamberk","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576883},"amounts":{"revenue_approved":129179952,"revenue_adjusted":143249956.16,"revenue_actual":154406400.39,"expense_approved":143750122,"expense_adjusted":168151276.16,"expense_actual":139799003.85,"tax_revenue":116086779.35,"nontax_revenue":16802536.05,"capital_revenue":7818120,"transfer_revenue":13698964.99,"current_expense":103547301.05,"capital_expense":36251702.8,"budget_balance":14607396.54,"cash_current":53648731.36,"cash_previous":41363624.82},"ratios":{"revenue_execution":1.07788096,"expense_execution":0.8313883,"balance_to_revenue":0.09460357,"cash_to_expense":0.38375618,"cash_yoy":0.29700266,"capital_expense_share":0.25931303,"transfer_revenue_share":0.08872019},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275492/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275492"},"seo":{"slug":"vamberk","path":"/cz/municipalities/vamberk/"},"population":{"value":4559,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":129179952,"expenditure_czk":143750122,"financing_czk":14570170,"balance_czk":-14570170},{"stage":"revised","revenue_czk":143249956.16,"expenditure_czk":168151276.16,"financing_czk":24901320,"balance_czk":-24901320},{"stage":"actual","revenue_czk":154406400.39,"expenditure_czk":139799003.85,"financing_czk":-14607396.54,"balance_czk":14607396.54}],"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",36637952],["5011",28235000],["5169",18637770],["5331",12266000],["5031",6346000],["5152",3662000],["5171",3546750],["5154",3150000],["5141",2850000],["5032",2770400],["5213",2500000],["5023",2145000],["5362",2000000],["5901",2000000],["5499",1850000],["5222",1653000],["5041",1400000],["5021",1331000],["6901",1300000],["5139",1215750],["6122",914000],["5168",717000],["5163",703000],["5137",692000],["5136",615200],["5151",609000],["5156",544000],["5166",452000],["5162",440000],["5132",419000],["5167",340000],["5164",226000],["5138",210000],["5194",183000],["5038",170000],["5364",150000],["5175",121000],["5172",120000],["5019",116000],["5179",110000],["6127",100000],["5221",96000],["5173",64000],["6130",50000],["5131",22000],["5161",21800],["5133",17000],["5321",16500],["5903",10000],["5134",5000]],"economic_expenditure_total_czk":143750122,"economic_financing":[["8115",18888170],["8124",-4318000]],"economic_financing_total_czk":14570170,"economic_revenue":[["1211",46620000],["1121",23680000],["1111",18240000],["1511",12820000],["2132",6666000],["2111",5721000],["1345",4308000],["4112",3551200],["1113",3330000],["1112",1330000],["4216",948752],["1386",400000],["1361",300000],["1381",200000],["1387",200000],["2141",200000],["3111",200000],["1341",150000],["2139",60000],["2322",50000],["2460",50000],["2212",45000],["2321",30000],["1334",20000],["2310",20000],["2324",19000],["1342",15000],["1343",5000],["1335",1000]],"economic_revenue_total_czk":129179952,"purpose_expenditure":[["6171",24406500],["2212",19552450],["3412",10863270],["3722",8270000],["3392",7288000],["3639",6804900],["4351",6446000],["3745",6395000],["3111",5810000],["3113",5257500],["3631",3919450],["3314",3788000],["3421",3254752],["5311",3042100],["3141",3010000],["6310",3000000],["6112",2800000],["3612",2677000],["2292",2500000],["3613",2329000],["2219",2243300],["5512",2162000],["6399",2000000],["3635",1547000],["2310",1331000],["2321",671000],["3632",650500],["3349",600000],["4379",261000],["6320",250000],["3399",150000],["6402",150000],["3721",100000],["3319",80400],["3725",70000],["2331",60000],["5213",10000]],"purpose_expenditure_total_czk":143750122},"revised":{"economic_expenditure":[["6121",40573034.26],["5011",31197380],["5169",18081770],["5331",11616000],["6901",6796917.74],["5031",6596000],["5171",3681250],["5152",3662000],["6130",3550000],["5154",3350000],["5365",3008040],["5362",3000000],["5032",2870400],["5141",2850000],["5213",2500000],["6123",2200000],["5023",2145000],["5222",1897150],["5499",1850000],["5336",1764584.16],["5021",1736000],["5041",1400000],["5901",1370500],["5139",1315750],["6122",1024000],["5163",764000],["5168",717000],["5137",692000],["5136",615200],["5151",609000],["5156",544000],["5166",452000],["5162",440000],["5132",419000],["5167",340000],["6119",250000],["5164",226000],["5138",210000],["6422",200000],["6322",195000],["5194",183000],["5038",170000],["5364",150000],["5321",136500],["5175",121000],["5172",120000],["5019",116000],["5179",110000],["6127",100000],["5221",96000],["5173",64000],["5131",22000],["5161",21800],["5133",17000],["5903",10000],["5134",5000]],"economic_expenditure_total_czk":168151276.16,"economic_financing":[["8115",35067395.64],["8125",-5848075.64],["8124",-4318000]],"economic_financing_total_czk":24901320,"economic_revenue":[["1211",46620000],["1121",23680000],["1111",18240000],["1511",12820000],["2132",6666000],["3111",6250000],["2111",5721000],["4122",4891964.16],["1345",4308000],["4112",3551200],["1113",3330000],["1122",3008040],["1112",1330000],["4216",948752],["1386",400000],["1361",300000],["1381",200000],["1387",200000],["2141",200000],["1341",150000],["2321",150000],["2139",60000],["2322",50000],["2460",50000],["2212",45000],["1334",20000],["2310",20000],["2324",19000],["1342",15000],["1343",5000],["1335",1000]],"economic_revenue_total_czk":143249956.16,"purpose_expenditure":[["6171",30033067.74],["2212",16852450],["3639",15035900],["3412",10715270],["4351",9373380],["3722",8380000],["3392",7488000],["3113",7161688.41],["6399",6008040],["2219",4943300],["3745",4779000],["3421",4426834.26],["3111",4040395.75],["3314",3988000],["3631",3919450],["3613",3529000],["5311",3042100],["3141",3010000],["6310",3000000],["6112",2800000],["3612",2687000],["2310",2676000],["2292",2500000],["5512",2383000],["3635",1797000],["2321",671000],["3632",650500],["3349",600000],["6114",300000],["6320",300000],["4379",261000],["3721",200000],["3399",150000],["6402",150000],["3725",140000],["3319",80400],["2331",60000],["5213",10000],["3634",5000],["3326",4500]],"purpose_expenditure_total_czk":168151276.16},"actual":{"economic_expenditure":[["5011",28520943],["6121",28328292.8],["5169",14682446.2],["5331",11616000],["5031",7261648],["6130",3534885],["5152",3077200],["5365",3008040],["5362",2985561],["5032",2725239],["5171",2682190.15],["5154",2397150.97],["5041",2372762.25],["6123",2297485],["5139",2006043.19],["5021",1889852],["5213",1803407.2],["5141",1771663.3],["5336",1764584.16],["5023",1704512],["5222",1531796.13],["5137",1411997.72],["5499",1378621],["6122",1363238.5],["5163",830579.52],["5168",745744.93],["5156",601204.86],["5136",590979.01],["5151",519070.42],["5162",501880.98],["5166",479431],["5164",468336.49],["5167",366911.54],["6119",283926.5],["5132",239866.93],["6422",200000],["6322",195000],["5024",178521],["5223",178000],["5194",153148.79],["5175",151670.3],["5660",150000],["5179",118032.12],["5038",115903],["5161",113808],["5364",109885.35],["5492",54000],["5329",42860],["5173",41088],["5221",41000],["6142",39800],["5172",31716.54],["5363",31000],["5199",22280],["5321",16500],["5123",14370],["5339",10925],["5192",10248],["5019",9369],["6111",9075],["5122",7000],["5212",5000],["5039",3166],["5176",2147]],"economic_expenditure_total_czk":139799003.85,"economic_financing":[["8115",-6437030.9],["8125",-5848075.64],["8124",-4318000],["8901",1995710]],"economic_financing_total_czk":-14607396.54,"economic_revenue":[["1211",44878945.67],["1121",23996972.7],["1111",17242053.38],["1511",15678030.43],["2132",6888776.63],["3111",6156250],["2111",5916368.21],["1345",4106779.15],["4112",3551200],["4216",3481837.4],["1113",3174613.57],["4122",3127380],["1122",3008040],["2324",2962658.98],["4116",2241608.16],["1112",1564742.35],["3112",1495000],["4222",992000],["1386",874131.88],["1361",661080],["2141",384917.04],["1387",342694.63],["4111",215000],["1335",204200.58],["2460",172022.4],["1341",150223],["3113",126870],["1334",114580.89],["2139",107580],["2321",102000],["4121",89939.43],["2322",82680],["2131",66992],["2212",62540.83],["3121",40000],["1343",30636],["1342",25515],["2119",19232.95],["2149",17640],["1349",15104.45],["1356",10910.55],["2310",9000],["2328",8417],["1381",7183.91],["2112",1650],["1382",341.21],["2229",60],["2329",0.01]],"economic_revenue_total_czk":154406400.39,"purpose_expenditure":[["6171",22472456.95],["3639",15029981.19],["2212",11343419.31],["3412",10270758.31],["3722",7683744.45],["4351",7606579.66],["3392",7160854.05],["3113",6229977.34],["6399",5957711],["2219",4920736.51],["3421",4004621.71],["3314",3776914.3],["3111",3658577.75],["3745",3314183.9],["3613",2984531.26],["5311",2891932.02],["6112",2757718],["2310",2675245.37],["3141",2358594.04],["3631",2267196.56],["5512",2123636.34],["3612",2079179.49],["6310",1906415.82],["2292",1803407.2],["3349",563421.32],["3635",392121.48],["3632",332023.82],["6320",276299],["6114",194520.75],["3721",183581.2],["2321",116767.59],["3399",115903.79],["6402",109885.35],["3725",93160],["4379",93035.42],["2331",24151.6],["3319",16800],["3326",4500],["3634",4460]],"purpose_expenditure_total_czk":139799003.85}},"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."}}}}