{"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:00275531","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275531","name":"OBEC ZÁMĚL","short_name":"ZÁMĚL","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576921},"amounts":{"revenue_approved":13226000,"revenue_adjusted":15342650,"revenue_actual":19564948.34,"expense_approved":12672000,"expense_adjusted":14815300,"expense_actual":17180377.19,"tax_revenue":14518594.5,"nontax_revenue":1960611.16,"capital_revenue":16100,"transfer_revenue":3069642.68,"current_expense":12575871.13,"capital_expense":4604506.06,"budget_balance":2384571.15,"cash_current":6144179.81,"cash_previous":3638354.66},"ratios":{"revenue_execution":1.27520007,"expense_execution":1.15963748,"balance_to_revenue":0.12187976,"cash_to_expense":0.35762776,"cash_yoy":0.68872482,"capital_expense_share":0.2680096,"transfer_revenue_share":0.15689501},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275531/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275531"},"seo":{"slug":"zamel","path":"/cz/municipalities/zamel/"},"population":{"value":663,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13226000,"expenditure_czk":12672000,"financing_czk":-554000,"balance_czk":554000},{"stage":"revised","revenue_czk":15342650,"expenditure_czk":14815300,"financing_czk":-527350,"balance_czk":527350},{"stage":"actual","revenue_czk":19564948.34,"expenditure_czk":17180377.19,"financing_czk":-2384571.15,"balance_czk":2384571.15}],"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",2267700],["5169",1898000],["6121",1500000],["5154",985000],["5171",980000],["5023",920000],["5331",800000],["5031",794000],["5139",648000],["5163",382000],["5032",313000],["5156",241000],["5021",229000],["5137",167000],["5141",160000],["5168",78000],["5321",53300],["5499",40000],["5222",29000],["5901",29000],["5136",20000],["5329",20000],["6119",20000],["5175",14000],["5134",12000],["5162",12000],["5038",10000],["5151",10000],["5167",10000],["5492",10000],["5132",8000],["5194",5000],["5229",4000],["5161",2000],["5179",1000]],"economic_expenditure_total_czk":12672000,"economic_financing":[["8124",-554000]],"economic_financing_total_czk":-554000,"economic_revenue":[["1211",5000000],["1121",3000000],["1111",1746000],["2111",920500],["1511",726500],["1345",600000],["1113",400000],["2324",335000],["4112",155500],["1112",100000],["2132",71000],["1386",70000],["1387",30000],["2131",25000],["3111",15000],["1341",12000],["1342",5000],["1361",5000],["2321",5000],["2142",4000],["2141",500]],"economic_revenue_total_czk":13226000,"purpose_expenditure":[["6171",4314000],["3113",1800000],["2321",1500000],["6112",1200000],["3722",850000],["3429",600000],["3745",600000],["2212",500000],["3631",500000],["1032",200000],["6310",160000],["5512",150000],["2310",100000],["3399",50000],["4359",50000],["3421",40000],["5212",20000],["5522",20000],["3314",18000]],"purpose_expenditure_total_czk":12672000},"revised":{"economic_expenditure":[["6121",2565060],["5011",2507930],["5169",1934730],["5154",985000],["5171",980000],["5023",920000],["5331",870000],["5031",854470],["5139",659500],["5336",617630],["5163",382000],["5032",333680],["5021",249000],["5156",241000],["5137",167000],["5141",160000],["5168",78000],["5321",53300],["5499",40000],["5222",29000],["5901",29000],["5136",20000],["5329",20000],["6119",20000],["5175",14000],["5134",12000],["5162",12000],["5038",10000],["5151",10000],["5167",10000],["5492",10000],["5132",8000],["5194",5000],["5229",4000],["5161",2000],["5173",1000],["5179",1000]],"economic_expenditure_total_czk":14815300,"economic_financing":[["8124",-554000],["8115",26650]],"economic_financing_total_czk":-527350,"economic_revenue":[["1211",5000000],["1121",3000000],["1111",1746000],["4213",1065060],["4116",1014970],["2111",920500],["1511",726500],["1345",600000],["1113",400000],["2324",335000],["4112",155500],["1112",100000],["2132",71000],["1386",70000],["4111",36620],["1387",30000],["2131",25000],["3111",15000],["1341",12000],["1342",5000],["1361",5000],["2321",5000],["2142",4000],["2141",500]],"economic_revenue_total_czk":15342650,"purpose_expenditure":[["6171",4314000],["3113",3552690],["2321",1500000],["6112",1200000],["3745",958110],["3722",850000],["3429",600000],["2212",500000],["3631",500000],["1032",200000],["6310",160000],["5512",150000],["2310",100000],["3399",50000],["4359",50000],["3421",40000],["6114",32500],["5212",20000],["5522",20000],["3314",18000]],"purpose_expenditure_total_czk":14815300},"actual":{"economic_expenditure":[["6121",2982121.86],["5011",2820439],["5169",2191413.52],["5023",961714],["6122",940930.2],["5031",905483],["5154",885001],["5171",883648.52],["5331",870000],["6123",674454],["5336",617625.4],["5139",436903.69],["5032",343030],["5365",267750],["5021",194573],["5156",166468.01],["5163",165852.2],["5141",150159.67],["5137",143800.52],["5499",130544],["5179",102904],["5168",85714.79],["5222",45708],["5123",29114],["5167",26639.7],["5175",23288],["5329",19670],["5151",14760],["5134",13797.44],["5162",12799.49],["5038",11651],["5492",9000],["6130",7000],["5136",6873],["5362",6800],["5122",6150],["5173",5787],["5164",5700],["5132",5332],["5229",4410.72],["5321",3039.46],["5161",2189],["5133",138]],"economic_expenditure_total_czk":17180377.19,"economic_financing":[["8115",-2505825.15],["8123",674454],["8124",-553200]],"economic_financing_total_czk":-2384571.15,"economic_revenue":[["1211",6305932.81],["1121",3376140.85],["1111",2320157.61],["4213",1065065.88],["4116",1015006.4],["2111",796707],["4222",743451],["1511",698505.13],["1345",628508],["2324",461867.3],["1113",446259.95],["2329",418572.78],["1122",267750],["1112",220067.5],["4112",155500],["2321",146219],["1386",123006.34],["2132",75184.06],["1387",48208.5],["1334",44030.92],["4111",36619.4],["2322",34104],["4121",32000],["4122",22000],["2131",20412],["1341",12900],["3121",10000],["1335",9539.61],["1361",9510],["1342",7096],["3111",6100],["2142",3757],["2112",2690],["2141",1098.02],["1381",981.28]],"economic_revenue_total_czk":19564948.34,"purpose_expenditure":[["6171",4057729.84],["3113",3301593.45],["2321",1990788.99],["6112",1282751.67],["3429",1242802.64],["3722",971518.79],["3745",868316.77],["2219",781243.65],["1032",714583.4],["2212",705564.27],["6399",267750],["3631",230699.96],["6310",157005.87],["3421",135602.84],["5512",132652.16],["3723",88844.25],["3399",67667],["2310",43949.06],["5522",36300],["6114",34978],["3639",27510.93],["1014",15125],["3721",11253],["4339",6538],["4359",3039.46],["3341",2444.19],["3314",1691],["3349",433]],"purpose_expenditure_total_czk":17180377.19}},"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."}}}}