{"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:00279846","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279846","name":"Město Žamberk","short_name":"Žamberk","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":581259},"amounts":{"revenue_approved":232396900,"revenue_adjusted":257855179.9,"revenue_actual":257883760.8,"expense_approved":272812900,"expense_adjusted":298271179.9,"expense_actual":240468731.9,"tax_revenue":157409195.35,"nontax_revenue":28056104.73,"capital_revenue":16567225,"transfer_revenue":55851235.72,"current_expense":201279970.86,"capital_expense":39188761.04,"budget_balance":17415028.9,"cash_current":87328670.2,"cash_previous":73120994.18},"ratios":{"revenue_execution":1.00011084,"expense_execution":0.8062084,"balance_to_revenue":0.06753054,"cash_to_expense":0.36316019,"cash_yoy":0.19430365,"capital_expense_share":0.16296822,"transfer_revenue_share":0.21657523},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279846/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279846"},"seo":{"slug":"zamberk","path":"/cz/municipalities/zamberk/"},"population":{"value":5765,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":232396900,"expenditure_czk":272812900,"financing_czk":40416000,"balance_czk":-40416000},{"stage":"revised","revenue_czk":257855179.9,"expenditure_czk":298271179.9,"financing_czk":40416000,"balance_czk":-40416000},{"stage":"actual","revenue_czk":257883760.8,"expenditure_czk":240468731.9,"financing_czk":-17415028.9,"balance_czk":17415028.9}],"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",62500000],["5011",50311000],["5331",42700000],["5169",35820000],["5031",13029000],["5901",11499900],["5171",8050000],["5365",5000000],["5032",4803000],["5154",4495000],["5499",4274000],["6122",3810000],["5023",2706000],["5168",1924000],["5021",1826000],["5139",1550000],["5163",1463000],["5137",1284000],["5167",1283000],["5141",1140000],["5362",1046000],["5161",1005000],["6125",915000],["5152",914000],["5151",871000],["5136",727000],["5492",577000],["5329",557000],["5166",520000],["5164",510000],["6130",500000],["6119",490000],["5194",438000],["5162",373000],["5364",362000],["6322",350000],["6349",336000],["5173",290000],["5175",250000],["5179",236000],["6351",230000],["5038",215000],["5156",214000],["5903",200000],["5323",195000],["5138",170000],["5132",161000],["5134",138000],["6202",100000],["5153",80000],["5172",75000],["5192",69000],["5511",65000],["6111",60000],["5811",50000],["5029",25000],["5019",17000],["5039",5000],["5133",5000],["5041",4000]],"economic_expenditure_total_czk":272812900,"economic_financing":[["8115",38121000],["8117",15000000],["8124",-7008000],["8901",-5697000]],"economic_financing_total_czk":40416000,"economic_revenue":[["1211",61894000],["1121",31522000],["1111",24837000],["4112",24773900],["1511",15840000],["4116",12146000],["3111",12000000],["2111",5264000],["1122",5000000],["1361",5000000],["4216",4750000],["2132",4632000],["1345",4432000],["1113",3987000],["2212",3830000],["2324",2425000],["1112",1891000],["1387",1530000],["2131",1518000],["2329",1290000],["1386",950000],["2141",750000],["1334",700000],["1353",450000],["2112",200000],["1342",180000],["4111",180000],["1341",100000],["1343",100000],["2119",100000],["4121",90000],["2328",20000],["2133",15000]],"economic_revenue_total_czk":232396900,"purpose_expenditure":[["6171",75508000],["2219",28093000],["3412",24007000],["3639",20600000],["3233",13130000],["4339",9109000],["3113",8834000],["3722",7932000],["4357",6753000],["3313",6210000],["3612",6000000],["3111",5946000],["3745",4947000],["6399",4540000],["3315",4394000],["5311",4360000],["6112",3733000],["3314",3660000],["2212",3130000],["3429",2908000],["3631",2881000],["6409",2677900],["3419",2000000],["3231",1758000],["5512",1601000],["2143",1506000],["4399",1500000],["6310",1420000],["3141",1342000],["2144",1332000],["3725",1197000],["4349",1120000],["3633",985000],["6320",910000],["3399",742000],["1032",700000],["3349",647000],["3329",600000],["1031",598000],["3632",580000],["3291",495000],["3635",394000],["6402",362000],["5212",315000],["2292",195000],["3721",190000],["6114",180000],["3727",138000],["3322",100000],["3513",100000],["3636",100000],["3729",100000],["4329",100000],["1014",65000],["3733",63000],["4341",20000],["3723",5000]],"purpose_expenditure_total_czk":272812900},"revised":{"economic_expenditure":[["6121",64560998],["5011",50287200],["5331",39956669.45],["5169",39208328],["5031",13002900],["5336",11533878.44],["5901",7901590.85],["5171",6636000],["6122",6425000],["5032",4791200],["5222",4304989],["5499",4267000],["5154",3926000],["5365",3592000],["5023",2706000],["5168",2304000],["6351",2259000],["5137",2065351],["5139",1945043],["5167",1869881.28],["5021",1703400],["5364",1574666],["5362",1471609.78],["5163",1450000],["5223",1260000],["5152",1223000],["5141",1140000],["5164",1119398],["5161",1040200],["6125",886000],["6119",840000],["5151",828000],["6321",795000],["5136",727000],["5493",615812],["5492",592000],["6322",564000],["5329",556965],["6349",521093],["6130",500000],["6111",439000],["5173",425000],["5194",406000],["5339",356407],["5162",356000],["5213",347944.9],["5175",245200],["5179",236000],["5156",229000],["5038",214300],["5132",213800],["5153",211000],["5903",200000],["5323",195000],["5166",180000],["5138",170000],["5134",169000],["5367",154355.2],["6356",127000],["5172",91000],["5123",82000],["5192",71000],["5511",65000],["5811",60000],["5019",33700],["5221",13000],["5039",8300],["5133",8000],["5363",7000],["5041",4000],["5142",2000]],"economic_expenditure_total_czk":298271179.9,"economic_financing":[["8115",38121000],["8117",15000000],["8124",-7008000],["8901",-5697000]],"economic_financing_total_czk":40416000,"economic_revenue":[["1211",61894000],["1121",31522000],["1111",24837000],["4112",24773900],["4116",19035069.38],["3112",16400000],["1511",15840000],["4122",7632116],["2212",6940000],["2111",5453000],["1361",5100000],["2132",4582000],["4216",4531252.34],["1345",4432000],["1113",3987000],["1122",3589000],["2324",2773000],["1112",1891000],["1387",1530000],["2131",1518000],["2229",1264661],["2226",1252283.18],["4222",1203998],["2122",1133000],["1386",950000],["2141",750000],["1334",700000],["1353",450000],["2142",425000],["2112",200000],["3111",200000],["4111",182500],["1342",180000],["1385",124000],["2322",109000],["1341",100000],["1343",100000],["2119",100000],["4121",89400],["2329",33000],["2328",20000],["2133",15000],["1381",10000],["1335",1000],["1382",1000],["2310",1000]],"economic_revenue_total_czk":257855179.9,"purpose_expenditure":[["6171",76037277.28],["2219",37217998],["3412",24734906],["3113",14669492.89],["3233",13972657.59],["3639",12581730],["4357",12077281],["4339",9200000],["3722",7682000],["3313",7120000],["6409",6051198.85],["3745",5389000],["3231",5355218.41],["5311",4954000],["3111",4865389],["3315",4778000],["3631",3929000],["3314",3760000],["6112",3733000],["3612",3562270],["6399",3483609.78],["2212",3087000],["5512",2364800],["3141",2260890],["3419",1955000],["2143",1758272],["6402",1729021.2],["3421",1666989],["4349",1648604],["3322",1506000],["6310",1420000],["2144",1412000],["3429",1366188],["1032",1250000],["3725",1201000],["3633",1085000],["6320",910000],["3399",742000],["3349",647000],["3632",640000],["3329",568812],["3291",495000],["3635",394000],["1031",348000],["1014",337344.9],["5212",315000],["3543",293000],["3523",201598],["2292",195000],["3721",190000],["6114",182500],["2299",161000],["3636",123000],["3729",100000],["3727",90000],["4379",84000],["4372",80000],["4359",70000],["3733",63000],["3519",45000],["3121",24000],["4351",22128],["4399",21004],["4341",20000],["3524",15000],["3129",13000],["3549",6000],["3723",5000],["4352",5000]],"purpose_expenditure_total_czk":298271179.9},"actual":{"economic_expenditure":[["5011",50170187],["5331",39956669.45],["5169",33323137.87],["6121",26738817.37],["5031",12903592],["5336",11533878.44],["6122",6072524.15],["5171",5977085.6],["5032",4751550],["5222",4304989],["5154",3684163.14],["5365",3589810],["5499",3538378.92],["5023",2705484],["6351",2259000],["5168",2156249.5],["5137",1908164.56],["5167",1768017.27],["5139",1671355.69],["5362",1459435.78],["5364",1457778.48],["5223",1260000],["5163",1061152.69],["5152",1055643.83],["5021",1051461],["5141",1037319.28],["5161",1021475.22],["5164",991493.13],["6125",885509.52],["6321",795000],["5151",746743.52],["5136",682977],["5493",615812],["5492",575950],["6322",564000],["5329",556965],["6349",521093],["6130",482030],["5173",393002],["6111",378125],["6119",365662],["5339",356407],["5213",347944.9],["5162",344574.56],["5179",218158.29],["5153",210756.64],["5038",209766],["5194",204799.19],["5323",184744],["5175",160638],["5156",155754],["5367",154355.2],["5138",151379.68],["5134",131183.61],["6356",127000],["5132",126637.06],["5166",84519],["5123",78166],["5172",70444.25],["5511",62037.5],["5192",28883.81],["5811",27620],["5019",26362.38],["5221",13000],["5039",7824.4],["5363",7000],["5041",3013.51],["5133",2756],["5142",1324.51]],"economic_expenditure_total_czk":240468731.9,"economic_financing":[["8115",-11490833.53],["8124",-7008000],["8901",1083804.63]],"economic_financing_total_czk":-17415028.9,"economic_revenue":[["1211",60410351.92],["1121",32308422.17],["4112",24773900],["1111",24373044],["4116",17438069.38],["3112",16400000],["1511",16047321.69],["2212",8498739.04],["4122",7632116],["1361",5422267],["2111",5124239.19],["2132",5001368.82],["4216",4531252.34],["1345",4378223.52],["1113",4273566.92],["1122",3588960],["2324",2912382.28],["1112",2106578.15],["1387",1625175.45],["2131",1443436],["2229",1264661],["2226",1252023.18],["4222",1203998],["1386",1176571.5],["2122",1133000],["1334",735603.88],["1353",472800],["2141",450786.12],["2142",425000],["2119",218251.1],["4111",182500],["1342",172540],["2112",167686],["3111",167225],["2322",128601],["1385",123772.49],["1341",97789.58],["4121",89400],["1343",86183],["2329",32481],["1381",9626.29],["2133",3250],["1382",366.59],["2310",200],["1335",31.2]],"economic_revenue_total_czk":257883760.8,"purpose_expenditure":[["6171",71578036.28],["3412",23768254.99],["2219",20662417.24],["3113",14644040.44],["4357",12077281],["3722",7625556.5],["3313",7114129],["4339",6915226.23],["3639",6840302.92],["3745",4881269.96],["3111",4847108.05],["5311",4587141.37],["3315",4560780.98],["3631",3793421.87],["3314",3757028],["6112",3630604],["6399",3366575.78],["2212",2822850.59],["3612",2439490],["3233",2279657.59],["3141",2255418.4],["5512",2162953.43],["3419",1955000],["3231",1656718.41],["3421",1641772.88],["6402",1612133.68],["2143",1526205.54],["4349",1473234],["3322",1415883],["3429",1321823.32],["6310",1302777.97],["3633",1073327.98],["2144",1050151.41],["1032",997213.48],["3725",900321],["3399",696752.34],["3349",624510.5],["3329",568812],["6320",568475],["3632",542194.54],["3291",364521.2],["1031",306366.86],["3543",293000],["1014",292891.9],["3523",201598],["3635",193600],["2292",184744],["6114",181054.6],["2299",157399],["3721",146376.91],["3636",122917.5],["4379",84000],["5212",83988.93],["4372",80000],["4359",70000],["3519",45000],["3121",24000],["4351",22128],["3524",15000],["3733",14520],["3727",13446.7],["3129",13000],["3729",11014.63],["3549",6000],["4352",5000],["4399",312]],"purpose_expenditure_total_czk":240468731.9}},"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."}}}}