{"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:00269689","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00269689","name":"OBEC ŠAPLAVA","short_name":"ŠAPLAVA","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":571016},"amounts":{"revenue_approved":3108800,"revenue_adjusted":3141300,"revenue_actual":2842746.63,"expense_approved":3108800,"expense_adjusted":3141300,"expense_actual":1478282.36,"tax_revenue":2478484.24,"nontax_revenue":259962.39,"capital_revenue":0,"transfer_revenue":104300,"current_expense":1478282.36,"capital_expense":0,"budget_balance":1364464.27,"cash_current":7606520.3,"cash_previous":6242056.03},"ratios":{"revenue_execution":0.90495866,"expense_execution":0.47059573,"balance_to_revenue":0.47998096,"cash_to_expense":5.14551246,"cash_yoy":0.21859212,"capital_expense_share":0,"transfer_revenue_share":0.03668987},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00269689/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00269689"},"seo":{"slug":"saplava","path":"/cz/municipalities/saplava/"},"population":{"value":110,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3108800,"expenditure_czk":3108800,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3141300,"expenditure_czk":3141300,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":2842746.63,"expenditure_czk":1478282.36,"financing_czk":-1364464.27,"balance_czk":1364464.27}],"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",851289],["5171",740000],["5023",300000],["5137",175000],["5021",150000],["5321",105000],["5139",99000],["5154",90000],["6122",80000],["6121",54000],["5365",53000],["5153",50000],["5168",50000],["5364",30011],["5156",30000],["5163",27000],["5032",25000],["5175",23000],["5221",23000],["5151",20000],["5192",15000],["5222",15000],["5339",15000],["5194",12000],["5166",10000],["5229",10000],["5329",10000],["5499",10000],["5162",8000],["5173",6000],["5136",5000],["5167",5000],["5172",5000],["6130",3000],["5161",2000],["5903",2000],["5362",500]],"economic_expenditure_total_czk":3108800,"economic_revenue":[["1211",1166800],["1121",550000],["1111",404600],["1511",300100],["2131",110000],["1113",90000],["2141",90000],["4112",71800],["1345",70000],["1122",50000],["2111",41000],["2132",30100],["2324",30100],["1112",30000],["1381",20000],["1386",20000],["1387",20000],["2321",5000],["1341",4000],["3111",3000],["2142",1300],["1361",1000]],"economic_revenue_total_czk":3108800,"purpose_expenditure":[["6171",572000],["3745",400000],["6112",340000],["3639",213789],["3722",190000],["3636",170000],["3326",150000],["3399",125000],["2219",110000],["3631",110000],["2321",100000],["2212",70000],["3412",60000],["3612",51000],["5269",50000],["5272",50000],["6399",50000],["3726",35000],["5512",35000],["4351",33000],["6402",30011],["2310",20000],["2341",20000],["3341",20000],["3699",20000],["6320",20000],["3723",15000],["4350",15000],["2221",10000],["2223",10000],["6310",7000],["5213",5000],["3111",2000]],"purpose_expenditure_total_czk":3108800,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",901289],["5171",740000],["5023",300000],["5137",175000],["5321",110000],["5021",102509],["5139",99000],["5154",91371],["6122",80000],["6121",54000],["5365",53000],["5153",50925],["5168",50000],["5364",46116],["5175",34184],["5156",30000],["5163",27000],["5032",25000],["5221",23000],["5151",20000],["5192",15000],["5339",15000],["5194",12000],["5166",10000],["5222",10000],["5229",10000],["5329",10000],["5499",10000],["5162",8000],["5173",6406],["5136",5000],["5167",5000],["5172",5000],["6130",2500],["5161",2000],["5903",2000],["5362",1000]],"economic_expenditure_total_czk":3141300,"economic_revenue":[["1211",1166800],["1121",550000],["1111",404600],["1511",300100],["2131",110000],["1113",90000],["2141",90000],["4112",71800],["1345",70000],["1122",50000],["2111",41000],["4111",32500],["2132",30100],["2324",30100],["1112",30000],["1381",20000],["1386",20000],["1387",20000],["2321",5000],["1341",4000],["3111",3000],["2142",1300],["1361",1000]],"economic_revenue_total_czk":3141300,"purpose_expenditure":[["6171",572000],["3745",400000],["6112",340000],["3639",238789],["3722",190000],["3636",170000],["3326",125000],["3399",125000],["2219",110000],["3631",110000],["2321",100000],["2212",70000],["3412",60000],["3612",51000],["5269",50000],["5272",50000],["6399",50000],["6402",46116],["3726",35000],["5512",35000],["4351",33000],["2310",20000],["2341",20000],["3341",20000],["3699",20000],["6320",20000],["6114",16395],["3723",15000],["4350",15000],["2221",10000],["2223",10000],["6310",7000],["5213",5000],["3111",2000]],"purpose_expenditure_total_czk":3141300,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5171",379874.8],["5169",351059.92],["5023",271536],["5021",72509],["5365",47460],["5154",47076.07],["5153",41244.61],["5139",37008.5],["5168",33299.11],["5364",30011],["5137",25190],["5032",24444],["5156",20898.9],["5163",18588],["5221",18150],["5175",15189],["5151",13397],["5329",7040],["5162",6288.45],["5192",6168],["5194",5668],["5321",5000],["5362",776],["5173",406]],"economic_expenditure_total_czk":1478282.36,"economic_financing":[["8118",-2000000],["8115",635535.73]],"economic_financing_total_czk":-1364464.27,"economic_revenue":[["1211",999906.33],["1121",535619.96],["1111",366075.36],["1511",332325.76],["2131",101058],["4112",71800],["1113",70774.24],["2141",69269.39],["1345",60800],["1122",47460],["1112",34908.47],["4111",32500],["2111",32261],["2132",30000],["2324",26086],["1386",19512.46],["1387",7647.87],["1341",3300],["2142",1288],["1381",153.79]],"economic_revenue_total_czk":2842746.63,"purpose_expenditure":[["6171",320787.8],["6112",295980],["3639",232944.75],["3745",211471.9],["3722",113289.86],["3399",51952.36],["6399",47460],["6402",30011],["2219",29540],["3612",25514],["3631",20589.24],["6114",16395],["3341",15494.05],["6320",14376],["5512",12000],["4350",11000],["3723",9628.67],["4351",7150],["2212",5445],["6310",4212],["2321",3040.73]],"purpose_expenditure_total_czk":1478282.36}},"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."}}}}