{"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:00274534","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274534","name":"Obec Vápno","short_name":"Vápno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":575933},"amounts":{"revenue_approved":4997300,"revenue_adjusted":6128918.6,"revenue_actual":6009914.14,"expense_approved":7046600,"expense_adjusted":10237707.6,"expense_actual":9674351.12,"tax_revenue":4107599.87,"nontax_revenue":1303149.67,"capital_revenue":0,"transfer_revenue":599164.6,"current_expense":3794136.62,"capital_expense":5880214.5,"budget_balance":-3664436.98,"cash_current":3381697.96,"cash_previous":3399880.69},"ratios":{"revenue_execution":0.98058312,"expense_execution":0.9449724,"balance_to_revenue":-0.609732,"cash_to_expense":0.34955295,"cash_yoy":-0.00534805,"capital_expense_share":0.60781487,"transfer_revenue_share":0.09969603},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274534/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274534"},"seo":{"slug":"vapno","path":"/cz/municipalities/vapno/"},"population":{"value":123,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4997300,"expenditure_czk":7046600,"financing_czk":2049300,"balance_czk":-2049300},{"stage":"revised","revenue_czk":6128918.6,"expenditure_czk":10237707.6,"financing_czk":4108789,"balance_czk":-4108789},{"stage":"actual","revenue_czk":6009914.14,"expenditure_czk":9674351.12,"financing_czk":3664436.98,"balance_czk":-3664436.98}],"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",4300000],["5023",500000],["5331",402000],["5169",394000],["5011",363000],["5154",201000],["5021",153000],["6119",115000],["5031",91000],["5032",83000],["5171",62000],["5168",49000],["5151",47000],["5141",45000],["5903",30000],["5139",29000],["5163",28500],["5162",26000],["5364",24000],["5153",20000],["5164",20000],["5175",16000],["5194",15000],["5156",11600],["5137",10000],["5329",4000],["5038",2500],["5321",2000],["5339",2000],["5161",1000]],"economic_expenditure_total_czk":7046600,"economic_financing":[["8115",2349300],["8124",-300000]],"economic_financing_total_czk":2049300,"economic_revenue":[["1211",1573800],["1121",801500],["1111",589200],["2111",583000],["2132",576500],["1511",262000],["2131",200000],["1113",101400],["1345",100000],["4112",71800],["1112",48100],["2324",35000],["4129",25000],["1386",13000],["1381",6000],["1387",6000],["1361",3000],["1341",2000]],"economic_revenue_total_czk":4997300,"purpose_expenditure":[["3113",4467000],["2411",553500],["6112",550000],["3612",430000],["6171",361000],["3722",250000],["3639",120000],["6310",49500],["3399",35000],["5512",33900],["3631",32500],["5213",30000],["3745",26200],["3723",25000],["6320",24000],["6402",24000],["1031",15000],["3421",8000],["3721",7000],["3632",3000],["3111",2000]],"purpose_expenditure_total_czk":7046600},"revised":{"economic_expenditure":[["6121",6072000],["5169",508800],["5011",501000],["5023",500000],["5365",469470],["5331",405000],["5336",326237.6],["5154",205600],["5021",169900],["5031",119200],["6119",115000],["5139",100200],["5032",95100],["6122",92000],["5141",83500],["5171",69600],["5168",56700],["5151",52900],["5137",51900],["5163",42900],["5162",32800],["5903",30000],["5364",24000],["5153",22600],["5164",20000],["5194",15000],["5156",10700],["5175",10100],["5166",9600],["5179",5000],["5339",5000],["5329",4000],["5321",3000],["5492",3000],["5038",2100],["5029",2000],["5173",1500],["5161",300]],"economic_expenditure_total_czk":10237707.6,"economic_financing":[["8115",4408789],["8124",-300000]],"economic_financing_total_czk":4108789,"economic_revenue":[["1211",1573800],["1121",801500],["2111",598000],["1111",589200],["2132",583000],["1122",469470],["4116",326237.6],["1511",266600],["2131",193500],["4222",135000],["1113",101400],["1345",100000],["4112",71800],["2139",60000],["1112",48100],["1334",41811],["2324",37600],["4111",32500],["1386",31000],["4129",25000],["1387",12000],["4122",10000],["1381",6000],["2142",5500],["2119",4700],["1361",3000],["1341",2100],["2141",100]],"economic_revenue_total_czk":6128918.6,"purpose_expenditure":[["3113",6422837.6],["3612",565000],["2411",553500],["6112",550000],["6399",469470],["6171",443600],["3722",267050],["3745",196200],["2115",185300],["3635",115000],["6310",102400],["5512",84600],["3399",38200],["3631",32500],["6114",32500],["3723",31300],["5213",30000],["3639",25000],["6320",24000],["6402",24000],["1031",19000],["3421",8000],["3721",7250],["3111",5000],["3429",3000],["3632",3000]],"purpose_expenditure_total_czk":10237707.6},"actual":{"economic_expenditure":[["6121",5709814.5],["5169",507032.81],["5023",494781],["5011",490221],["5365",469470],["5331",405000],["5336",326237.6],["5154",195297.69],["5021",141898],["5031",106100],["6122",91750],["5139",91713.71],["5032",87431],["5141",83483.64],["6119",78650],["5168",56627.7],["5171",52482.3],["5151",52099],["5137",51747.79],["5163",42510],["5162",32548.65],["5153",22517.73],["5364",15718],["5194",12396],["5166",9600],["5175",9087],["5156",8160],["5164",7640],["5339",5000],["5179",4884],["5329",3840],["5321",3000],["5492",3000],["5038",2011],["5173",412],["5161",189]],"economic_expenditure_total_czk":9674351.12,"economic_financing":[["8123",3970627],["8124",-297120.54],["8114",-27252.21],["8115",18182.73]],"economic_financing_total_czk":3664436.98,"economic_revenue":[["1211",1558020.35],["1121",834039.55],["1111",576106.69],["2132",554528.22],["1122",469470],["2111",447617.46],["4116",326237.6],["1511",325877.09],["2131",193402.66],["4222",135000],["1113",110253.41],["1345",91166],["4112",71800],["2139",59938],["1112",54367.28],["1334",41810.1],["2324",37539.5],["4111",32500],["1386",30386.71],["4129",23627],["1387",11909.53],["4122",10000],["2142",5475.9],["2119",4627.5],["1341",2100],["1361",1850],["1381",243.16],["2141",20.43]],"economic_revenue_total_czk":6009914.14,"purpose_expenditure":[["3113",6269471.35],["6112",539069],["2411",494825.86],["6399",469470],["6171",440004.96],["3612",349556.26],["3722",266903.84],["3745",192258],["2115",185009],["6310",102299.64],["3635",78650],["5512",74682.06],["3399",34850],["3723",31258.31],["3631",26856.94],["6114",24964],["6320",23694],["3639",19965],["6402",15718],["1031",15458],["3721",7157.9],["3111",5000],["3421",3000],["3429",3000],["3632",1229]],"purpose_expenditure_total_czk":9674351.12}},"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."}}}}