{"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:00287199","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287199","name":"Obec Horní Lapač","short_name":"Horní Lapač","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":588474},"amounts":{"revenue_approved":5390000,"revenue_adjusted":5390000,"revenue_actual":6241067,"expense_approved":7530000,"expense_adjusted":8104000,"expense_actual":5367420.65,"tax_revenue":5351596.96,"nontax_revenue":252649.04,"capital_revenue":0,"transfer_revenue":636821,"current_expense":4457116.34,"capital_expense":910304.31,"budget_balance":873646.35,"cash_current":3717151.51,"cash_previous":3320827.62},"ratios":{"revenue_execution":1.1578974,"expense_execution":0.66231745,"balance_to_revenue":0.13998349,"cash_to_expense":0.69253963,"cash_yoy":0.11934491,"capital_expense_share":0.16959809,"transfer_revenue_share":0.1020372},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287199/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287199"},"seo":{"slug":"horni-lapac","path":"/cz/municipalities/horni-lapac/"},"population":{"value":282,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5390000,"expenditure_czk":7530000,"financing_czk":2140000,"balance_czk":-2140000},{"stage":"revised","revenue_czk":5390000,"expenditure_czk":8104000,"financing_czk":2714000,"balance_czk":-2714000},{"stage":"actual","revenue_czk":6241067,"expenditure_czk":5367420.65,"financing_czk":-873646.35,"balance_czk":873646.35}],"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",2310000],["5023",1100000],["5169",559000],["5011",420000],["5171",345000],["5223",330000],["5031",288000],["5021",264000],["6123",250000],["5139",181000],["5154",180000],["5365",157000],["5032",140000],["6449",130000],["5222",97000],["5137",90000],["5175",60000],["5499",60000],["5179",59000],["5153",50000],["5492",40000],["5163",32000],["5132",31000],["5134",30000],["5156",30000],["5323",27500],["5151",27000],["5168",25000],["5167",22000],["5329",22000],["5172",20000],["5194",20000],["5362",20000],["5903",20000],["6349",20000],["5136",18000],["5162",17000],["5173",16000],["5364",6000],["5019",5000],["5161",3000],["5039",2000],["5229",2000],["5038",1000],["5131",1000],["5133",1000],["5221",1000],["5165",500]],"economic_expenditure_total_czk":7530000,"economic_financing":[["8115",2140000]],"economic_financing_total_czk":2140000,"economic_revenue":[["1211",2249500],["1121",1139000],["1111",803000],["1511",207000],["1345",168000],["1122",160000],["1113",144000],["1334",98500],["2324",73100],["4112",71800],["1112",67000],["1381",50000],["2141",43000],["4111",31000],["1386",27000],["2131",20000],["1387",13000],["1341",12600],["2119",9500],["1361",3000]],"economic_revenue_total_czk":5390000,"purpose_expenditure":[["3639",1520500],["6112",1410000],["3745",1108000],["6171",706000],["2310",545000],["3399",437000],["3631",380000],["3722",254000],["3412",236000],["6409",178000],["5512",159000],["6399",155000],["3115",100000],["2219",81000],["3636",50000],["5219",31000],["6114",31000],["2292",27500],["3421",20000],["5213",20000],["3429",16000],["1014",12000],["3721",10000],["4341",10000],["3314",8000],["2141",7000],["6310",7000],["6402",6000],["3525",5000]],"purpose_expenditure_total_czk":7530000},"revised":{"economic_expenditure":[["6121",2538000],["5023",1100000],["5169",700500],["5139",590500],["5011",420000],["5031",288000],["5021",264000],["6123",250000],["5171",225000],["5154",180000],["5365",157000],["5032",140000],["6449",130000],["5137",125000],["5222",119000],["5175",110000],["5179",74000],["5499",60000],["6122",52000],["5153",50000],["5492",40000],["5163",36000],["5156",35000],["5223",34000],["5132",31000],["5134",30000],["5323",27500],["5151",27000],["5168",27000],["5136",26000],["5167",22000],["5172",20000],["5194",20000],["5362",20000],["5903",20000],["6349",20000],["5329",19000],["5162",17000],["5173",16000],["5229",12000],["5123",6000],["5364",6000],["5019",5000],["5038",3000],["5161",3000],["5321",3000],["5039",2000],["5131",1000],["5133",1000],["5221",1000],["5165",500]],"economic_expenditure_total_czk":8104000,"economic_financing":[["8115",2714000]],"economic_financing_total_czk":2714000,"economic_revenue":[["1211",2249500],["1121",1139000],["1111",803000],["1511",207000],["1345",168000],["1122",160000],["1113",144000],["1334",98500],["2324",73100],["4112",71800],["1112",67000],["1381",50000],["2141",43000],["4111",31000],["1386",27000],["2131",20000],["1387",13000],["1341",12600],["2119",9500],["1361",3000]],"economic_revenue_total_czk":5390000,"purpose_expenditure":[["3639",1656500],["6112",1410000],["3745",1220000],["6171",834000],["2310",545000],["3399",438000],["3631",432000],["3722",254000],["3412",236000],["6409",198000],["5512",195000],["6399",155000],["3115",100000],["5219",95000],["2219",81000],["3636",50000],["6114",31000],["2292",27500],["2141",22000],["3421",20000],["5213",20000],["3429",16000],["1014",12000],["3721",10000],["3725",10000],["4341",10000],["3314",8000],["6310",7000],["6402",6000],["3525",5000]],"purpose_expenditure_total_czk":8104000},"actual":{"economic_expenditure":[["5023",926954],["5169",819536.96],["6121",795752.41],["5011",422147],["5139",352838.11],["5031",306039],["5171",204467.28],["5365",196110],["5021",177493],["5154",153381.96],["5032",132116],["5175",117527.93],["6122",114551.9],["5137",92308],["5222",87283],["5499",53708],["5492",40000],["5179",38983.93],["5163",35579.4],["5168",30861.65],["5364",29830.5],["5323",26900],["5156",25001],["5153",23866.21],["5162",18458.28],["5151",17845.27],["5136",15991],["5173",14360],["5123",12592],["5194",12473.06],["5167",11027],["5223",10000],["5311",10000],["5134",9325],["5329",8670],["5362",7863],["5132",5090],["5166",2500],["5038",2456],["5321",2400],["5161",1314.8],["5229",1000],["5164",500],["5133",318]],"economic_expenditure_total_czk":5367420.65,"economic_financing":[["8901",-477322.46],["8115",-396323.89]],"economic_financing_total_czk":-873646.35,"economic_revenue":[["1211",2331890.1],["1121",1252409.74],["1111",846586.77],["4131",532521],["1511",233410.04],["1122",187110],["1345",173550],["1113",165201.59],["2324",151641.8],["1112",81566.51],["4112",71800],["1386",45607.12],["2119",34800],["2141",33863.24],["4111",32500],["2131",25254],["1387",17878.57],["1341",12950],["2132",5490],["1361",1850],["2111",1600],["1334",1249.22],["1381",337.3]],"economic_revenue_total_czk":6241067,"purpose_expenditure":[["6112",1250029],["3745",882740.3],["6171",621471.91],["2310",504597.3],["3631",404037.42],["3399",399859.26],["3639",288640.85],["3722",261023.78],["6399",187110],["3636",132000],["2219",121272.93],["5512",105697.8],["3412",30271],["6402",29830.5],["2292",26900],["2141",23392.93],["6114",21195],["6409",21070],["3429",17000],["3725",14520],["5511",10000],["6310",7585.4],["5219",2560],["3721",2525.27],["3421",1290],["3314",800]],"purpose_expenditure_total_czk":5367420.65}},"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."}}}}