{"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:00303526","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303526","name":"Obec Vápenná","short_name":"Vápenná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Jeseník","municipality_code":541249},"amounts":{"revenue_approved":130546137.35,"revenue_adjusted":136322054.76,"revenue_actual":134694928.97,"expense_approved":169831187.6,"expense_adjusted":174600546.4,"expense_actual":62033244.24,"tax_revenue":33290640.1,"nontax_revenue":11196103.2,"capital_revenue":437000,"transfer_revenue":89771185.67,"current_expense":36555093.59,"capital_expense":25478150.65,"budget_balance":72661684.73,"cash_current":123390516.37,"cash_previous":50524079.64},"ratios":{"revenue_execution":0.9880641,"expense_execution":0.35528666,"balance_to_revenue":0.53945375,"cash_to_expense":1.98910307,"cash_yoy":1.44221206,"capital_expense_share":0.41071769,"transfer_revenue_share":0.66647784},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303526/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303526"},"seo":{"slug":"vapenna","path":"/cz/municipalities/vapenna/"},"population":{"value":1172,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":130546137.35,"expenditure_czk":169831187.6,"financing_czk":39285050.25,"balance_czk":-39285050.25},{"stage":"revised","revenue_czk":136322054.76,"expenditure_czk":174600546.4,"financing_czk":38278491.64,"balance_czk":-38278491.64},{"stage":"actual","revenue_czk":134694928.97,"expenditure_czk":62033244.24,"financing_czk":-72661684.73,"balance_czk":72661684.73}],"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":[["5171",101285577],["6121",17123592],["5169",7643250],["6359",5500000],["5011",4850000],["5331",3955000],["5366",2831467.57],["6123",2700000],["6122",2610000],["5023",2600000],["5154",2125000],["5164",1741800],["5031",1738816],["5139",1666780],["5493",1240000],["5137",1069839],["5021",1017695],["5032",685572],["5156",536000],["5903",500000],["6119",500000],["5138",470000],["5365",455830],["5362",411830],["5175",401197],["5153",385000],["5166",365000],["5901",360000],["5336",359091.03],["5222",323000],["5163",317000],["5329",300000],["5194",295000],["5323",235313],["5499",220000],["5168",159500],["5162",130000],["5909",114825],["5134",106600],["5155",85000],["5179",68643],["5182",49770],["5223",47000],["5132",38000],["5038",37000],["5492",30000],["5161",24000],["5136",23500],["5167",23300],["5212",22000],["5041",21000],["5133",10000],["5192",6350],["5229",5000],["5339",5000],["5173",2000],["5213",2000],["5131",1000],["5221",1000],["5191",50]],"economic_expenditure_total_czk":169831187.6,"economic_financing":[["8115",39285050.25]],"economic_financing_total_czk":39285050.25,"economic_revenue":[["4213",83423328],["1211",14550000],["1121",7185000],["1111",5020000],["2111",4366410],["4116",2810950.03],["1511",2500000],["4113",1495079],["1345",1286000],["2122",1232000],["1113",1175000],["2132",990000],["2324",600130],["2321",560636],["2141",500000],["2112",410000],["1112",387000],["1122",330000],["4112",277600],["2131",265000],["1386",196000],["4121",180000],["3111",170000],["2322",135861],["4111",105921.66],["1356",100000],["1387",87000],["1381",60500],["3113",50000],["2212",20000],["1341",17000],["1361",17000],["2119",10000],["1335",8000],["2133",6100],["2222",5921.66],["1334",3000],["2229",3000],["2310",3000],["2329",2200],["1343",1000],["1382",500]],"economic_revenue_total_czk":130546137.35,"purpose_expenditure":[["2310",83815035],["2212",20772337],["6171",14901770],["3723",5131200],["2221",5000000],["3631",4341699],["5512",3971500],["6112",3853000],["3745",3223189],["3113",2930000],["6402",2831467.57],["2219",2380293],["3392",1902500],["3412",1671300],["3612",1510000],["3111",1384091.03],["1032",1378000],["3399",1361000],["5299",1240000],["3722",822000],["6399",725470],["5213",700460],["3639",583003],["6409",524295],["3633",500000],["3635",500000],["3632",463365],["3429",422000],["2292",235313],["3419",187000],["6320",140000],["3749",100000],["3341",80000],["6114",70100],["3314",69500],["6310",35000],["2321",34000],["3326",23300],["3421",15000],["3613",2000],["3721",1000]],"purpose_expenditure_total_czk":169831187.6},"revised":{"economic_expenditure":[["6121",99165007],["5171",16785209],["5169",11620800],["5011",5058475],["6122",4140000],["6123",4100000],["5331",3992000],["5366",2831467.57],["5023",2600000],["6341",2567481],["5154",2261481],["5164",1744800],["5031",1741194],["5139",1705476],["5493",1240000],["5137",1195905],["5021",1143683],["5336",1074376.83],["6351",720830],["5032",691238],["5175",568089],["5156",536000],["5138",520000],["5903",500000],["6119",500000],["5153",480400],["5365",455830],["5362",426230],["5222",383000],["5904",373512],["5166",365000],["5901",360000],["5163",328910],["5194",321000],["5499",314546],["5329",300000],["5323",235313],["5155",179000],["5168",163814],["5134",136600],["5162",130000],["5909",114825],["5179",68643],["6125",52000],["5182",49770],["5167",47800],["5223",47000],["5492",37800],["5038",37000],["5132",32000],["5192",27350],["5161",26530],["5136",23500],["5041",21000],["5172",18150],["5212",14200],["5133",10000],["5229",5000],["5339",5000],["5173",2261],["5213",2000],["5131",1000],["5221",1000],["5191",50]],"economic_expenditure_total_czk":174600546.4,"economic_financing":[["8115",38278491.64]],"economic_financing_total_czk":38278491.64,"economic_revenue":[["4213",83423328],["1211",14564502.07],["1121",7090000],["1111",5020000],["2111",4542658],["4116",3921566.83],["1511",1970000],["4113",1459862],["4132",1344857.01],["1345",1286000],["2122",1251088],["2322",1176005],["1113",1135000],["2321",1128016],["2132",1053500],["2324",994400],["2141",740000],["1112",512342],["2112",504000],["4216",450000],["2229",376512],["3111",370000],["4222",353385.17],["1122",310380],["1386",296000],["4121",280000],["4112",277600],["1387",112229.4],["1356",88465.29],["2131",75000],["3121",70000],["4111",38421.66],["2212",20000],["2119",19600],["1361",17000],["1341",16433],["4122",10000],["1335",6203.8],["2133",6100],["2329",3816],["2310",3000],["1381",2298.33],["2328",1320],["1334",984],["1343",180],["1382",1.2]],"economic_revenue_total_czk":136322054.76,"purpose_expenditure":[["2310",84680554],["2212",20091337],["6171",11514637],["3723",6529500],["3113",5589127.8],["5512",5587100],["2221",5000000],["3631",4347749],["6112",3870892],["3745",3413555],["6402",2831467.57],["2219",2380293],["3722",2222000],["3399",1818600],["3412",1807800],["3392",1785030],["1032",1693000],["3612",1567481],["3111",1470791.03],["5299",1240000],["6399",725470],["5213",700460],["3639",585003],["6409",526495],["3633",500000],["3635",500000],["3429",479800],["2292",235313],["3419",187000],["6320",140710],["3749",100000],["3341",80000],["3314",75184],["3326",70700],["6114",70361],["3632",60272],["6310",36200],["2321",34000],["3744",18150],["3421",15000],["3721",11000],["3613",4200],["5273",2160],["5274",2154]],"purpose_expenditure_total_czk":174600546.4},"actual":{"economic_expenditure":[["6121",17823723.13],["5169",5892584.79],["5011",4703115],["5331",3992000],["6122",3128817.08],["5366",2831467.57],["6341",2567481],["5023",2494394],["5154",2065177.97],["6123",1856580.44],["5171",1854231.18],["5031",1601186],["5493",1240000],["5336",1074376.83],["5021",909244],["5139",805111.06],["5137",800283.43],["5032",646603],["5175",508966.01],["5365",435740],["5138",434863.27],["5153",426659],["5904",373512],["5156",352939.94],["5362",333651],["5499",314546],["5166",313650.3],["5194",302333.65],["5222",288500],["5163",284745.23],["5329",255280],["5323",235312.9],["5164",153456.14],["5168",150944.07],["5155",88948.4],["5162",84723.51],["5179",68415],["6125",51549],["6351",50000],["5223",47000],["5167",34758],["5134",32743.61],["5038",21848],["5172",18150],["5161",17566.78],["5136",17278.15],["5132",12592.55],["5041",8882.25],["5492",7800],["5229",5000],["5339",5000],["5182",4752],["5213",2000],["5192",1500],["5221",1000],["5173",261]],"economic_expenditure_total_czk":62033244.24,"economic_financing":[["8115",-72861684.73],["8901",200000]],"economic_financing_total_czk":-72661684.73,"economic_revenue":[["4213",82037675],["1211",14683726.45],["1121",7859479.64],["1111",5359334.74],["2111",3991512.35],["4116",3519384.83],["1511",2106511.79],["4113",1459862],["4132",1344857.01],["2122",1251088],["2322",1174005],["2321",1128016],["1113",1039048.99],["2324",986885],["2132",962754],["1345",889879.2],["2141",736072.85],["1112",512341.97],["2112",469857],["4216",450000],["2229",376512],["3111",367000],["4222",353385.17],["1122",310380],["1386",286362.3],["4121",280000],["4112",277600],["1387",112229.4],["1356",88465.29],["2131",72827],["3121",70000],["4111",38421.66],["2212",19600],["2119",19579],["1361",16780],["1341",16433],["4122",10000],["1335",6203.8],["2133",3600],["2329",2475],["1381",2298.33],["2328",1320],["1334",984],["1343",180],["1382",1.2]],"economic_revenue_total_czk":134694928.97,"purpose_expenditure":[["2310",11861608.13],["6171",10330646.06],["3113",4193135.8],["3631",3963274.83],["3723",3785789.22],["6112",3591918.84],["6402",2831467.57],["3745",2453098.78],["5512",2347990.32],["3722",1961965.98],["2212",1934178.44],["2219",1879370.7],["1032",1618707.49],["3111",1468514.51],["3399",1460897.79],["5299",1240000],["3612",946966.82],["3392",691816.74],["6399",624121],["3639",564593],["3412",391462.22],["3429",344931.34],["6409",344022],["2292",235312.9],["5213",200460],["3419",186999],["2221",163350],["6320",128846],["3314",71173.15],["3326",47331.74],["6114",45087.51],["6310",36136.23],["3632",32000],["3749",25200],["3744",18150],["3721",9114.33],["5274",2153.8],["3613",1452]],"purpose_expenditure_total_czk":62033244.24}},"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."}}}}