{"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:00373958","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00373958","name":"Obec Vápovice","short_name":"Vápovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":588105},"amounts":{"revenue_approved":1183600,"revenue_adjusted":2356450,"revenue_actual":2350798.51,"expense_approved":1360000,"expense_adjusted":1915101,"expense_actual":1700241.14,"tax_revenue":1024276.04,"nontax_revenue":891947.47,"capital_revenue":8600,"transfer_revenue":425975,"current_expense":1442245.54,"capital_expense":257995.6,"budget_balance":650557.37,"cash_current":2186139.49,"cash_previous":1535582.12},"ratios":{"revenue_execution":0.99760169,"expense_execution":0.88780756,"balance_to_revenue":0.27673889,"cash_to_expense":1.28578202,"cash_yoy":0.42365521,"capital_expense_share":0.15174059,"transfer_revenue_share":0.18120439},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00373958/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00373958"},"seo":{"slug":"vapovice","path":"/cz/municipalities/vapovice/"},"population":{"value":41,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1183600,"expenditure_czk":1360000,"financing_czk":176400,"balance_czk":-176400},{"stage":"revised","revenue_czk":2356450,"expenditure_czk":1915101,"financing_czk":-441349,"balance_czk":441349},{"stage":"actual","revenue_czk":2350798.51,"expenditure_czk":1700241.14,"financing_czk":-650557.37,"balance_czk":650557.37}],"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",535000],["5023",340000],["5171",158300],["5021",116500],["5032",45000],["5154",38000],["5903",30000],["5139",25500],["5173",15000],["5222",10000],["5365",10000],["5162",8500],["5223",7000],["5321",5010],["5156",5000],["5163",3500],["5229",2500],["5179",2000],["5329",1090],["5175",1000],["5161",600],["5038",400],["5362",100]],"economic_expenditure_total_czk":1360000,"economic_financing":[["8115",176400]],"economic_financing_total_czk":176400,"economic_revenue":[["1211",400000],["1121",230000],["1111",130000],["1511",110000],["2111",107000],["4112",71800],["1113",32000],["1345",28000],["2131",16395],["1112",12000],["1122",12000],["2329",12000],["2132",6500],["1381",6000],["1386",4000],["1387",2000],["2321",1500],["1341",1200],["1334",1000],["2141",105],["1361",100]],"economic_revenue_total_czk":1183600,"purpose_expenditure":[["6112",400000],["6171",400000],["1037",300000],["2212",50000],["3723",35000],["3631",30000],["3722",30000],["5213",30000],["3745",20000],["6114",17000],["5299",10000],["6399",10000],["4350",7000],["3721",5000],["3724",5000],["5512",5000],["6310",3500],["6409",2500]],"purpose_expenditure_total_czk":1360000},"revised":{"economic_expenditure":[["5169",788310],["5023",351000],["6122",258000],["5171",152500],["5021",115717],["5139",46176],["5154",40000],["5032",38500],["5903",30000],["5173",22088],["5222",10000],["5365",10000],["5223",9000],["5162",8621],["5137",8100],["5175",6679],["5321",5010],["5156",5000],["5163",3710],["5229",2500],["5179",2000],["5329",1090],["5161",600],["5038",400],["5362",100]],"economic_expenditure_total_czk":1915101,"economic_financing":[["8115",-441349]],"economic_financing_total_czk":-441349,"economic_revenue":[["2111",855400],["1211",421200],["1121",227300],["4116",171675],["1111",154700],["4222",150000],["1511",128900],["4112",71800],["4111",32500],["1345",30600],["1113",30000],["2131",25277],["1112",14800],["2329",12300],["3111",8600],["1386",8272],["1122",4200],["1387",3245],["2132",2650],["2321",1550],["1341",1200],["2141",138],["1334",83],["1381",60]],"economic_revenue_total_czk":2356450,"purpose_expenditure":[["6171",662121],["1037",542185],["6112",411000],["3745",53555],["2212",50000],["3723",35000],["3631",30000],["3722",30000],["5213",30000],["6114",17000],["3721",10030],["5299",10000],["6399",10000],["4350",8000],["3724",5000],["5512",5000],["6310",3710],["6409",2500]],"purpose_expenditure_total_czk":1915101},"actual":{"economic_expenditure":[["5169",777591.35],["5023",350958],["6122",257995.6],["5021",104757],["5139",42484],["5154",39017.03],["5032",31592],["5171",23044.95],["5173",19725],["5162",8621],["5223",8000],["5175",6679],["5137",6589],["5321",5010],["5156",4467],["5365",4200],["5163",3703],["5229",2311.21],["5179",1650],["5329",825],["5161",531],["5038",400],["5362",90]],"economic_expenditure_total_czk":1700241.14,"economic_financing":[["8115",-650557.37]],"economic_financing_total_czk":-650557.37,"economic_revenue":[["2111",853500],["1211",421199.71],["1121",227290.31],["4116",171675],["1111",154653.63],["4222",150000],["1511",128891.83],["4112",71800],["4111",32500],["1345",30600],["1113",29888.12],["2131",25277],["1112",14784.01],["2329",10383.5],["3111",8600],["1386",8271.13],["1122",4200],["1387",3243.34],["2321",1550],["1341",1200],["2132",1100],["2141",136.97],["1381",53.96]],"economic_revenue_total_czk":2350798.51,"purpose_expenditure":[["6171",565126.58],["1037",541587],["6112",401687],["3745",52762.95],["3723",30142.07],["3631",29782.95],["3722",29163.66],["6114",16749],["4350",8000],["3721",5737.26],["5512",5000],["3724",4288.46],["6399",4200],["6310",3703],["6409",2311.21]],"purpose_expenditure_total_czk":1700241.14}},"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."}}}}