{"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:00542334","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00542334","name":"Obec Vápenice","short_name":"Vápenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Uherské Hradiště","municipality_code":592773},"amounts":{"revenue_approved":5309681,"revenue_adjusted":5486791,"revenue_actual":5384967.27,"expense_approved":6130800,"expense_adjusted":6307874,"expense_actual":4666884.86,"tax_revenue":5045514.82,"nontax_revenue":204152.45,"capital_revenue":31000,"transfer_revenue":104300,"current_expense":4258336.86,"capital_expense":408548,"budget_balance":718082.41,"cash_current":6075710.68,"cash_previous":5289815.77},"ratios":{"revenue_execution":0.98144203,"expense_execution":0.73985068,"balance_to_revenue":0.13334945,"cash_to_expense":1.30187713,"cash_yoy":0.14856754,"capital_expense_share":0.08754191,"transfer_revenue_share":0.01936873},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00542334/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00542334"},"seo":{"slug":"vapenice","path":"/cz/municipalities/vapenice/"},"population":{"value":192,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5309681,"expenditure_czk":6130800,"financing_czk":821119,"balance_czk":-821119},{"stage":"revised","revenue_czk":5486791,"expenditure_czk":6307874,"financing_czk":821083,"balance_czk":-821083},{"stage":"actual","revenue_czk":5384967.27,"expenditure_czk":4666884.86,"financing_czk":-718082.41,"balance_czk":718082.41}],"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",2080000],["5023",859000],["5171",753000],["5011",548000],["5169",478000],["5139",275000],["5021",218000],["5153",150000],["5032",95000],["5031",73000],["5154",72000],["5156",65000],["5173",52000],["5365",51000],["6130",50000],["5175",39000],["5492",35000],["5901",30000],["5321",29000],["5163",22100],["5223",22000],["5137",20000],["5903",20000],["5493",18000],["5329",10400],["5167",10000],["5172",10000],["5229",8000],["5362",7200],["5151",6000],["5161",5100],["5162",5000],["5194",5000],["5038",4000],["5179",4000],["5136",2000]],"economic_expenditure_total_czk":6130800,"economic_financing":[["8115",821119]],"economic_financing_total_czk":821119,"economic_revenue":[["1211",2165000],["1121",1102000],["1111",777417],["1511",500000],["2132",157000],["1113",140000],["1345",135000],["2141",78000],["4112",71764],["1112",66000],["2111",45000],["1342",20000],["1387",15000],["1122",12000],["1335",11000],["1341",4000],["1386",4000],["2131",3000],["2119",2000],["1361",1500]],"economic_revenue_total_czk":5309681,"purpose_expenditure":[["2212",2450000],["3639",969000],["6112",931100],["6171",888500],["3722",250000],["3745",228000],["3631",81000],["3399",70000],["6399",51000],["3314",36100],["2294",20000],["5213",20000],["5272",20000],["5512",20000],["4359",18000],["3319",17000],["6320",17000],["6409",14600],["5212",10000],["6402",7000],["3632",6000],["1019",3000],["4379",2000],["3636",1000],["6310",500]],"purpose_expenditure_total_czk":6130800},"revised":{"economic_expenditure":[["5169",873135],["5011",798000],["5023",759000],["6121",619420.5],["5171",423000],["5139",377711],["6123",311000],["5031",251000],["5153",232000],["5021",225000],["5154",159000],["5032",141000],["5166",139289],["5137",107000],["5163",91100],["5156",72000],["5179",67085],["6130",62000],["5499",56000],["5365",51000],["5173",47000],["5168",46000],["5175",41000],["5364",39603.5],["6119",36000],["5492",35000],["5321",33000],["5901",30000],["5223",28060],["5026",25000],["5903",20000],["5493",18000],["5162",14000],["5329",11170],["5167",10000],["5172",10000],["5151",8000],["5229",8000],["5362",7200],["5038",7000],["5132",6000],["5194",6000],["5161",5100],["5136",2000]],"economic_expenditure_total_czk":6307874,"economic_financing":[["8115",821083]],"economic_financing_total_czk":821083,"economic_revenue":[["1211",2111000],["1121",1129000],["1111",768417],["1511",608000],["1113",150000],["2132",127000],["1345",110000],["1112",74000],["4112",71800],["2111",71000],["2141",68000],["1386",42000],["4111",33000],["3111",31000],["1342",26000],["2133",18000],["1387",17000],["1122",12000],["2131",5000],["1335",4000],["1341",4000],["2119",2000],["1361",1500],["1334",1074],["1381",1000],["1382",1000]],"economic_revenue_total_czk":5486791,"purpose_expenditure":[["6171",1474500],["3639",1437000],["2212",1012420.5],["6112",939100],["3745",333000],["3722",329000],["3399",223000],["3631",113000],["6320",79000],["6399",51000],["6402",46603.5],["6114",39000],["3314",36100],["4359",24060],["2294",20000],["5213",20000],["5272",20000],["5512",20000],["3319",17000],["6409",16455],["6115",16000],["3723",11000],["5212",10000],["3632",7000],["6310",6500],["1019",3000],["4379",2000],["3636",1000],["6130",1000],["3341",135]],"purpose_expenditure_total_czk":6307874},"actual":{"economic_expenditure":[["5169",766056.26],["5011",722879],["5023",683576],["6123",310928],["5171",274151.94],["5031",247497],["5139",211460.22],["5021",190633],["5154",156148.67],["5032",138892],["5166",138373.5],["5153",108993],["5137",105316.17],["5163",84224.4],["6130",61925],["5499",52418],["5168",45690.95],["5173",43370],["5364",39603.5],["5175",36064.6],["6119",35695],["5321",29100],["5223",25560],["5026",25000],["5492",21500],["5156",20519],["5493",16080],["5162",13179.41],["5365",11550],["5329",10980],["5229",8000],["5167",6590],["5132",5667.64],["5194",5360],["5179",5085],["5161",3317.6],["5038",3090],["5151",1740],["5136",670]],"economic_expenditure_total_czk":4666884.86,"economic_financing":[["8118",-2707187.5],["8115",1989105.09]],"economic_financing_total_czk":-718082.41,"economic_revenue":[["1211",2110470.63],["1121",1128649.45],["1111",767723.86],["1511",607049.52],["1113",149296.65],["2132",126139],["1345",109084],["1112",73591.48],["4112",71800],["2111",58165.95],["1386",41114.47],["4111",32500],["3111",31000],["1342",25758],["2133",16352],["1387",16117.74],["1122",11550],["1341",3500],["2131",3201],["1334",1074],["1381",336.72],["2141",294.5],["1361",150],["1335",36.4],["1382",11.9]],"economic_revenue_total_czk":5384967.27,"purpose_expenditure":[["6171",1316002],["3639",962926.22],["6112",858030.9],["2212",330132.15],["3722",324697.11],["3745",289699.19],["3399",210001.5],["3631",85393.61],["6320",78524],["6402",39603.5],["3314",35520],["4359",22140],["5512",20000],["2294",19500],["6114",17424.91],["6409",16065],["6399",11550],["3723",10781.37],["6310",5685.4],["3319",5000],["3632",4620],["1019",3000],["6115",438],["3341",135],["6130",15]],"purpose_expenditure_total_czk":4666884.86}},"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."}}}}