{"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:00235920","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235920","name":"Obec Vrbčany","short_name":"Vrbčany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533891},"amounts":{"revenue_approved":9651000,"revenue_adjusted":11284172,"revenue_actual":11180676.11,"expense_approved":9651000,"expense_adjusted":13199985,"expense_actual":10341770.07,"tax_revenue":9444009.88,"nontax_revenue":1394624.23,"capital_revenue":3500,"transfer_revenue":338542,"current_expense":7947475.5,"capital_expense":2394294.57,"budget_balance":838906.04,"cash_current":6057997.85,"cash_previous":5219091.81},"ratios":{"revenue_execution":0.99082822,"expense_execution":0.78346832,"balance_to_revenue":0.07503178,"cash_to_expense":0.58577959,"cash_yoy":0.16073793,"capital_expense_share":0.2315169,"transfer_revenue_share":0.03027921},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235920/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235920"},"seo":{"slug":"vrbcany","path":"/cz/municipalities/vrbcany/"},"population":{"value":426,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9651000,"expenditure_czk":9651000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":11284172,"expenditure_czk":13199985,"financing_czk":1915813,"balance_czk":-1915813},{"stage":"actual","revenue_czk":11180676.11,"expenditure_czk":10341770.07,"financing_czk":-838906.04,"balance_czk":838906.04}],"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",2400000],["5023",1380000],["5169",1318000],["5021",790000],["5171",754500],["5011",700000],["5154",700000],["5031",352000],["5139",333000],["5032",181000],["5137",100000],["5168",75000],["5323",70000],["5156",57000],["5499",55000],["5175",52000],["5162",50000],["5329",41000],["5222",37000],["5163",36000],["6130",30000],["5138",20000],["5134",18000],["5194",16000],["5132",13000],["5365",12000],["5167",10000],["5221",10000],["5362",10000],["5229",6000],["5131",5000],["5172",5000],["5492",5000],["5038",2000],["5133",2000],["5161",1000],["5166",1000],["5903",1000],["6122",1000],["6123",1000],["5321",500]],"economic_expenditure_total_czk":9651000,"economic_revenue":[["1211",3400000],["1121",2000000],["1111",1100000],["1511",1000000],["2111",801000],["2324",420000],["1345",380000],["1113",260000],["1112",80000],["4112",80000],["1386",30000],["1341",24000],["1381",20000],["2310",16000],["1387",15000],["2131",10000],["1122",5000],["2112",5000],["2132",2000],["1361",1000],["2119",1000],["3111",1000]],"economic_revenue_total_czk":9651000,"purpose_expenditure":[["2321",2138000],["6112",1710000],["3745",1541000],["2310",1400000],["6171",911500],["3722",520000],["3723",400000],["3631",260000],["2219",150000],["2212",110000],["3412",93500],["5512",78000],["2292",70000],["3421",70000],["3639",30000],["6114",22000],["3341",21000],["3744",20000],["6399",20000],["3399",14000],["1014",10000],["2341",10000],["3419",10000],["6221",10000],["6310",10000],["3632",5000],["4359",5000],["4379",5000],["5213",3000],["3429",2000],["5269",2000]],"purpose_expenditure_total_czk":9651000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3900000],["5169",1902000],["5023",1450000],["5171",972500],["5021",787100],["5154",747000],["5011",721000],["5031",510000],["5139",350200],["5137",233000],["6122",211000],["5032",197000],["5168",135975],["6123",101000],["5499",98000],["5178",82575],["5329",81000],["5175",73267],["5323",70000],["5162",64000],["5156",57000],["5492",55000],["5194",54400],["5222",51000],["5339",50000],["5163",37000],["5172",32000],["6130",30000],["5138",20300],["5134",18000],["5229",16000],["5365",15020],["5221",15000],["5136",14000],["5132",13000],["5167",10000],["5019",9229],["5362",-8711],["5161",5141],["5131",5000],["5192",3818],["5039",3119],["5038",3060],["5133",2000],["5166",1000],["5903",1000],["5321",500],["5173",492]],"economic_expenditure_total_czk":13199985,"economic_financing":[["8115",1915813]],"economic_financing_total_czk":1915813,"economic_revenue":[["1211",3730000],["1121",2000000],["1511",1453000],["1111",1357000],["2111",902000],["2324",500000],["1345",390000],["1113",264000],["4116",235708],["1112",131000],["4112",79900],["1386",73000],["1387",29000],["1341",24000],["4111",22934],["1381",20000],["2310",16000],["1122",13020],["2119",13000],["2131",10800],["2112",8300],["2132",7000],["3111",3500],["1361",1000],["1382",10]],"economic_revenue_total_czk":11284172,"purpose_expenditure":[["2321",2145000],["3745",2061000],["6112",1959000],["3639",1537114],["6171",1515378],["2310",1400000],["3722",572300],["3723",509000],["3631",385575],["5512",158389],["2219",150000],["3744",120000],["2212",110000],["3412",107500],["3399",89200],["3421",81400],["2292",70000],["4359",55000],["3113",50000],["6114",22934],["3341",21000],["3900",15000],["1014",10000],["2341",10000],["3419",10000],["6221",10000],["6310",10000],["3632",5000],["4379",5000],["3429",3000],["5213",3000],["6399",-2805],["5269",2000]],"purpose_expenditure_total_czk":13199985},"actual":{"economic_expenditure":[["6121",2058143.97],["5169",1819113.97],["5023",1449880],["5011",720869],["5021",681566],["5154",660757.04],["5171",596942.5],["5031",506992],["6122",209160.6],["5137",208743.99],["5032",194678],["5139",191250.17],["5168",133167.52],["6123",99990],["5499",91923],["5178",82574.16],["5329",75492],["5162",63294.97],["5175",55720.03],["5194",53352.6],["5323",50254],["5339",50000],["5492",50000],["5222",36000],["5156",33531.6],["5163",32630.8],["5172",31236.15],["6130",27000],["5138",20265],["5136",13474],["5365",13020],["5229",10000],["5019",9229],["5362",-8970],["5221",5000],["5192",3818],["5039",3119],["5038",3051],["5161",2830],["5167",2178],["5173",492]],"economic_expenditure_total_czk":10341770.07,"economic_financing":[["8115",-838906.04]],"economic_financing_total_czk":-838906.04,"economic_revenue":[["1211",3729092.47],["1121",1995479.52],["1511",1452380.85],["1111",1356084.57],["2111",900814],["2324",456821.23],["1345",383067],["1113",263854.3],["4116",235708],["1112",130090.06],["4112",79900],["1386",72701.5],["1387",28495.07],["4111",22934],["1341",18400],["1122",13020],["2119",12463],["2131",10720],["2112",8206],["2132",5600],["3111",3500],["1361",750],["1381",587.06],["1382",7.48]],"economic_revenue_total_czk":11180676.11,"purpose_expenditure":[["3745",1991702.46],["6112",1956867],["2321",1878014.45],["6171",1344810.43],["3639",1288201.18],["3722",571315.45],["3723",507948.99],["3631",237384.9],["5512",116291.07],["3744",97779],["3399",87765.94],["2292",50254],["3421",50114.4],["3113",50000],["4359",50000],["6114",22934],["3900",15000],["3412",13469],["6310",6722.8],["3419",5000],["3429",3000],["6399",-2805]],"purpose_expenditure_total_czk":10341770.07}},"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."}}}}