{"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:00239933","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239933","name":"Obec Vrbová Lhota","short_name":"Vrbová Lhota","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537977},"amounts":{"revenue_approved":15080200,"revenue_adjusted":20283013.02,"revenue_actual":20283013.02,"expense_approved":15080200,"expense_adjusted":46543335.24,"expense_actual":25684073.14,"tax_revenue":15280093.42,"nontax_revenue":3165236.3,"capital_revenue":0,"transfer_revenue":1837683.3,"current_expense":10179799.47,"capital_expense":15504273.67,"budget_balance":-5401060.12,"cash_current":10873544.55,"cash_previous":13259533.65},"ratios":{"revenue_execution":1,"expense_execution":0.55183138,"balance_to_revenue":-0.2662849,"cash_to_expense":0.42335748,"cash_yoy":-0.17994517,"capital_expense_share":0.60365323,"transfer_revenue_share":0.09060209},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239933/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239933"},"seo":{"slug":"vrbova-lhota","path":"/cz/municipalities/vrbova-lhota/"},"population":{"value":568,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15080200,"expenditure_czk":15080200,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":20283013.02,"expenditure_czk":46543335.24,"financing_czk":26260322.22,"balance_czk":-26260322.22},{"stage":"actual","revenue_czk":20283013.02,"expenditure_czk":25684073.14,"financing_czk":5401060.12,"balance_czk":-5401060.12}],"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",3450000],["5169",2307200],["6121",1420000],["5331",1350000],["5139",914000],["5023",900000],["5154",560000],["5021",474000],["5137",450000],["5031",420000],["5362",375000],["5365",360000],["5151",300000],["5222",275000],["6122",260000],["5032",210000],["5011",200000],["5141",200000],["5323",130000],["5163",95000],["5136",70000],["5156",60000],["5321",56000],["5903",50000],["5168",30000],["5162",25000],["5166",20000],["5221",20000],["5173",15000],["5175",15000],["5492",15000],["5229",12000],["5194",10000],["5038",7000],["5161",5000],["5167",5000],["5172",5000],["5179",5000],["5192",5000]],"economic_expenditure_total_czk":15080200,"economic_financing":[["8115",750000],["8124",-750000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",5600000],["1121",2415800],["2111",1972200],["1111",1850000],["1511",900000],["1122",600000],["1345",420000],["1113",410000],["2324",250000],["2131",205000],["4112",121000],["1112",112200],["1334",50000],["1386",50000],["2321",50000],["1387",25000],["1341",18000],["2132",14000],["2119",12000],["1361",2000],["1335",1000],["2112",1000],["2141",1000]],"economic_revenue_total_czk":15080200,"purpose_expenditure":[["3113",3115200],["3412",2500000],["2321",1300000],["3111",1300000],["6171",1210000],["6112",1200000],["2310",700000],["6399",700000],["3745",650000],["3722",600000],["3631",300000],["3639",200000],["3419",150000],["2292",130000],["3399",120000],["3429",120000],["2212",100000],["2219",100000],["3725",80000],["5512",80000],["6320",80000],["1031",70000],["1036",50000],["5213",50000],["3421",35000],["3721",30000],["3543",20000],["5269",20000],["3744",15000],["6310",15000],["2339",10000],["3314",10000],["3723",10000],["3319",5000],["3539",5000]],"purpose_expenditure_total_czk":15080200},"revised":{"economic_expenditure":[["6121",34379263.77],["5169",3013796.71],["5331",1350000],["5171",1196133.82],["5023",989341],["5365",666172],["5336",624467.3],["5154",576638],["5139",470248.57],["5151",430518.54],["5011",376881],["6122",345924.73],["5137",312305.39],["5031",281572],["5021",268804],["5222",255000],["5141",144183.3],["5032",125656],["5323",122010],["5163",95000],["5136",70000],["5156",67642.4],["5321",56760],["5221",50000],["5903",50000],["5175",41453],["5362",35820],["5168",30000],["5162",29934.72],["5173",19913],["5166",15226.42],["5194",11537],["5492",10800],["5132",6423.57],["5161",5000],["5167",5000],["5172",5000],["5038",4751],["5192",4158]],"economic_expenditure_total_czk":46543335.24,"economic_financing":[["8213",30000000],["8115",-6634661.6],["8123",3644983.82],["8124",-750000]],"economic_financing_total_czk":26260322.22,"economic_revenue":[["1211",5738444.89],["1121",3070953.73],["1111",2250585.22],["2111",2050377],["1334",1223322.29],["1511",1108121.74],["4116",903647.3],["4213",800000],["1122",700560],["2321",413500],["1345",407720],["1113",406038.44],["2324",372039.1],["2131",203447],["1112",200198.43],["1386",111886.42],["4112",110300],["2119",108201],["1387",43852.35],["4111",23736],["2132",17500],["1341",16300],["1361",1200],["1381",901.8],["2141",172.2],["1382",8.11]],"economic_revenue_total_czk":20283013.02,"purpose_expenditure":[["3111",30980255.3],["3412",3237220.48],["3113",3112187],["2321",1630566.28],["6112",1262999],["6171",1180149.59],["2310",902942.42],["6399",691992],["3745",650000],["3722",600000],["3631",560372.2],["3639",220000],["3725",199255.02],["3419",150000],["1031",130000],["3399",129215.95],["2292",122010],["3429",105000],["2212",100000],["2219",100000],["6320",80000],["5512",70000],["1036",50000],["3421",50000],["5213",50000],["4349",40000],["3721",30000],["6114",23736],["3314",20434],["3744",15000],["6310",15000],["2339",10000],["3723",10000],["5269",10000],["3319",5000]],"purpose_expenditure_total_czk":46543335.24},"actual":{"economic_expenditure":[["6121",15176089.21],["5169",2436812.45],["5331",1350000],["5023",989341],["5171",678998.35],["5365",666172],["5336",624467.3],["5154",566638],["5151",430518.54],["5011",376881],["5139",329148.05],["6122",328184.46],["5031",281572],["5021",268804],["5222",255000],["5141",144183.3],["5032",125656],["5323",122010],["5137",99873.39],["5163",75910.4],["5156",67642.4],["5321",56760],["5221",50000],["5175",40998],["5362",34920],["5162",29934.72],["5136",22264],["5173",16889],["5194",11537],["5492",10800],["5132",6423.57],["5038",4751],["5192",4158],["5161",736]],"economic_expenditure_total_czk":25684073.14,"economic_financing":[["8123",3644983.82],["8115",2496824.3],["8124",-740748]],"economic_financing_total_czk":5401060.12,"economic_revenue":[["1211",5738444.89],["1121",3070953.73],["1111",2250585.22],["2111",2050377],["1334",1223322.29],["1511",1108121.74],["4116",903647.3],["4213",800000],["1122",700560],["2321",413500],["1345",407720],["1113",406038.44],["2324",372039.1],["2131",203447],["1112",200198.43],["1386",111886.42],["4112",110300],["2119",108201],["1387",43852.35],["4111",23736],["2132",17500],["1341",16300],["1361",1200],["1381",901.8],["2141",172.2],["1382",8.11]],"economic_revenue_total_czk":20283013.02,"purpose_expenditure":[["3111",11777080.74],["3412",3237220.48],["3113",2173937.12],["2321",1630566.28],["6112",1262999],["6171",1075792.29],["2310",902942.42],["6399",691992],["3631",560372.2],["3745",559426.87],["3722",503478.15],["3725",199255.02],["3419",150000],["3399",129215.95],["2292",122010],["1031",120725],["3639",109874],["3429",105000],["2219",81059.05],["6320",69180],["4349",40000],["3421",37828],["5512",35944.86],["1036",34773.58],["3721",24032.73],["6114",23736],["3314",18296],["6310",6730.4],["3723",605]],"purpose_expenditure_total_czk":25684073.14}},"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."}}}}