{"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:00264652","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264652","name":"Obec Vrbice","short_name":"Vrbice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565890},"amounts":{"revenue_approved":14594000,"revenue_adjusted":17312000,"revenue_actual":16261804.68,"expense_approved":13787000,"expense_adjusted":16505000,"expense_actual":12893267.96,"tax_revenue":13015175.84,"nontax_revenue":1261967.84,"capital_revenue":424661,"transfer_revenue":1560000,"current_expense":10675257.01,"capital_expense":2218010.95,"budget_balance":3368536.72,"cash_current":9039362.99,"cash_previous":6477586.27},"ratios":{"revenue_execution":0.93933715,"expense_execution":0.78117346,"balance_to_revenue":0.20714409,"cash_to_expense":0.70109169,"cash_yoy":0.39548323,"capital_expense_share":0.17202861,"transfer_revenue_share":0.09593031},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264652/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264652"},"seo":{"slug":"vrbice","path":"/cz/municipalities/vrbice/"},"population":{"value":584,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14594000,"expenditure_czk":13787000,"financing_czk":-807000,"balance_czk":807000},{"stage":"revised","revenue_czk":17312000,"expenditure_czk":16505000,"financing_czk":-807000,"balance_czk":807000},{"stage":"actual","revenue_czk":16261804.68,"expenditure_czk":12893267.96,"financing_czk":-3368536.72,"balance_czk":3368536.72}],"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",2321000],["5171",2060000],["5023",1500000],["5011",1350000],["5154",577000],["6121",572000],["5153",556000],["5901",546000],["5331",540000],["5031",520000],["5021",443000],["5139",348000],["5032",270000],["5156",223000],["6130",200000],["5321",180000],["6122",170000],["5163",165000],["5194",157000],["5362",151000],["5137",149000],["5151",141000],["5175",90000],["5173",82000],["5229",72000],["5168",70000],["5141",55000],["5134",36000],["5132",30000],["5138",30000],["5019",25000],["5162",25000],["5364",20000],["5903",20000],["5182",15000],["5167",14000],["5136",13000],["5172",10000],["5329",10000],["5038",8000],["5039",5000],["5164",5000],["5041",3000],["5133",3000],["5161",3000],["5339",3000],["5165",1000]],"economic_expenditure_total_czk":13787000,"economic_financing":[["8124",-807000]],"economic_financing_total_czk":-807000,"economic_revenue":[["1211",5300000],["1121",2800000],["1111",1850000],["1511",1300000],["2111",953500],["1113",500000],["1345",470000],["1112",200000],["3111",200000],["2132",182001],["2131",160000],["4112",136500],["1122",105000],["1334",80000],["2321",75000],["1386",65000],["4121",55000],["1387",32000],["4111",32000],["1381",25000],["2119",22000],["1361",18000],["1341",15000],["2112",7000],["2324",5000],["2322",2000],["1382",1000],["2149",1000],["2310",1000],["2141",999]],"economic_revenue_total_czk":14594000,"purpose_expenditure":[["3639",2132000],["6112",1963000],["6171",1707000],["3722",906000],["3111",849000],["5512",762000],["3725",754000],["3429",704000],["3631",570000],["6409",546000],["3399",509000],["3421",384000],["3314",271000],["3612",256000],["1012",241000],["3613",183000],["6320",150000],["2321",122000],["6399",105000],["2219",100000],["3419",86000],["3632",84000],["3636",77000],["3745",60000],["2212",50000],["6115",35000],["3723",30000],["1032",20000],["3525",20000],["6402",20000],["6310",15000],["1014",10000],["3319",10000],["3369",9000],["3721",8000],["2310",6000],["2413",5000],["3635",5000],["5213",5000],["5272",5000],["5279",5000],["5299",5000],["3341",1000],["3611",1000],["3633",1000]],"purpose_expenditure_total_czk":13787000},"revised":{"economic_expenditure":[["5169",2474000],["5171",2434000],["5023",1500000],["6121",1362000],["5011",1356000],["5901",940500],["5154",678000],["6122",653000],["5153",581000],["5331",540000],["5021",526000],["5031",520000],["5139",358000],["6130",330000],["5032",270000],["5137",236000],["5156",229000],["5321",180000],["5151",167500],["5163",165000],["5194",157000],["5362",151000],["5175",93000],["5168",85000],["5229",72000],["5162",70000],["5141",55000],["5173",55000],["5134",36000],["5132",30000],["5138",30000],["5019",25000],["5167",22000],["5364",20000],["5903",20000],["5182",15000],["5136",13000],["5172",10000],["5329",10000],["5038",8000],["5161",6000],["5039",5000],["5164",5000],["5041",3000],["5133",3000],["5339",3000],["5122",2000],["5165",1000]],"economic_expenditure_total_czk":16505000,"economic_financing":[["8124",-807000]],"economic_financing_total_czk":-807000,"economic_revenue":[["1211",5650000],["1121",2937000],["1111",2050000],["1511",1300000],["2111",1037500],["4222",1000000],["1113",500000],["1345",478000],["4213",328000],["3111",290000],["2132",284001],["2321",205000],["1112",200000],["3112",176000],["2131",160000],["1386",145000],["4112",136500],["1122",105000],["1334",80000],["4121",55000],["1387",52000],["4111",33000],["1381",25000],["2119",22000],["1361",19000],["1341",15000],["4116",10000],["2112",7000],["2324",5000],["2322",2000],["1382",1000],["2149",1000],["2310",1000],["2329",1000],["2141",999]],"economic_revenue_total_czk":17312000,"purpose_expenditure":[["3639",2820000],["6112",1993000],["6171",1744000],["5512",1055000],["3722",991000],["6409",940500],["3421",899000],["3111",865000],["3429",771000],["3725",754000],["3631",647000],["3399",509000],["1012",393000],["3612",371000],["3314",328000],["3636",297000],["3613",244500],["6320",150000],["2321",122000],["6399",105000],["3632",90000],["3745",90000],["3419",76000],["2219",35000],["6114",35000],["2212",23000],["3525",20000],["6402",20000],["2310",15000],["2413",15000],["3721",15000],["6310",15000],["1014",10000],["3319",10000],["3369",9000],["3635",5000],["5213",5000],["5272",5000],["5279",5000],["5299",5000],["3341",1000],["3611",1000],["3633",1000]],"purpose_expenditure_total_czk":16505000},"actual":{"economic_expenditure":[["5171",2306390.09],["5169",2099669.93],["5023",1335157],["6121",1294627.57],["5011",1065244],["6122",645411.38],["5331",540000],["5154",518090.19],["5153",456316.23],["5031",442363],["5021",352236],["6130",277972],["5139",221053.15],["5032",219077],["5137",162805.78],["5362",128380],["5156",112252.55],["5194",111266.05],["5163",109867.4],["5151",107859],["5168",81853.93],["5229",50375.25],["5141",47073.27],["5175",45221.4],["5173",43053],["5162",34539.69],["5321",20000],["5364",17615],["5167",16105.1],["5329",8625],["5136",6067],["5161",4568],["5038",4405],["5339",3000],["5122",2000],["5132",1568],["5172",660],["5165",500]],"economic_expenditure_total_czk":12893267.96,"economic_financing":[["8115",-2561776.72],["8124",-806760]],"economic_financing_total_czk":-3368536.72,"economic_revenue":[["1211",5480845.78],["1121",2936851.57],["1111",1999908.44],["1511",1239219.2],["4222",1000000],["2111",764834.06],["1345",474597],["1113",387980.85],["4213",326400],["3111",248786],["2132",208234.33],["1112",191389.88],["3112",175875],["2321",168000],["4112",136500],["2131",110576.06],["1386",106987.97],["1122",104580],["4121",55000],["1387",41932.82],["4111",32500],["1334",30395.4],["1341",13550],["4116",9600],["1361",6100],["2119",6000],["2112",3770],["1381",836.93],["2141",552.06],["2329",1.33]],"economic_revenue_total_czk":16261804.68,"purpose_expenditure":[["3639",2386635.82],["6112",1726205.04],["6171",1096470.17],["3722",942117.58],["3421",865180.65],["5512",840802.9],["3111",791788.53],["3429",723194.49],["3725",675694.37],["3631",576238.58],["1012",332932],["3612",310512.48],["3399",302445.15],["3636",291922.41],["3314",226389.42],["3613",188510.41],["6399",104580],["6320",95072],["3745",75730.1],["3632",69166],["2321",47073.27],["3419",40883.11],["2219",34983.8],["6114",22110],["3525",20000],["6402",17615],["2212",17036.8],["6310",14795.4],["2413",14299.78],["3721",14272.21],["2310",10633.5],["3319",10000],["3369",7706.99],["3341",270]],"purpose_expenditure_total_czk":12893267.96}},"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."}}}}