{"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:00271195","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271195","name":"Obec Vrbatův Kostelec","short_name":"Vrbatův Kostelec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":572535},"amounts":{"revenue_approved":13414650,"revenue_adjusted":13915523,"revenue_actual":14805348,"expense_approved":13127711,"expense_adjusted":14125874,"expense_actual":13235494.51,"tax_revenue":8533480.08,"nontax_revenue":3694384.92,"capital_revenue":0,"transfer_revenue":2577483,"current_expense":8144250.75,"capital_expense":5091243.76,"budget_balance":1569853.49,"cash_current":5540359.24,"cash_previous":4770509.75},"ratios":{"revenue_execution":1.06394478,"expense_execution":0.93696818,"balance_to_revenue":0.10603287,"cash_to_expense":0.41859858,"cash_yoy":0.16137678,"capital_expense_share":0.38466593,"transfer_revenue_share":0.17409135},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271195/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271195"},"seo":{"slug":"vrbatuv-kostelec","path":"/cz/municipalities/vrbatuv-kostelec/"},"population":{"value":376,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13414650,"expenditure_czk":13127711,"financing_czk":-286939,"balance_czk":286939},{"stage":"revised","revenue_czk":13915523,"expenditure_czk":14125874,"financing_czk":210351,"balance_czk":-210351},{"stage":"actual","revenue_czk":14805348,"expenditure_czk":13235494.51,"financing_czk":-1569853.49,"balance_czk":1569853.49}],"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",5180000],["5011",1454460],["5138",1320000],["5169",1118491],["5023",1051900],["5031",621907],["5154",484200],["5137",405000],["5141",350000],["5153",205000],["5032",186783],["5139",135630],["5021",107000],["5163",105000],["5171",76940],["5156",55000],["5175",53000],["5151",48360],["5168",40000],["5192",30540],["5492",20000],["5162",13000],["5179",12000],["5321",12000],["5134",11000],["5173",10000],["5038",5500],["5329",5000],["5339",4000],["5136",2000],["5362",2000],["5161",1000],["5903",1000]],"economic_expenditure_total_czk":13127711,"economic_financing":[["8124",-804000],["8115",517061]],"economic_financing_total_czk":-286939,"economic_revenue":[["1211",3341800],["4213",2000000],["1121",1702000],["2112",1560000],["1511",1289000],["1111",1217700],["2111",779100],["1345",420000],["2132",322500],["1113",215200],["2324",120250],["1112",102100],["2343",100000],["2131",90700],["4112",88300],["1386",30000],["1381",15000],["1387",15000],["1341",5000],["1361",1000]],"economic_revenue_total_czk":13414650,"purpose_expenditure":[["3412",3707000],["2141",1968000],["6112",1412500],["2219",940000],["3639",894050],["6171",852400],["3722",670000],["3392",500000],["2321",378621],["6310",370000],["3613",214000],["2411",152100],["5512",142000],["3399",130000],["3631",110000],["3745",105000],["6320",85000],["2212",80000],["3421",80000],["3632",79500],["3612",60000],["3319",55000],["3429",49000],["1032",40000],["3341",20540],["3611",20000],["2333",10000],["3326",2000],["5213",1000]],"purpose_expenditure_total_czk":13127711},"revised":{"economic_expenditure":[["6121",5735000],["5011",1545460],["5138",1422000],["5169",1135491],["5023",1051900],["5154",706800],["5031",621907],["5137",369000],["5141",350000],["5032",226283],["5153",205000],["5139",125630],["5163",116000],["5021",90500],["5171",78940],["5156",55000],["5175",51000],["5151",48360],["5168",40000],["5192",30540],["5492",20000],["5365",18690],["5162",13000],["5179",12000],["5321",12000],["5134",11000],["5173",10000],["5339",6000],["5038",5500],["5329",5000],["5136",2000],["5362",2000],["5364",1873],["5161",1000],["5903",1000]],"economic_expenditure_total_czk":14125874,"economic_financing":[["8115",1014351],["8124",-804000]],"economic_financing_total_czk":210351,"economic_revenue":[["1211",3341800],["4213",2000000],["1121",1702000],["2112",1560000],["1511",1289000],["1111",1217700],["2111",812100],["1345",420000],["2132",322500],["4122",304083],["1113",215200],["2343",200000],["2324",120250],["1112",102100],["2131",90700],["4112",88300],["4111",32500],["1386",30000],["1122",18690],["1381",15000],["1387",15000],["4116",12600],["1341",5000],["1361",1000]],"economic_revenue_total_czk":13915523,"purpose_expenditure":[["3412",3802000],["2141",1962700],["3639",1556050],["6112",1412500],["6171",1113900],["2219",740000],["3722",670000],["3392",500000],["2321",378621],["6310",370000],["3613",362600],["2411",259400],["3631",150000],["5512",142000],["3399",128000],["6320",96000],["2212",80000],["3421",80000],["3612",63000],["3745",56000],["3632",32500],["6114",32500],["3429",23000],["3341",22540],["1032",20000],["3611",20000],["3319",19000],["6399",18690],["2333",10000],["3326",2000],["6402",1873],["5213",1000]],"purpose_expenditure_total_czk":14125874},"actual":{"economic_expenditure":[["6121",5091243.76],["5138",1516788.16],["5011",1466150],["5169",1059508.4],["5023",1030060],["5154",707457.07],["5031",557567],["5141",347626.92],["5032",225396],["5139",200955.64],["5153",157444.04],["5341",140000],["5163",110930.89],["5137",108025.02],["5362",81662],["5171",73902.64],["5168",55853.6],["5021",51514],["5151",38367],["5156",34136.5],["5132",30370],["5365",18690],["5162",18546.17],["5179",16496.9],["5175",15181],["5909",13108.96],["5492",12600],["5192",11135],["5329",11133],["5134",10330],["5321",7500],["5038",6078.84],["5339",4000],["5161",2065],["5364",1873],["5136",1198],["5173",600]],"economic_expenditure_total_czk":13235494.51,"economic_financing":[["8124",-800004],["8115",-769849.49]],"economic_financing_total_czk":-1569853.49,"economic_revenue":[["1211",3346580.23],["4213",2000000],["1121",1792838.47],["2112",1672915.11],["1511",1218645.7],["1111",1216230.2],["2111",1009558.71],["1345",483501],["2132",328557],["4122",304083],["2324",298012.47],["1113",236881.78],["2343",223987.68],["4131",140000],["1112",116843.28],["2131",89057.67],["4112",88300],["1386",65314.28],["2321",58838],["4111",32500],["1387",25598.9],["1122",18690],["2328",13158.96],["4116",12600],["1341",5850],["1361",4280],["1335",1712.68],["1381",513.56],["2141",299.32]],"economic_revenue_total_czk":14805348,"purpose_expenditure":[["3412",3734659.06],["2141",1961747.33],["3639",1538041.88],["6112",1282395.7],["6171",1108894.9],["2219",723915.7],["3722",590889.92],["6310",362841.81],["3613",362565.06],["2321",334383.68],["2411",252428.95],["3631",148003.42],["6330",140000],["5512",138735],["3399",99433],["6399",97152],["6320",95716],["3745",55043.64],["3612",40197.97],["6114",32500],["3632",32372.11],["3341",22488.54],["1032",19010],["3319",18672],["6409",13108.96],["3429",13063.04],["3725",7385.84],["2212",6776],["6402",1873],["3326",1200]],"purpose_expenditure_total_czk":13235494.51}},"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."}}}}