{"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:00283738","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283738","name":"Obec Vrbice","short_name":"Vrbice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Břeclav","municipality_code":585041},"amounts":{"revenue_approved":32917000,"revenue_adjusted":39278400,"revenue_actual":36226093.82,"expense_approved":30281500,"expense_adjusted":39423100,"expense_actual":34376216.99,"tax_revenue":26219748.27,"nontax_revenue":5789248.51,"capital_revenue":529928.5,"transfer_revenue":3687168.54,"current_expense":25774798.14,"capital_expense":8601418.85,"budget_balance":1849876.83,"cash_current":7772532.25,"cash_previous":8389698.94},"ratios":{"revenue_execution":0.92229047,"expense_execution":0.87198158,"balance_to_revenue":0.05106476,"cash_to_expense":0.22610202,"cash_yoy":-0.07356244,"capital_expense_share":0.25021424,"transfer_revenue_share":0.10178212},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283738/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283738"},"seo":{"slug":"vrbice-00283738","path":"/cz/municipalities/vrbice-00283738/"},"population":{"value":1092,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32917000,"expenditure_czk":30281500,"financing_czk":-2635500,"balance_czk":2635500},{"stage":"revised","revenue_czk":39278400,"expenditure_czk":39423100,"financing_czk":144700,"balance_czk":-144700},{"stage":"actual","revenue_czk":36226093.82,"expenditure_czk":34376216.99,"financing_czk":-1849876.83,"balance_czk":1849876.83}],"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":[["5011",5232100],["6121",3820000],["5171",3160000],["5169",2449800],["5139",1944000],["5031",1569800],["5331",1550000],["5154",1315000],["5365",1200000],["5023",1193900],["6122",1150000],["5166",625000],["5032",593100],["5137",570000],["5021",505400],["5156",490000],["6119",400000],["5168",284000],["5141",276000],["5153",274300],["6127",200000],["5163",190000],["5321",127700],["5222",110800],["5323",108700],["5362",108300],["5162",100000],["5329",97100],["5134",80000],["5167",65000],["5136",60000],["5151",59000],["5229",52600],["5164",50000],["5175",50000],["6323",50000],["5194",43000],["5138",30000],["5041",22500],["5038",20000],["5173",20000],["5161",10000],["5493",10000],["5903",10000],["5364",4400]],"economic_expenditure_total_czk":30281500,"economic_financing":[["8124",-2635500]],"economic_financing_total_czk":-2635500,"economic_revenue":[["1211",10359800],["1121",5276200],["1111",3813000],["2111",3273000],["1511",2500000],["3111",2000000],["1122",1200000],["1345",758000],["1113",667300],["2324",450000],["4116",450000],["2132",406000],["1112",316500],["4112",255500],["1342",250000],["2310",220000],["1356",216400],["2131",160000],["1386",140000],["1387",70000],["1343",55000],["4111",32000],["1341",18000],["2133",18000],["1361",12000],["2141",300]],"economic_revenue_total_czk":32917000,"purpose_expenditure":[["3639",4921000],["2321",3421400],["3392",2968400],["6171",2210900],["2212",2150000],["3723",1638000],["6112",1543400],["3111",1461000],["3745",1442400],["6399",1300000],["3113",1160000],["2411",743200],["3722",705000],["3612",565000],["3635",450000],["3631",380000],["3315",326000],["5512",316900],["3322",300000],["3429",294000],["2219",250000],["3399",250000],["3314",187700],["6320",170000],["3900",162000],["3636",110100],["3632",110000],["2292",108700],["2341",100000],["3349",100000],["3421",100000],["3341",87000],["3330",50000],["3412",50000],["3721",50000],["3419",33000],["6114",32000],["6310",20000],["5213",10000],["6402",4400]],"purpose_expenditure_total_czk":30281500},"revised":{"economic_expenditure":[["6122",5850800],["5011",5701700],["5169",4735400],["6121",3737600],["5139",2815080],["5171",2101600],["5031",1741200],["5331",1550000],["5154",1309400],["5023",1245800],["5365",1200000],["5166",980000],["5336",669300],["5032",647100],["5137",568200],["5021",564600],["5156",549400],["6130",511400],["6119",400000],["5141",276000],["5153",262100],["5168",212600],["6127",200000],["5163",199000],["5321",127700],["5362",111600],["5222",109800],["5323",108700],["5162",98100],["5329",97100],["5175",87000],["5134",77000],["5151",73200],["5194",70600],["5136",63300],["5164",53300],["5229",52600],["6323",50000],["5167",42000],["5192",32600],["5038",22900],["5041",22500],["5179",17800],["5161",12700],["5189",10100],["5493",10000],["5903",10000],["5142",9000],["5131",5800],["5133",5300],["5909",4720],["5364",4500],["5173",4300],["5138",600]],"economic_expenditure_total_czk":39423100,"economic_financing":[["8124",-2635500],["8905",2500000],["8115",280200]],"economic_financing_total_czk":144700,"economic_revenue":[["1211",10359800],["1121",5276200],["1111",3813000],["2111",3545800],["4213",2696600],["1511",2500000],["3111",2000000],["4116",1590000],["2324",1286700],["1122",1200000],["1345",758000],["4216",728500],["1113",667300],["2132",440000],["1112",316500],["2310",303800],["3113",300000],["4112",255500],["1342",250000],["1356",216400],["4222",200000],["2131",160000],["1386",140000],["1387",70000],["1343",55000],["4122",48000],["4111",32500],["1341",18000],["2133",18000],["2119",13500],["1361",12000],["2212",7000],["2141",300]],"economic_revenue_total_czk":39278400,"purpose_expenditure":[["3639",6759800],["2321",6461400],["3111",3311400],["3392",3252000],["6171",2340900],["2212",2081800],["3745",2033600],["3723",1758300],["6112",1595300],["6399",1300000],["3113",1285400],["3722",761700],["2411",743200],["3421",639100],["2219",619300],["3631",600000],["3635",450000],["3399",370000],["3612",366500],["3429",335000],["3322",300000],["3315",230600],["5512",195600],["3314",187700],["2310",175600],["6320",175000],["2341",162100],["3900",162000],["3636",110100],["3632",110000],["2292",108700],["3349",100000],["3341",87000],["3330",50000],["3412",50000],["3721",50000],["3419",33000],["6114",32500],["6310",24000],["5213",10000],["6402",4500]],"purpose_expenditure_total_czk":39423100},"actual":{"economic_expenditure":[["5011",5547824],["6122",4868653.5],["5169",4418138.49],["6121",2882614.35],["5139",2265059.58],["5171",1951448.74],["5031",1616048],["5331",1550000],["5154",1253492.07],["5023",1245709],["5365",901950],["5336",669184.75],["5166",650255],["5032",614004],["6130",511351],["5156",501098.22],["5137",494645.98],["5021",458307],["6119",338800],["5362",-326793.6],["5153",260568.4],["5141",233422.8],["5163",196256.28],["5168",183104.11],["5321",123922],["5323",108700],["5329",97048],["5162",95256.25],["5175",86372.58],["5134",76962.6],["5151",69434],["5194",67489],["5222",57392],["5136",56303.25],["5229",48413.19],["5164",43233.22],["5192",32524.8],["5038",22829],["5041",21394],["5179",17745.6],["5161",12634],["5189",10020],["5493",9950],["5142",8891.83],["5167",6811.5],["5131",5750],["5133",5263],["5364",4317.75],["5909",2417.75]],"economic_expenditure_total_czk":34376216.99,"economic_financing":[["8124",-2635431.96],["8117",1000000],["8118",-300000],["8115",55214.33],["8901",30340.8]],"economic_financing_total_czk":-1849876.83,"economic_revenue":[["1211",10247677.14],["1121",5485490.32],["1111",3761577.37],["2111",3581881.4],["1511",3112662.91],["2324",1287154.01],["4213",1252498],["4116",1170179.15],["1122",901950],["1345",730565],["4216",728491.39],["1113",725164.07],["2132",430527.2],["1112",357579.64],["1342",319932],["2310",307288.49],["3113",300000],["4112",255500],["1356",216749],["4222",200000],["1386",199863.97],["2131",146857.61],["3121",120000],["3111",109928.5],["1387",78329.53],["4122",48000],["4111",32500],["1334",25056],["1361",22820],["1343",16730],["1341",16000],["2133",14250],["2119",14141.32],["2212",7000],["1381",1601.32],["2141",148.48]],"economic_revenue_total_czk":36226093.82,"purpose_expenditure":[["3639",6663144.03],["2321",5366575.84],["3111",3259139.95],["3392",3160051.63],["6171",2262018.83],["2212",2081504.51],["6112",1590846.57],["3745",1536628.02],["3723",1455448.03],["3113",1198519.9],["3722",756498.95],["2411",701298.87],["3631",587353.81],["6399",566906.21],["2219",527294.22],["3399",351608.28],["3635",349725],["3612",321905.36],["6320",173841],["3429",170802.56],["3314",163625.71],["2341",162100],["3900",158305],["2310",141858.2],["3636",110092],["2292",108700],["3349",98358.96],["3421",77803],["3322",59774],["5512",48565.19],["3632",47539.85],["3341",40101.98],["6114",31391.5],["6310",22415.28],["3721",14157],["3315",6000],["6402",4317.75]],"purpose_expenditure_total_czk":34376216.99}},"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."}}}}