{"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:00288934","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288934","name":"Obec Vrbátky","short_name":"Vrbátky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":590185},"amounts":{"revenue_approved":65450000,"revenue_adjusted":68784639.5,"revenue_actual":67269200.12,"expense_approved":85926000,"expense_adjusted":90645765.57,"expense_actual":57817175.75,"tax_revenue":43968936.73,"nontax_revenue":5537991.12,"capital_revenue":410450,"transfer_revenue":17351822.27,"current_expense":37874839.43,"capital_expense":19942336.32,"budget_balance":9452024.37,"cash_current":42445318.74,"cash_previous":32467313.55},"ratios":{"revenue_execution":0.97796835,"expense_execution":0.63783648,"balance_to_revenue":0.14051043,"cash_to_expense":0.73412992,"cash_yoy":0.30732463,"capital_expense_share":0.34492062,"transfer_revenue_share":0.25794602},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288934/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288934"},"seo":{"slug":"vrbatky","path":"/cz/municipalities/vrbatky/"},"population":{"value":1721,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":65450000,"expenditure_czk":85926000,"financing_czk":20476000,"balance_czk":-20476000},{"stage":"revised","revenue_czk":68784639.5,"expenditure_czk":90645765.57,"financing_czk":21861126.07,"balance_czk":-21861126.07},{"stage":"actual","revenue_czk":67269200.12,"expenditure_czk":57817175.75,"financing_czk":-9452024.37,"balance_czk":9452024.37}],"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",41400000],["5331",5717000],["5171",5298000],["5169",5296300],["5011",4680000],["6130",3000000],["6122",2790000],["5901",2500000],["5023",1800000],["5021",1692800],["5031",1669500],["5139",1220000],["5154",1169117],["5365",1102000],["5137",811000],["5032",625700],["5153",492400],["5163",475000],["6371",400000],["5323",343823],["5499",320000],["5362",300000],["5222",265000],["5194",258000],["5175",255000],["5166",250000],["5168",248100],["5156",215000],["5041",200000],["5192",190000],["5173",100000],["5903",100000],["5229",98000],["5364",98000],["5151",82500],["5136",80000],["5162",58000],["5138",50000],["5132",38000],["5329",35160],["5221",34600],["5321",34000],["5167",30000],["5223",25000],["5038",20000],["5164",20000],["5179",14000],["5131",10000],["5909",10000],["5161",5000]],"economic_expenditure_total_czk":85926000,"economic_financing":[["8117",20000000],["8115",476000]],"economic_financing_total_czk":20476000,"economic_revenue":[["1211",18450000],["4216",10994025],["1121",9400000],["1111",6630500],["4213",5167288],["1511",3500000],["2111",2470667],["2141",1300000],["1113",1200000],["1122",1100000],["2132",1022100],["1345",850000],["1112",600000],["2131",596400],["2324",500000],["4112",443100],["1334",300000],["1381",200000],["1386",170000],["4111",93000],["1387",90000],["2310",70000],["2133",63000],["4113",62920],["1341",60000],["2119",44000],["1361",25000],["1349",20000],["2322",10000],["3111",10000],["2139",7000],["1343",1000]],"economic_revenue_total_czk":65450000,"purpose_expenditure":[["5512",13162000],["3113",12417000],["6171",9147260],["2219",8967000],["3639",6663000],["3632",5047217],["3412",4632800],["3722",3465000],["3631",3293000],["2321",3205000],["3613",2670500],["6112",2457000],["3319",1901500],["3745",1410000],["3421",1409500],["6399",1380000],["3326",1200000],["3399",1150000],["6320",450000],["4357",395600],["2292",343823],["2212",200000],["4342",135000],["3314",118800],["3419",105000],["3612",101000],["6402",98000],["3726",93000],["6114",93000],["2310",85000],["3723",40000],["3341",30000],["3330",25000],["6310",25000],["3744",10000]],"purpose_expenditure_total_czk":85926000},"revised":{"economic_expenditure":[["6121",40551396.44],["5169",6937150],["5171",5506149],["5331",5117000],["5011",4706921],["6122",4143503.56],["6130",3355000],["5031",1853979],["5137",1828300],["5021",1807890],["5023",1800000],["5139",1742940],["5154",1343917],["5336",1149407.5],["5365",1010562],["5175",744850],["5321",734000],["5032",674700],["5194",591110],["5153",492400],["5163",477000],["6371",400000],["5499",361954.07],["5323",349688],["5041",306400],["5362",300850],["5168",271600],["5222",270000],["5156",255500],["5192",251200],["5166",150000],["5189",120000],["5364",113438],["5173",111500],["5229",111000],["5903",100000],["5151",84500],["5136",84000],["5162",74000],["5138",50000],["5132",48000],["5363",36000],["5329",35160],["5221",34600],["5167",34500],["5164",26000],["5223",25000],["5038",22000],["5179",18000],["5131",10000],["5909",10000],["5161",6100],["5492",6000],["5133",600]],"economic_expenditure_total_czk":90645765.57,"economic_financing":[["8117",20000000],["8115",1861126.07]],"economic_financing_total_czk":21861126.07,"economic_revenue":[["1211",18300000],["1121",9679000],["4216",9159231.56],["1111",6716500],["1511",5122500],["4213",5103949],["2111",2387067],["4116",2005054.44],["1113",1280100],["2141",1280000],["2132",1046320],["1122",1010000],["1345",859500],["2324",675900],["1112",631500],["2131",551400],["4122",483467.5],["4112",439700],["1386",370000],["3112",350000],["1334",300000],["1381",200000],["2119",174000],["1387",140000],["4111",97500],["2310",87500],["2133",63000],["4113",62920],["3111",60450],["1341",60000],["2322",30000],["1361",25000],["1349",20000],["2139",7000],["2321",5000],["1343",1000],["1382",80]],"economic_revenue_total_czk":68784639.5,"purpose_expenditure":[["3113",14449407.5],["5512",12891850],["6171",12120064.07],["2219",9877000],["3639",8559500],["3412",4095299],["2321",3988053.56],["3722",3648900],["3613",2667900],["3399",2506950],["6112",2457000],["3631",2392396.44],["3319",1617750],["3421",1322200],["6399",1278562],["3745",1111600],["3326",1104000],["3632",673217],["3111",506700],["4357",478250],["6320",450000],["2212",389000],["2292",349688],["4342",319500],["6114",190500],["3635",170000],["3314",164140],["6402",113438],["2310",106000],["3419",105000],["3612",101000],["5213",100000],["3726",93000],["3341",92600],["3723",40000],["6409",36000],["3744",27000],["3330",25000],["6310",25000],["2341",2300]],"purpose_expenditure_total_czk":90645765.57},"actual":{"economic_expenditure":[["6121",14835414.41],["5169",6230558.64],["5331",5117000],["5171",4939844.97],["5011",4573196.22],["6122",3637421.91],["5023",1796434],["5031",1491863],["5137",1449431.15],["5021",1449302],["6130",1366500],["5139",1339376.91],["5154",1270278.29],["5336",1149407.5],["5365",966730],["5321",732736],["5175",701868.62],["5032",622275],["5194",584872.83],["5153",383086.38],["5499",361954.07],["5323",349687.3],["5163",320400.06],["5041",306307],["5222",270000],["5156",249182.8],["5168",181318.13],["5192",170407],["5166",127662],["5364",112897],["5229",103500],["6371",103000],["5173",102027],["5136",78464],["5162",67313.44],["5151",59950],["5132",40641.73],["5363",36000],["5329",35160],["5221",34580],["5362",-25304.98],["5223",25000],["5038",21261],["5179",17774],["5167",15480.01],["5164",8220.01],["5161",3217.95],["5131",2888.4],["5133",590]],"economic_expenditure_total_czk":57817175.75,"economic_financing":[["8115",-9978005.19],["8901",525980.82]],"economic_financing_total_czk":-9452024.37,"economic_revenue":[["1211",18092462.81],["1121",9678900.45],["4216",9159231.56],["1111",6715796.24],["1511",5122321.48],["4213",5103949],["2111",2066518.04],["4116",2005054.21],["1113",1280027.07],["2141",1078682.44],["1122",956130],["2132",894173],["1345",859405],["2324",675803.12],["1112",631036.17],["2131",541638.77],["4122",483467.5],["4112",439700],["1386",352610.83],["3112",350000],["2119",173725.75],["1387",138216.05],["4111",97500],["2310",74336],["1334",71633.78],["4113",62920],["3111",60450],["1341",51983],["2322",25770],["1361",15457],["2321",5000],["1381",2865.06],["2139",2344],["1382",71.79],["1343",20]],"economic_revenue_total_czk":67269200.12,"purpose_expenditure":[["3113",13631366.81],["6171",11538355.57],["3639",6120629.78],["2219",3816257.93],["5512",3411674.28],["2321",2796407.14],["3399",2387116.11],["6112",2229564.72],["3722",2051844.52],["3631",1839408.55],["3412",1754496.6],["6399",916775.02],["3613",796300.53],["3421",610354.95],["3745",540180.14],["3111",500886.4],["4357",352110.46],["2292",349687.3],["3319",318219.65],["6320",301147],["2212",265343.56],["4342",232449.19],["3635",169400],["3314",150474.62],["3632",129660.29],["6402",112897],["3419",105000],["3326",93995.51],["3341",91777.68],["6114",48084],["2310",36251.6],["6409",36000],["3744",26290.88],["3330",25000],["6310",17567.06],["3612",11914],["2341",2286.9]],"purpose_expenditure_total_czk":57817175.75}},"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."}}}}