{"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:00293831","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00293831","name":"Obec Vrbovec","short_name":"Vrbovec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Znojmo","municipality_code":595128},"amounts":{"revenue_approved":35841700,"revenue_adjusted":64486200,"revenue_actual":63318133.94,"expense_approved":52225400,"expense_adjusted":96832800,"expense_actual":86242238.63,"tax_revenue":38465439.49,"nontax_revenue":4164132.22,"capital_revenue":374450.8,"transfer_revenue":20314111.43,"current_expense":25620022.94,"capital_expense":60622215.69,"budget_balance":-22924104.69,"cash_current":27896810.63,"cash_previous":50153173.47},"ratios":{"revenue_execution":0.98188657,"expense_execution":0.89063043,"balance_to_revenue":-0.36204644,"cash_to_expense":0.32347039,"cash_yoy":-0.44376779,"capital_expense_share":0.70292952,"transfer_revenue_share":0.32082612},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00293831/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00293831"},"seo":{"slug":"vrbovec","path":"/cz/municipalities/vrbovec/"},"population":{"value":1283,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":35841700,"expenditure_czk":52225400,"financing_czk":16383700,"balance_czk":-16383700},{"stage":"revised","revenue_czk":64486200,"expenditure_czk":96832800,"financing_czk":32346600,"balance_czk":-32346600},{"stage":"actual","revenue_czk":63318133.94,"expenditure_czk":86242238.63,"financing_czk":22924104.69,"balance_czk":-22924104.69}],"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",25740300],["5331",6165000],["5169",3439300],["5011",3085000],["5909",2505000],["5171",1523000],["5023",1502400],["5139",1108000],["5031",1037700],["5154",633000],["5365",500000],["5032",427400],["5137",420000],["5222",370200],["5362",350000],["5151",313500],["5164",271000],["5153",256200],["5903",250000],["5156",230000],["5163",216000],["5166",205000],["5021",188800],["5321",183000],["5168",150000],["5323",150000],["5167",131000],["6122",100000],["5041",95000],["5175",85000],["5194",84000],["5136",67000],["5901",67000],["5042",63600],["5162",55000],["5364",50000],["5132",38000],["5038",30000],["5173",21500],["5172",20000],["5133",16500],["5165",16400],["5019",15000],["5223",15000],["5329",12400],["5492",10000],["5039",5100],["5161",5000],["5532",3000],["5142",100]],"economic_expenditure_total_czk":52225400,"economic_financing":[["8115",16383700]],"economic_financing_total_czk":16383700,"economic_revenue":[["1211",14510000],["1121",7150000],["1111",5100000],["1511",3005000],["2111",1312500],["1113",1000000],["1345",830900],["2132",551300],["1122",500000],["1112",310000],["4112",298100],["2324",280000],["2131",263000],["3111",200000],["1386",150000],["2141",100000],["1387",80000],["2112",50100],["1334",50000],["1341",20000],["2119",20000],["1342",15000],["1361",15000],["2133",12000],["1381",10000],["2139",6800],["1343",1000],["1349",1000]],"economic_revenue_total_czk":35841700,"purpose_expenditure":[["3113",14578800],["3392",7052000],["6171",3248600],["2321",3065000],["3745",3061600],["2219",2850000],["3111",2596200],["1031",2085000],["6112",1947900],["3429",1373700],["3612",1238000],["3722",1205000],["3723",869000],["3639",852000],["3399",761000],["2310",729400],["6399",700000],["2212",620000],["2115",446500],["3631",325000],["2144",314400],["3419",300000],["5213",250000],["5512",248100],["3633",220300],["3322",210000],["2292",150000],["3632",135000],["6320",135000],["3421",130000],["4359",98000],["3613",72600],["3721",70000],["2143",52000],["3635",50000],["6402",50000],["6310",30000],["3314",27400],["3319",20400],["4339",20000],["2141",11200],["1014",10000],["1036",7300],["4356",3000],["4379",3000],["2221",2000],["3725",1000]],"purpose_expenditure_total_czk":52225400},"revised":{"economic_expenditure":[["6121",60982700],["5331",6165000],["5171",4585000],["5169",4223500],["6122",3243000],["5011",3085000],["5023",1502400],["5336",1385400],["5139",1281230],["5365",1256200],["5031",1044700],["5137",812200],["5154",647500],["5329",601500],["5362",499600],["5032",430400],["5222",398000],["6349",380500],["5909",355000],["5021",311870],["5164",290400],["5153",272900],["5151",263600],["5163",253400],["5903",250000],["5156",239000],["5166",215000],["5213",200000],["5321",183000],["5168",153600],["5041",152000],["5323",151000],["5167",131000],["5175",98000],["5194",91800],["5901",81900],["6119",75000],["5136",68000],["5172",64700],["5042",63600],["5364",61300],["5162",60900],["5132",38000],["5038",30000],["6342",24700],["5173",21900],["5133",16500],["5165",16400],["5019",15000],["5223",15000],["5123",13800],["5492",10000],["5366",6500],["5161",6000],["5039",5100],["5532",3000],["5142",100]],"economic_expenditure_total_czk":96832800,"economic_financing":[["8117",32007600],["8115",339000]],"economic_financing_total_czk":32346600,"economic_revenue":[["1211",15630700],["4216",15472900],["1121",8376600],["1111",5713700],["1511",4444400],["4121",2500000],["2132",2166700],["4116",1849300],["2111",1389900],["1122",1255200],["1113",1106600],["1345",833100],["2324",590600],["1112",545900],["1386",305200],["4112",298100],["3113",284400],["2310",275900],["2131",263000],["2141",242200],["3111",200000],["1387",119700],["2112",114500],["1334",79300],["3121",75000],["4222",73500],["4111",65000],["4122",55600],["1342",33400],["2321",30000],["1341",20000],["2119",20000],["1361",17000],["2133",12000],["1381",10000],["2139",8300],["2229",6500],["1343",1000],["1349",1000]],"economic_revenue_total_czk":64486200,"purpose_expenditure":[["3113",63042600],["3639",4094900],["3745",3395400],["6171",3356700],["2321",3351800],["3429",2256500],["3111",1996200],["6112",1947900],["3722",1935000],["6399",1604800],["3723",1136400],["2310",1041200],["3399",870000],["2219",750000],["2212",640000],["3633",537400],["3631",485000],["2115",446500],["3612",338400],["2144",314400],["3419",302000],["5512",287100],["3322",260700],["5213",250000],["1031",243900],["2143",220600],["3392",202100],["3330",200000],["2292",151000],["6320",146700],["3632",135000],["3421",130000],["3635",125000],["3319",101100],["4359",98000],["3721",95000],["3613",83700],["6114",65000],["6402",61300],["3314",34400],["6310",30000],["4339",20000],["2141",11400],["1014",10000],["3725",9400],["1036",7300],["2223",3000],["4356",3000],["4379",3000],["2221",2000]],"purpose_expenditure_total_czk":96832800},"actual":{"economic_expenditure":[["6121",57760461.69],["5331",6165000],["5171",3160119.18],["5169",2994421.15],["5011",2818385],["6122",2396600],["5023",1497634],["5336",1384200.4],["5365",1256020],["5031",945001],["5329",559242.16],["5139",536423.09],["5154",508476.32],["5032",391549],["6349",380500],["5137",367956.6],["5362",349583.43],["5222",349084],["5163",242050.92],["5021",206749],["5213",200000],["5164",180861.8],["5321",173000],["5166",158102.5],["5041",151136.23],["5323",150974],["5156",132297],["5168",129230],["5153",109803.46],["5136",62131.6],["5364",61192],["6119",60000],["5151",52044],["5175",50499],["5162",41681.61],["5194",40041.6],["5172",37306.78],["5167",33580.45],["5132",29674.8],["6342",24654],["5165",16400],["5123",13795],["5042",12654.18],["5038",11523],["5133",11405.68],["5173",8695],["5223",8000],["5366",6422],["5161",5676]],"economic_expenditure_total_czk":86242238.63,"economic_financing":[["8117",32005250.42],["8115",-9081145.73]],"economic_financing_total_czk":22924104.69,"economic_revenue":[["1211",15630653.67],["4216",15472881.68],["1121",8376538.9],["1111",5713697.94],["1511",4444379.67],["4121",2500000],["2132",2140300.8],["4116",1849145.25],["1122",1255170],["1113",1106516.73],["1345",833043],["2324",590155.67],["1112",545867.49],["2111",505033.05],["1386",305147.35],["4112",298100],["3113",284350],["2310",275880],["2141",242114.7],["2131",238323],["1387",119600.26],["2112",110588],["1334",79233.3],["3121",75000],["4222",73500],["4111",65000],["4122",55484.5],["2321",30000],["2119",19965],["1341",18821],["1342",17650],["1361",16740],["3111",15100.8],["2229",6422],["2133",3850],["1381",2380.18],["2139",1500]],"economic_revenue_total_czk":63318133.94,"purpose_expenditure":[["3113",62304802.76],["2321",2756964.61],["6171",2752362.69],["3639",2614509.03],["3745",2456634.6],["6112",1895877.67],["3722",1788308.86],["3111",1632095],["3429",1621050.4],["6399",1604753.43],["3723",1050786.88],["3399",559261.95],["2310",407012.5],["3631",351411.37],["3633",220220],["3330",200000],["2143",189440],["2292",150974],["6320",146646],["5512",145640.71],["3612",145561.21],["3419",144000],["1031",140377],["3322",111727.7],["3635",110000],["3421",102569.5],["2212",94434.45],["3721",92199.95],["4359",91000],["6402",61192],["3319",53332.16],["3613",45443.09],["3632",40559],["6114",33851],["3314",27664],["3392",26101.6],["6310",20289.92],["2144",12510],["2115",12100],["2141",11360],["3725",8385.3],["4379",3000],["2223",2963.29],["2219",2865]],"purpose_expenditure_total_czk":86242238.63}},"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."}}}}