{"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:00296457","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296457","name":"Město Vrbno pod Pradědem","short_name":"Vrbno pod Pradědem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":597961},"amounts":{"revenue_approved":141332683,"revenue_adjusted":204206875.57,"revenue_actual":204332701.9,"expense_approved":182348608,"expense_adjusted":244982800.57,"expense_actual":219518560.33,"tax_revenue":111976023.07,"nontax_revenue":38768514.98,"capital_revenue":3758380.28,"transfer_revenue":49829783.57,"current_expense":195602396.53,"capital_expense":23916163.8,"budget_balance":-15185858.43,"cash_current":35124342.92,"cash_previous":40549298.35},"ratios":{"revenue_execution":1.00061617,"expense_execution":0.89605703,"balance_to_revenue":-0.07431928,"cash_to_expense":0.16000626,"cash_yoy":-0.13378667,"capital_expense_share":0.10894825,"transfer_revenue_share":0.24386593},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296457/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296457"},"seo":{"slug":"vrbno-pod-pradedem","path":"/cz/municipalities/vrbno-pod-pradedem/"},"population":{"value":4672,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":141332683,"expenditure_czk":182348608,"financing_czk":41015925,"balance_czk":-41015925},{"stage":"revised","revenue_czk":204206875.57,"expenditure_czk":244982800.57,"financing_czk":40775925,"balance_czk":-40775925},{"stage":"actual","revenue_czk":204332701.9,"expenditure_czk":219518560.33,"financing_czk":15185858.43,"balance_czk":-15185858.43}],"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",34225000],["5331",27325000],["6121",21200000],["5011",20900000],["5171",19316000],["5152",14000000],["5031",5885000],["5021",3935000],["5229",3470000],["5362",3065000],["6202",3000000],["5023",2700000],["6123",2600000],["5151",2502000],["5139",2359000],["5032",2270000],["5154",1910000],["5168",1270000],["5901",1000000],["6130",1000000],["5323",816608],["5163",757000],["5166",752000],["5137",560000],["5167",505000],["5499",468000],["5156",466000],["5153",460000],["5622",400000],["5194",315000],["6125",315000],["5172",305000],["6122",280000],["5162",264000],["5161",240000],["5132",175000],["5141",100000],["5329",100000],["5903",100000],["5038",95000],["5173",95000],["5492",95000],["5039",80000],["5660",80000],["6342",80000],["5175",70000],["5192",65000],["5179",60000],["5164",55000],["5019",50000],["5364",50000],["6119",50000],["5195",40000],["5136",35000],["5134",20000],["5041",11000],["5363",7000]],"economic_expenditure_total_czk":182348608,"economic_financing":[["8115",25955925],["8123",16000000],["8124",-940000]],"economic_financing_total_czk":41015925,"economic_revenue":[["1211",47000000],["1121",22000000],["2111",15727000],["1111",15000000],["2132",13930000],["1345",4000000],["1511",3800000],["4112",3644000],["1113",3200000],["1122",3000000],["4213",1900000],["4129",1878683],["2324",1760000],["1112",1000000],["2119",818000],["1382",480000],["1361",350000],["1342",300000],["1381",300000],["2131",300000],["3111",200000],["4121",200000],["2420",195000],["1341",100000],["1343",100000],["2460",100000],["1335",20000],["3112",20000],["1334",5000],["2212",5000]],"economic_revenue_total_czk":141332683,"purpose_expenditure":[["6171",41390000],["3612",35510000],["2212",13000000],["3745",9552000],["3113",9500000],["3392",9500000],["3722",9000000],["5512",6220000],["3631",5700000],["3727",5350000],["4350",4800000],["2219",4004000],["6112",3595000],["3111",3525000],["2310",3000000],["6399",3000000],["3632",2105000],["3613",1945000],["3419",1850000],["4349",1432000],["1019",1340000],["3319",1227000],["3429",1200000],["6310",1180000],["3412",952000],["2292",816608],["3421",410000],["3399",390000],["3639",160000],["2229",150000],["3636",100000],["5213",100000],["3713",80000],["3341",60000],["1014",55000],["3635",50000],["3723",50000],["6402",50000]],"purpose_expenditure_total_czk":182348608},"revised":{"economic_expenditure":[["5169",48381839.89],["5171",44651658.28],["5331",28425000],["6121",25064291],["5011",20243000],["5336",15868307.4],["5152",14357000],["5031",5937872],["5021",5118902],["5229",3628200],["6123",3209559],["5362",3065000],["5023",2950000],["5151",2450500],["5139",2435500],["5032",2219963],["5154",2187000],["6202",2000000],["5137",1840000],["5163",1045700],["5168",970000],["5492",915000],["5323",816608],["6130",750000],["5166",632000],["5364",605000],["5499",599000],["5493",450000],["5167",442000],["5153",369000],["5156",306000],["5194",295500],["5161",267000],["5162",265000],["6342",257000],["6122",252000],["6125",244000],["5141",200000],["5622",200000],["5660",140000],["5903",100000],["5329",98000],["5038",95000],["5175",84700],["5173",82500],["5192",65000],["5179",62000],["5164",55000],["6119",50000],["5138",40700],["5019",34000],["5136",32000],["5132",25000],["5172",25000],["5134",23500],["5041",14000],["5039",11000],["5321",10000],["5195",7000],["5363",7000],["5191",5000],["5366",2000]],"economic_expenditure_total_czk":244982800.57,"economic_financing":[["8115",25955925],["8123",16000000],["8124",-1180000]],"economic_financing_total_czk":40775925,"economic_revenue":[["1211",47000000],["1121",22500000],["4116",21062039.09],["1111",17200000],["2111",16590000],["4122",16488504],["2132",14230000],["4216",5905995.48],["1511",5900000],["1345",4000000],["4112",3644000],["2321",3521000],["3111",3400000],["1113",3200000],["1122",3000000],["2324",2828000],["4213",2398387],["2322",2360900],["1112",1378000],["4113",1120000],["1386",920000],["2119",818000],["2229",700000],["4222",496550],["1387",480000],["1342",400000],["2420",395000],["2141",385000],["1361",350000],["2131",350000],["4121",248000],["4111",247500],["1343",150000],["3113",150000],["1341",100000],["2460",100000],["2329",80000],["2212",65000],["1335",20000],["3112",20000],["1334",5000]],"economic_revenue_total_czk":204206875.57,"purpose_expenditure":[["6171",42840000],["3612",40372311.24],["2212",27473276.04],["3745",20316858.89],["4350",19048000],["3392",10608096],["3631",10605428],["3113",10422600],["3722",9600000],["5512",7717511],["3727",5350000],["2219",4804000],["4343",4360000],["3111",4216611.4],["6112",3945000],["3632",3505000],["6399",3000000],["2310",2450000],["3412",2152000],["3613",2005000],["3419",1850000],["4349",1562000],["1019",1340000],["3319",1227000],["3429",970000],["2292",816608],["3421",410000],["3399",390000],["6310",308000],["3723",250000],["6114",247500],["3639",160000],["2229",150000],["3636",100000],["5213",100000],["3713",80000],["6402",65000],["3341",60000],["1014",55000],["3635",50000]],"purpose_expenditure_total_czk":244982800.57},"actual":{"economic_expenditure":[["5169",45428248.46],["5171",38424040.03],["5331",28425000],["6121",19413157.4],["5011",17383228],["5336",15868307.4],["5152",14066695.74],["5031",5262311],["5021",4875220],["5229",3475222],["5023",2945929],["5151",2298800],["5139",2136346.57],["6202",2000000],["5032",1984778],["5154",1922841.37],["5137",1774152.2],["5362",1198349],["6123",1136225],["5163",982122.64],["5168",875332.15],["5492",834000],["5323",816608],["6130",683530],["5499",598315],["5364",594685.24],["5166",457305.1],["5493",447694],["5153",352532.46],["5167",311921.61],["5161",266025],["5156",250468.13],["5162",248438.75],["6122",241207],["6125",236192],["6342",205852.4],["5622",200000],["5141",193051.08],["5660",120000],["5329",85536],["5175",70774.1],["5038",69971.31],["5194",69011],["5179",60870.24],["5164",45324],["5138",40700],["5019",29295.26],["5134",23045],["5173",18094.57],["5192",15000],["5041",13052.88],["5039",10589.74],["5321",10000],["5195",6767],["5132",5621],["5191",5000],["5136",4172],["5366",1604.5]],"economic_expenditure_total_czk":219518560.33,"economic_financing":[["8123",10900000],["8115",5424955.43],["8124",-1139097]],"economic_financing_total_czk":15185858.43,"economic_revenue":[["1211",48539321.66],["1121",25976632.48],["4116",21062039.09],["1111",18443595.64],["4122",16488504],["2111",15835499.72],["2132",13712063.6],["1511",5993902.6],["4216",5905995.48],["1345",4245495],["4112",3644000],["3111",3608380.28],["2321",3534000],["1113",3434551.95],["2324",2825375.57],["1112",1693430.99],["1122",1176000],["4113",1120000],["1386",946431.67],["2229",701604.5],["4213",498387],["2141",496888.39],["4222",496550],["2131",457828.7],["1342",422345],["2420",395000],["1387",370938.18],["4121",366808],["1361",361326],["2322",357127],["4111",247500],["1343",221240],["2329",159952],["3113",150000],["2460",137100],["2212",129603.27],["1341",116351],["2119",26472.23],["1335",15257.6],["1334",11519],["1381",7624.04],["1382",60.26]],"economic_revenue_total_czk":204332701.9,"purpose_expenditure":[["6171",38055302.76],["3612",31922547.25],["2212",25751705.52],["4350",19048000],["3745",18312043.67],["3392",10607700.5],["3113",10422600],["3631",10301642.55],["3722",9510655.27],["5512",5184151.01],["3727",5052494],["4343",4340000],["3111",4216611.4],["6112",3884732.5],["2219",3748510.37],["3632",3306275.91],["2310",2447694],["3412",2049812.32],["3419",1825775],["3613",1794984.57],["4349",1374585],["1019",1229946],["6399",1176000],["3319",946262.53],["3429",874010],["2292",816608],["3421",303926.71],["6310",286755.9],["6114",233757.97],["3639",146406.24],["3399",122557.44],["6402",64685.24],["3341",58406.7],["1014",42245],["2229",30304],["3713",28865]],"purpose_expenditure_total_czk":219518560.33}},"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."}}}}