{"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:00544710","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00544710","name":"Obec Malá Vrbka","short_name":"Malá Vrbka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Hodonín","municipality_code":586366},"amounts":{"revenue_approved":3788000,"revenue_adjusted":5769600,"revenue_actual":5967246.84,"expense_approved":3788000,"expense_adjusted":5693500,"expense_actual":5529434.96,"tax_revenue":3828757.97,"nontax_revenue":516823.88,"capital_revenue":0,"transfer_revenue":1621664.99,"current_expense":4378302.86,"capital_expense":1151132.1,"budget_balance":437811.88,"cash_current":2172839.47,"cash_previous":1735027.59},"ratios":{"revenue_execution":1.03425659,"expense_execution":0.9711838,"balance_to_revenue":0.07336916,"cash_to_expense":0.39295868,"cash_yoy":0.25233713,"capital_expense_share":0.20818259,"transfer_revenue_share":0.271761},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00544710/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00544710"},"seo":{"slug":"mala-vrbka","path":"/cz/municipalities/mala-vrbka/"},"population":{"value":172,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3788000,"expenditure_czk":3788000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5769600,"expenditure_czk":5693500,"financing_czk":-76100,"balance_czk":76100},{"stage":"actual","revenue_czk":5967246.84,"expenditure_czk":5529434.96,"financing_czk":-437811.88,"balance_czk":437811.88}],"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",720000],["5169",644500],["5023",551900],["5011",414700],["5154",156600],["5139",151600],["5175",121000],["5173",106100],["5031",102900],["5021",93000],["5032",87100],["5137",73500],["5194",68200],["5153",66200],["5365",54800],["5163",43600],["5151",40500],["5168",40000],["5222",38900],["5321",37000],["5364",29800],["5136",27000],["5901",19000],["5323",16100],["5167",15000],["5171",14000],["5156",12500],["5903",10000],["5164",7500],["5041",6000],["5162",6000],["5329",4200],["5179",4000],["5161",2500],["5038",2300]],"economic_expenditure_total_czk":3788000,"economic_revenue":[["1211",1500000],["1121",750000],["1111",515000],["1511",290000],["2131",210000],["1345",116700],["1113",100000],["4112",71800],["2111",65200],["1122",54800],["1112",35000],["4111",32000],["2324",30000],["1386",5000],["1387",5000],["2142",2900],["1341",2100],["1361",1500],["2132",1000]],"economic_revenue_total_czk":3788000,"purpose_expenditure":[["6171",867700],["6112",709600],["3392",369900],["2219",320000],["3745",265000],["3319",215700],["3722",200000],["3639",100000],["3399",90000],["3631",77600],["6399",54800],["2310",50000],["3725",50000],["6320",41100],["3419",35000],["4379",33000],["3314",32500],["6114",32000],["3632",31100],["1032",30000],["3723",30000],["6402",29800],["2321",24000],["3349",20000],["5512",17600],["2292",16100],["3341",10000],["3421",10000],["3721",10000],["5213",10000],["3429",3000],["6310",2500]],"purpose_expenditure_total_czk":3788000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1304100],["6122",570600],["5023",556800],["6121",541700],["5011",514700],["5139",320700],["5137",298000],["5154",156600],["5175",154900],["5173",130000],["5031",127700],["5021",99900],["5032",96500],["5194",90800],["5171",89000],["5901",74000],["5365",71800],["5321",68300],["5153",67700],["5151",47800],["5163",43600],["5222",41900],["5168",38500],["6349",30000],["5364",29800],["5136",28500],["5156",18200],["5323",16100],["5164",13300],["5903",10000],["6342",9000],["5162",6500],["5167",6200],["5041",6000],["5329",4200],["5179",4000],["5038",2300],["5904",1400],["5161",1300],["5132",600],["5221",500]],"economic_expenditure_total_czk":5693500,"economic_financing":[["8115",-76100]],"economic_financing_total_czk":-76100,"economic_revenue":[["1211",1576200],["4222",1107900],["1121",750000],["1111",549500],["1511",290000],["4116",228700],["2131",212300],["4122",182000],["1345",147200],["2111",109200],["1113",109000],["2321",99000],["2324",72700],["4112",71800],["1122",62800],["1112",45200],["2329",40200],["4111",32500],["1386",30800],["2132",25000],["1387",11900],["1334",7200],["2142",3400],["1361",2800],["1341",2300]],"economic_revenue_total_czk":5769600,"purpose_expenditure":[["6171",951300],["6112",739300],["3392",731400],["3639",682900],["3319",552300],["3745",489800],["2219",235000],["3722",213000],["3399",151400],["5512",146300],["2310",98300],["3631",89300],["6399",62800],["3725",62000],["3723",47700],["6320",41100],["2321",38000],["3419",35000],["4379",33500],["3314",32600],["6114",32500],["2411",31300],["3429",30000],["6402",29800],["3421",26600],["3632",21800],["3349",21500],["3721",17000],["2292",16100],["3341",10000],["5213",10000],["1032",6000],["6310",2500],["2341",2000],["6409",1400],["3312",500],["3741",500],["4329",500],["4359",500]],"purpose_expenditure_total_czk":5693500},"actual":{"economic_expenditure":[["5169",1298795.07],["6122",570537],["5023",556764],["6121",541628.1],["5011",514559],["5139",305670.05],["5137",297601.62],["5175",146430.93],["5154",131480],["5031",127618],["5173",126920],["5032",96411],["5021",94869],["5194",89904],["5171",86920.09],["5365",71790],["5321",68165],["5153",60630],["5151",47323.87],["5163",42865.4],["5222",41835],["5168",38490.46],["6349",30000],["5364",29640],["5136",26843],["5156",17789],["5323",16100],["5164",13210],["6342",8967],["5162",6454],["5167",5600],["5041",4365.8],["5329",4025],["5179",3577.57],["5038",2143],["5904",1304],["5161",1129],["5132",580],["5221",500]],"economic_expenditure_total_czk":5529434.96,"economic_financing":[["8115",-437811.88]],"economic_financing_total_czk":-437811.88,"economic_revenue":[["1211",1589043.93],["4222",1107802],["1121",852108.62],["1111",588218.42],["1511",365765.83],["4116",228628.4],["2131",212246],["4122",180934.59],["1345",147189],["1113",112514.79],["2321",99000],["2324",72418.88],["4112",71800],["1122",62790],["2111",58309],["1112",55519.32],["2329",40138],["4111",32500],["1386",31037.13],["2132",25000],["1387",12165.75],["1334",7106.67],["2149",6400],["2142",3312],["1361",2835],["1341",2225],["1381",238.51]],"economic_revenue_total_czk":5967246.84,"purpose_expenditure":[["6171",937476.39],["6112",738475],["3392",724288.33],["3639",682695.32],["3319",551355.72],["3745",489025.77],["2219",235000],["3722",212527.62],["5512",146289],["3399",142321],["3631",70032.5],["6399",62790],["3725",60056],["2310",47244.87],["3723",47220.38],["6320",41073],["3419",35000],["4379",33418],["3314",32219],["2411",31247],["3429",30000],["6402",29640],["3421",26311],["3349",21403],["3632",20995.86],["6114",18403],["3721",16965],["2292",16100],["2321",12645],["1032",6000],["3341",4365.8],["6310",1792.4],["2341",1755],["6409",1304],["3312",500],["3741",500],["4329",500],["4359",500]],"purpose_expenditure_total_czk":5529434.96}},"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."}}}}