{"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:00556483","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00556483","name":"Obec Vrbno nad Lesy","short_name":"Vrbno nad Lesy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566926},"amounts":{"revenue_approved":6842800,"revenue_adjusted":7499700,"revenue_actual":7501804.22,"expense_approved":6474000,"expense_adjusted":5639500,"expense_actual":5654656.15,"tax_revenue":5976112.39,"nontax_revenue":652485.77,"capital_revenue":0,"transfer_revenue":873206.06,"current_expense":4351267.8,"capital_expense":1303388.35,"budget_balance":1847148.07,"cash_current":6278918.19,"cash_previous":4423852.12},"ratios":{"revenue_execution":1.00028057,"expense_execution":1.0026875,"balance_to_revenue":0.24622718,"cash_to_expense":1.11039788,"cash_yoy":0.41933275,"capital_expense_share":0.23049825,"transfer_revenue_share":0.11639947},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00556483/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00556483"},"seo":{"slug":"vrbno-nad-lesy","path":"/cz/municipalities/vrbno-nad-lesy/"},"population":{"value":206,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6842800,"expenditure_czk":6474000,"financing_czk":-368800,"balance_czk":368800},{"stage":"revised","revenue_czk":7499700,"expenditure_czk":5639500,"financing_czk":-1860200,"balance_czk":1860200},{"stage":"actual","revenue_czk":7501804.22,"expenditure_czk":5654656.15,"financing_czk":-1847148.07,"balance_czk":1847148.07}],"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",1480000],["6121",1465000],["5023",920000],["6130",500000],["5331",498000],["5154",375000],["6122",350000],["5031",180000],["5021",145000],["5032",118000],["5011",102000],["5139",85000],["5229",80000],["5137",60000],["5175",25000],["5194",22000],["5151",20000],["5156",20000],["5329",15000],["5162",6000],["5321",5000],["5161",2000],["5163",1000]],"economic_expenditure_total_czk":6474000,"economic_financing":[["8115",-368800]],"economic_financing_total_czk":-368800,"economic_revenue":[["1211",2104000],["1511",1440000],["1121",1071000],["1111",792000],["4122",500000],["2111",211000],["2132",140000],["1113",136000],["2141",120000],["2324",110000],["4112",71800],["1112",64000],["4111",29000],["1386",25000],["1387",12000],["1381",9000],["2131",6000],["1361",2000]],"economic_revenue_total_czk":6842800,"purpose_expenditure":[["6112",1218000],["6171",1076000],["3111",948000],["2219",815000],["3721",530000],["3412",500000],["3745",362000],["2321",300000],["3722",230000],["3725",210000],["3319",80000],["3419",80000],["3631",70000],["5219",30000],["2310",20000],["5512",5000]],"purpose_expenditure_total_czk":6474000},"revised":{"economic_expenditure":[["5169",992900],["6121",890400],["5023",872300],["5331",636000],["5154",360000],["5336",269000],["6122",269000],["5031",207000],["5021",152300],["5139",146800],["6130",144000],["5032",129600],["5011",119000],["5137",104500],["5229",80000],["5171",55800],["5175",40200],["5321",33000],["5364",32600],["5194",30700],["5329",26500],["5151",20000],["5156",15700],["5162",5000],["5163",3100],["5038",2000],["5161",1300],["5173",800]],"economic_expenditure_total_czk":5639500,"economic_financing":[["8115",-1860200]],"economic_financing_total_czk":-1860200,"economic_revenue":[["1211",2179200],["1511",1525000],["1121",1170000],["1111",808000],["4122",500000],["4116",268900],["2111",208100],["1113",154300],["2141",150000],["2132",149400],["2324",114300],["1112",76000],["4112",71800],["1386",42600],["4111",32500],["2322",20500],["1387",16700],["2131",8600],["1361",3500],["1381",300]],"economic_revenue_total_czk":7499700,"purpose_expenditure":[["3111",1220900],["6112",1208900],["6171",1000100],["3412",469000],["3639",308000],["3725",282000],["2321",253500],["3745",236600],["3722",217400],["3419",80000],["3631",70000],["3319",66700],["2219",63000],["4359",35000],["6402",32600],["3721",27000],["2310",20000],["5219",20000],["6114",15800],["4349",5000],["5512",5000],["4352",3000]],"purpose_expenditure_total_czk":5639500},"actual":{"economic_expenditure":[["5169",993621.52],["6121",890280.76],["5023",872343],["5331",636094],["5154",361115.32],["6122",268957.59],["5336",268906.06],["5031",207451],["5021",152336],["5139",146899.86],["6130",144150],["5032",129601],["5011",119270],["5137",104533.16],["5229",80000],["5171",55844],["5175",40127],["5321",33161],["5364",32673],["5194",30724],["5329",26510],["5151",20171],["5156",15731],["5182",11466],["5162",5147.88],["5163",3511],["5038",1963],["5161",1275],["5173",793]],"economic_expenditure_total_czk":5654656.15,"economic_financing":[["8115",-1847148.07]],"economic_financing_total_czk":-1847148.07,"economic_revenue":[["1211",2179238.63],["1511",1525013.65],["1121",1169988.78],["1111",808058.99],["4122",500000],["4116",268906.06],["2111",208659],["1113",154367.43],["2141",150963.77],["2132",149380],["2324",114359],["1112",76206.29],["4112",71800],["1386",42608.06],["4111",32500],["2322",20517],["1387",16702.51],["2131",8607],["1361",3610],["1381",318.05]],"economic_revenue_total_czk":7501804.22,"purpose_expenditure":[["3111",1221323.79],["6112",1209395],["6171",1012730.13],["3412",468957.59],["3639",307910.76],["3725",282075.16],["2321",253500],["3745",237010.4],["3722",217412.44],["3419",80000],["3631",70453.83],["3319",66683],["2219",63000],["4359",35000],["6402",32673],["3721",27579.05],["2310",20171],["5219",20000],["6114",15781],["4349",5000],["5512",5000],["4352",3000]],"purpose_expenditure_total_czk":5654656.15}},"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."}}}}