{"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:00578649","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00578649","name":"Obec Vrbice","short_name":"Vrbice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":572128},"amounts":{"revenue_approved":4594400,"revenue_adjusted":5540716.61,"revenue_actual":5444055.87,"expense_approved":4594400,"expense_adjusted":4698323,"expense_actual":2953928.67,"tax_revenue":4604373.69,"nontax_revenue":390982.18,"capital_revenue":344400,"transfer_revenue":104300,"current_expense":2579259.73,"capital_expense":374668.94,"budget_balance":2490127.2,"cash_current":12268225.77,"cash_previous":9700014.99},"ratios":{"revenue_execution":0.98255447,"expense_execution":0.62871979,"balance_to_revenue":0.45740295,"cash_to_expense":4.15318958,"cash_yoy":0.26476359,"capital_expense_share":0.1268375,"transfer_revenue_share":0.01915851},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00578649/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00578649"},"seo":{"slug":"vrbice-00578649","path":"/cz/municipalities/vrbice-00578649/"},"population":{"value":156,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4594400,"expenditure_czk":4594400,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5540716.61,"expenditure_czk":4698323,"financing_czk":-842393.61,"balance_czk":842393.61},{"stage":"actual","revenue_czk":5444055.87,"expenditure_czk":2953928.67,"financing_czk":-2490127.2,"balance_czk":2490127.2}],"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",1426370],["6130",606050],["6121",500000],["5171",415000],["5023",379560],["5011",216000],["5021",180000],["5154",135000],["5139",86000],["5151",80000],["5153",70000],["5137",60000],["5032",54641],["5031",53630],["5168",50000],["5175",50000],["5156",33000],["5365",30000],["5364",27149],["5194",25000],["5166",24200],["5163",22000],["5134",20000],["5162",10000],["5173",10000],["5903",10000],["5167",6000],["5321",5000],["5339",3200],["5329",2000],["5136",1500],["5038",1000],["5133",1000],["5161",1000],["5362",100]],"economic_expenditure_total_czk":4594400,"economic_revenue":[["1211",1550000],["1511",820000],["1121",800000],["1111",500000],["2131",190000],["1345",165000],["2111",164000],["1113",150000],["4112",71800],["2324",60000],["1112",40000],["1122",30000],["1386",14000],["1381",12000],["1387",6500],["2310",5500],["2112",5000],["2132",5000],["1341",4600],["1361",500],["2141",500]],"economic_revenue_total_czk":4594400,"purpose_expenditure":[["3639",873800],["6171",549570],["2310",540000],["6112",414761],["2321",400000],["3745",385000],["3613",270000],["3723",240000],["3722",206000],["3631",155000],["2219",150000],["3319",103200],["3635",88000],["5512",43000],["6399",30100],["6402",27149],["3399",25000],["3636",24200],["2212",20000],["6320",17000],["3721",10000],["5213",10000],["6310",5000],["3412",4000],["3341",3620]],"purpose_expenditure_total_czk":4594400,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1299004.19],["6130",532712.84],["6121",500000],["5171",379817.99],["5023",379560],["5011",233945],["5021",210473],["6122",142437.16],["5154",123670.86],["5139",105305.3],["5151",96874],["5166",90900],["5137",68354],["5153",67501],["5031",56996],["5032",55884],["5168",52673.35],["5175",49354.5],["5365",44520],["5156",33000],["5194",29073.61],["5364",27149],["5123",25357],["5163",22856.4],["5323",12619],["5173",10218],["5162",10087.4],["5903",10000],["5321",8750],["5167",6000],["5339",3200],["5179",2000],["5222",2000],["5329",2000],["5136",1500],["5038",1000],["5161",1000],["5133",429.4],["5362",100]],"economic_expenditure_total_czk":4698323,"economic_financing":[["8115",-842393.61]],"economic_financing_total_czk":-842393.61,"economic_revenue":[["1211",1633809.78],["1511",1046484.92],["1121",874234.51],["1111",601616.21],["3122",287000],["2131",190000],["1345",181520],["2111",164000],["1113",150000],["4112",71800],["2324",60000],["1112",56994.06],["1122",44520],["4111",32500],["3111",32400],["1386",31850.78],["3112",25000],["2132",13220],["1387",12483.94],["1381",12000],["2112",5699],["2310",4801],["1341",4600],["2119",2780],["1361",900],["2141",500],["1382",2.41]],"economic_revenue_total_czk":5540716.61,"purpose_expenditure":[["3639",811292.84],["6171",624202.11],["2310",540000],["2321",459290],["6112",414761],["3745",354833.6],["3613",270000],["3723",240000],["3722",206000],["3319",200148.39],["3631",155000],["3636",80000],["2219",51059],["6399",44620],["5512",43000],["3635",32200],["3399",29073.61],["6402",27149],["6114",26518.05],["6320",17000],["2339",16629],["2292",12619],["3721",10070],["5213",10000],["2212",6682],["6310",5856.4],["3412",4000],["3341",3620],["3429",2000],["1032",699]],"purpose_expenditure_total_czk":4698323},"actual":{"economic_expenditure":[["5169",829959.93],["5023",377670],["6121",294228],["5011",233945],["5021",206398],["5171",121625.08],["5151",96874],["5154",92151.82],["5166",90900],["6122",80440.94],["5139",70680.92],["5031",56996],["5032",54759],["5168",52673.35],["5365",44520],["5153",41305.32],["5194",29073.61],["5137",27874],["5364",27149],["5175",24127],["5163",22661.4],["5156",18165],["5123",13727],["5323",12619],["5162",10087.4],["5173",6832],["5321",3750],["5339",3100],["5179",2000],["5222",2000],["5329",1884],["5167",1560.9],["5038",971],["5161",780],["5136",440]],"economic_expenditure_total_czk":2953928.67,"economic_financing":[["8118",-5000000],["8115",2509872.8]],"economic_financing_total_czk":-2490127.2,"economic_revenue":[["1211",1633809.78],["1511",1046484.92],["1121",874234.51],["1111",601616.21],["3122",287000],["2131",187356],["1345",181520],["2111",134061.4],["1113",115599.64],["4112",71800],["1112",56994.06],["2324",48590.5],["1122",44520],["4111",32500],["3111",32400],["1386",31850.78],["3112",25000],["2132",13000],["1387",12483.94],["2112",4699],["1341",4100],["2119",2780],["1361",900],["2141",495.28],["1381",257.44],["1382",2.41]],"economic_revenue_total_czk":5444055.87,"purpose_expenditure":[["6171",509585.79],["2310",415999.84],["6112",411746],["3745",234969.2],["2321",207491],["3722",187215.11],["3319",172934.6],["3723",166339.89],["3631",141220.28],["3639",104114.94],["3613",86658.46],["3636",80000],["6399",44520],["5512",35791.5],["3399",29073.61],["6402",27149],["6114",26518.05],["6320",16805],["2339",16629],["2292",12619],["3721",10070],["6310",5856.4],["3341",3620],["3412",3303],["3429",2000],["2212",1000],["1032",699]],"purpose_expenditure_total_czk":2953928.67}},"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."}}}}