{"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:00579211","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579211","name":"Obec Vrbice","short_name":"Vrbice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":548707},"amounts":{"revenue_approved":3703300,"revenue_adjusted":5248391,"revenue_actual":5197761.58,"expense_approved":3703300,"expense_adjusted":4350698.26,"expense_actual":4031954.33,"tax_revenue":3320968.77,"nontax_revenue":1134939.81,"capital_revenue":0,"transfer_revenue":741853,"current_expense":3512022.07,"capital_expense":519932.26,"budget_balance":1165807.25,"cash_current":2390285.77,"cash_previous":1224478.52},"ratios":{"revenue_execution":0.99035334,"expense_execution":0.92673729,"balance_to_revenue":0.22429025,"cash_to_expense":0.59283553,"cash_yoy":0.95208469,"capital_expense_share":0.12895291,"transfer_revenue_share":0.14272548},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579211/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579211"},"seo":{"slug":"vrbice-00579211","path":"/cz/municipalities/vrbice-00579211/"},"population":{"value":159,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3703300,"expenditure_czk":3703300,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5248391,"expenditure_czk":4350698.26,"financing_czk":-897692.74,"balance_czk":897692.74},{"stage":"actual","revenue_czk":5197761.58,"expenditure_czk":4031954.33,"financing_czk":-1165807.25,"balance_czk":1165807.25}],"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",872000],["5023",420000],["5021",401000],["5137",380000],["5154",330000],["5901",325000],["5171",200000],["5365",200000],["5139",187000],["5212",60000],["6121",60000],["5032",40000],["5321",37000],["5156",29000],["5194",24000],["5163",21500],["5042",17000],["5175",17000],["5173",16000],["5168",15000],["5151",9000],["5162",6000],["5153",5000],["5222",5000],["5329",4600],["5179",4200],["5339",4000],["5499",4000],["5136",3000],["5362",3000],["5161",2000],["5038",1000],["5221",1000]],"economic_expenditure_total_czk":3703300,"economic_revenue":[["1211",1258000],["1121",614000],["1111",430000],["2111",360000],["1511",253000],["1122",200000],["2132",178200],["1345",113400],["1113",107000],["4112",71800],["2324",40000],["1112",26500],["2131",17000],["1386",15000],["1381",7000],["1387",7000],["1341",4400],["2133",1000]],"economic_revenue_total_czk":3703300,"purpose_expenditure":[["3745",514000],["6112",482000],["6171",356600],["3429",302000],["3613",302000],["2310",287000],["3722",250000],["3421",231000],["5512",229500],["6399",200000],["2321",70000],["2212",65000],["2141",60000],["3329",60000],["1032",48000],["3319",38000],["3631",35000],["3725",30000],["2341",25000],["3612",25000],["3721",25000],["3399",22000],["6320",20000],["3314",13000],["5213",5000],["3111",4000],["3639",2200],["3419",1000],["6310",1000]],"purpose_expenditure_total_czk":3703300,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1002000],["5023",420000],["5021",401000],["5137",380000],["5154",330000],["5901",325000],["6121",290713.12],["6122",237132.14],["5171",200000],["5365",200000],["5139",187000],["5212",60000],["5011",49553],["5032",40000],["5321",37000],["5156",29000],["5194",24000],["5163",21500],["5042",17000],["5175",17000],["5173",16000],["5168",15000],["5151",9000],["5162",6000],["5153",5000],["5222",5000],["5329",4600],["5179",4200],["5339",4000],["5499",4000],["5136",3000],["5362",3000],["5161",2000],["5038",1000],["5221",1000]],"economic_expenditure_total_czk":4350698.26,"economic_financing":[["8115",-897692.74]],"economic_financing_total_czk":-897692.74,"economic_revenue":[["1211",1372200],["2111",866841],["1121",736500],["4122",588000],["1111",508000],["1511",253000],["1122",200000],["2132",178200],["1345",113400],["1113",107000],["4112",71800],["4116",49553],["1112",48000],["2324",46753],["4111",32500],["2321",20244],["2131",17000],["1386",15000],["1381",7000],["1387",7000],["2310",4500],["1341",4400],["2133",1500]],"economic_revenue_total_czk":5248391,"purpose_expenditure":[["3745",682000],["3421",530845.26],["6112",482000],["6171",356600],["3429",302000],["3613",302000],["2310",287000],["3722",250000],["5512",229500],["6399",200000],["1032",178000],["2321",70000],["2212",65000],["2141",60000],["3329",60000],["3639",51753],["3319",38000],["3631",35000],["3725",30000],["2341",25000],["3612",25000],["3721",25000],["3399",22000],["6320",20000],["3314",13000],["5213",5000],["3111",4000],["3419",1000],["6310",1000]],"purpose_expenditure_total_czk":4350698.26},"actual":{"economic_expenditure":[["5169",1202127.63],["5021",556905],["5023",412800],["6121",282800.12],["5154",272093.4],["6122",237132.14],["5171",189880.6],["5365",134610],["5212",120000],["5139",104324.35],["5011",89316],["5175",69619],["5137",61492.6],["5032",46734],["5194",41131],["5031",26162],["5321",25000],["5156",21157],["5173",19950],["5163",19250.4],["5222",16430],["5329",14240],["5364",12570],["5042",12295.32],["5168",11595.92],["5162",6000],["5136",4687],["5151",4171],["5339",4000],["5153",3933.46],["5179",3871.39],["5362",2719],["5161",1361],["5221",1000],["5038",595]],"economic_expenditure_total_czk":4031954.33,"economic_financing":[["8115",-1165807.25]],"economic_financing_total_czk":-1165807.25,"economic_revenue":[["1211",1372142.97],["2111",983015.31],["1121",736497.49],["4122",588000],["1111",507483.9],["1511",251475],["1122",134610],["1345",132000],["1113",97188.37],["4112",71800],["2132",57342],["4116",49553],["1112",47974.32],["2324",46752.5],["4111",32500],["1386",26822.36],["2321",20244],["2131",16086],["1387",10514.3],["2310",10000],["1341",3900],["2133",1500],["1381",201.42],["1334",158.64]],"economic_revenue_total_czk":5197761.58,"purpose_expenditure":[["3745",1188987.82],["6112",482808],["6171",418118.12],["3421",316039.26],["1032",269933.9],["3429",265107.83],["3722",248882.79],["6399",134610],["2141",120000],["3639",119007],["2212",77792],["3319",77257],["5512",73039.65],["2221",43698],["2321",31201.48],["3631",24313.46],["6114",23577],["3399",20736],["6320",18389],["3725",17650.06],["3314",15070],["3419",12892],["6402",12570],["3612",11417.56],["2219",4292],["3111",4000],["6310",564.4]],"purpose_expenditure_total_czk":4031954.33}},"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."}}}}