{"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:00583421","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00583421","name":"Obec Vrbice","short_name":"Vrbice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":529915},"amounts":{"revenue_approved":1550000,"revenue_adjusted":2517585.59,"revenue_actual":1899929.54,"expense_approved":1550000,"expense_adjusted":2517585.59,"expense_actual":1725785.13,"tax_revenue":1619250.73,"nontax_revenue":108001.81,"capital_revenue":68377,"transfer_revenue":104300,"current_expense":1678826.13,"capital_expense":46959,"budget_balance":174144.41,"cash_current":1816238.89,"cash_previous":1642094.48},"ratios":{"revenue_execution":0.75466334,"expense_execution":0.68549214,"balance_to_revenue":0.09165835,"cash_to_expense":1.05241311,"cash_yoy":0.10605018,"capital_expense_share":0.02721022,"transfer_revenue_share":0.05489677},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00583421/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00583421"},"seo":{"slug":"vrbice-00583421","path":"/cz/municipalities/vrbice-00583421/"},"population":{"value":61,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1550000,"expenditure_czk":1550000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2517585.59,"expenditure_czk":2517585.59,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":1899929.54,"expenditure_czk":1725785.13,"financing_czk":-174144.41,"balance_czk":174144.41}],"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":[["5023",300000],["5169",218000],["5137",150000],["5154",150000],["5903",150000],["5021",115600],["5492",100000],["5901",100000],["6119",75000],["5364",43000],["5032",41000],["5139",20700],["5031",20000],["5166",15000],["5163",14000],["5162",13000],["5168",10000],["5194",5000],["5329",5000],["5173",2500],["5151",600],["5136",500],["5175",500],["5161",300],["5222",300]],"economic_expenditure_total_czk":1550000,"economic_revenue":[["1211",500000],["1121",290000],["1511",280000],["1111",170000],["4112",71700],["1345",65000],["1113",45000],["2324",40000],["2131",35500],["1112",20000],["1342",10000],["1381",10000],["1386",5000],["1387",5000],["1341",1500],["1361",1000],["2141",300]],"economic_revenue_total_czk":1550000,"purpose_expenditure":[["6112",333000],["6171",270700],["3722",150000],["5213",150000],["2321",100000],["3631",100000],["3723",100000],["5212",100000],["3635",75000],["2212",50000],["6402",43000],["3745",41100],["6320",11000],["1032",8000],["3399",5000],["3639",5000],["5512",5000],["6310",3000],["3326",200]],"purpose_expenditure_total_czk":1550000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",550579.75],["5023",416856],["5171",376064.2],["5021",166703],["5137",150000],["5903",150000],["5154",138725.39],["5492",100000],["5901",100000],["6119",75000],["5032",54942.25],["6130",46959],["5364",43432],["5139",31029],["5031",29684],["5166",15000],["5163",14733],["5162",13000],["5168",10285],["5167",6440],["5194",5745],["5321",5500],["5179",4686],["5042",3720],["5173",3022],["5175",1683],["5365",1420],["5161",657],["5222",620],["5151",600],["5136",500]],"economic_expenditure_total_czk":2517585.59,"economic_revenue":[["1211",994807.41],["1121",330395.73],["1111",329574],["1511",282360.3],["1112",120000],["1113",72050],["4112",71800],["3111",68377],["1345",65512],["2324",55549.64],["2131",47454],["4111",32500],["1386",12037.11],["1342",10000],["1381",10000],["2111",5900],["1387",5000],["1341",1600],["1361",1600],["1122",420],["2141",400],["1334",248.4]],"economic_revenue_total_czk":2517585.59,"purpose_expenditure":[["6112",460798.25],["2212",362578.2],["6171",329635.69],["3723",212532.81],["3635",171800],["3722",150000],["5213",150000],["3639",117634],["3745",108788],["3631",106557.14],["2321",100000],["5212",100000],["6402",43432],["2219",34705.5],["1031",17320],["6114",12355],["6320",11561],["1032",8000],["3399",5745],["5512",5000],["6409",4686],["6310",3172],["2229",665],["6399",420],["3326",200]],"purpose_expenditure_total_czk":2517585.59,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5023",416856],["5169",401962.53],["5171",376064.2],["5021",142063],["5154",111620.48],["5032",47898],["6130",46959],["5364",43432],["5031",28620],["5137",27709],["5163",14733],["5139",13722],["5162",12283.92],["5168",10285],["5167",6440],["5194",5745],["5321",5500],["5179",4686],["5042",3720],["5365",1420],["5175",1183],["5222",620],["5166",605],["5151",580],["5161",556],["5173",522]],"economic_expenditure_total_czk":1725785.13,"economic_financing":[["8115",-174144.41]],"economic_financing_total_czk":-174144.41,"economic_revenue":[["1211",617103.95],["1121",330395.73],["1511",282360.3],["1111",231951.74],["4112",71800],["3111",68377],["1345",65512],["2324",55549.64],["2131",47454],["1113",43671.55],["4111",32500],["1112",21536.17],["1386",12037.11],["1342",6000],["1387",4717.77],["2111",4600],["1341",1600],["1361",1600],["1122",420],["2141",398.17],["1334",248.4],["1381",96.01]],"economic_revenue_total_czk":1899929.54,"purpose_expenditure":[["6112",454368],["2212",319233.2],["6171",238545.36],["3723",140241.81],["3639",113239],["3635",96800],["3631",87340.48],["3745",84148],["3722",68336.78],["6402",43432],["2219",19096.5],["1031",17320],["6114",12355],["6320",11561],["3399",5745],["5512",5000],["6409",4686],["6310",3172],["2229",665],["6399",420],["3326",80]],"purpose_expenditure_total_czk":1725785.13}},"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."}}}}