{"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:00640476","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640476","name":"Obec Vrbičany","short_name":"Vrbičany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":571431},"amounts":{"revenue_approved":4601832,"revenue_adjusted":8143209.03,"revenue_actual":8438626.21,"expense_approved":11646586,"expense_adjusted":17687963.03,"expense_actual":13493567.14,"tax_revenue":4814989.22,"nontax_revenue":136245.69,"capital_revenue":0,"transfer_revenue":3487391.3,"current_expense":4792859.4,"capital_expense":8700707.74,"budget_balance":-5054940.93,"cash_current":3966303.33,"cash_previous":9592672.26},"ratios":{"revenue_execution":1.03627774,"expense_execution":0.76286722,"balance_to_revenue":-0.59902415,"cash_to_expense":0.29394031,"cash_yoy":-0.5865278,"capital_expense_share":0.64480412,"transfer_revenue_share":0.41326529},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640476/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640476"},"seo":{"slug":"vrbicany","path":"/cz/municipalities/vrbicany/"},"population":{"value":211,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4601832,"expenditure_czk":11646586,"financing_czk":7044754,"balance_czk":-7044754},{"stage":"revised","revenue_czk":8143209.03,"expenditure_czk":17687963.03,"financing_czk":9544754,"balance_czk":-9544754},{"stage":"actual","revenue_czk":8438626.21,"expenditure_czk":13493567.14,"financing_czk":5054940.93,"balance_czk":-5054940.93}],"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",8659725],["5169",1263161],["5023",390000],["5137",215000],["5141",140000],["5154",138000],["5329",106000],["5011",100000],["5153",100000],["5139",90000],["5032",80000],["5171",80000],["5021",56000],["5163",39300],["5031",30000],["5321",29960],["5229",27800],["5156",25000],["5162",18000],["5175",14200],["5492",12000],["5132",10000],["5151",5000],["5176",4000],["5167",3500],["5173",3000],["5165",2200],["5903",2000],["5161",1200],["5038",1000],["5164",540]],"economic_expenditure_total_czk":11646586,"economic_financing":[["8115",7616182],["8124",-571428]],"economic_financing_total_czk":7044754,"economic_revenue":[["1211",1800000],["1121",950000],["1111",600000],["1511",550000],["1345",300000],["1113",144000],["4112",71800],["2324",60000],["1112",49000],["1386",20000],["1387",12000],["2131",10482],["1122",10000],["1381",10000],["1341",7000],["2132",6000],["2111",500],["2112",500],["1361",350],["2141",200]],"economic_revenue_total_czk":4601832,"purpose_expenditure":[["2219",6500000],["3421",2096725],["6171",1413440],["6112",455000],["3722",312156],["3723",217350],["6310",142300],["2223",130000],["3745",110000],["2321",102000],["5512",39960],["6320",37000],["3726",31050],["3631",30000],["1014",9500],["2295",6000],["3543",5000],["2411",4000],["3721",3105],["5213",2000]],"purpose_expenditure_total_czk":11646586},"revised":{"economic_expenditure":[["6121",12037501.63],["5171",2328610.36],["5169",1281630.36],["5023",458112],["5139",348305],["5137",206305.8],["5141",140000],["5154",138000],["5021",120843],["5329",106000],["5011",100000],["5153",86276.68],["5032",80589],["5163",40044.2],["5229",36000],["5321",30960],["5031",30000],["5156",25000],["5162",18000],["5175",14920],["5365",14490],["5492",12000],["5132",10000],["5176",5127],["5151",5000],["5167",3500],["5173",3470],["5165",2200],["5903",2000],["5161",1336],["5038",1000],["5164",540],["5362",202]],"economic_expenditure_total_czk":17687963.03,"economic_financing":[["8115",10116182],["8124",-571428]],"economic_financing_total_czk":9544754,"economic_revenue":[["4213",3019127.3],["1211",1800000],["1121",950000],["1111",622336.84],["1511",550000],["1345",300000],["4116",249319],["1113",144000],["4222",131188],["2324",76627],["4112",71800],["1112",53130.55],["1386",36794.36],["4111",32500],["2111",23999],["1122",14490],["1387",14227.29],["2132",14014.69],["2131",11605],["1381",10000],["2321",10000],["1341",7000],["2112",500],["1361",350],["2141",200]],"economic_revenue_total_czk":8143209.03,"purpose_expenditure":[["2219",10311179.3],["6171",3813538.17],["3421",1546725],["6112",523701],["3745",363688.26],["3722",316430.92],["3723",217350],["6310",143044.2],["2223",130000],["2321",102000],["3726",46167.42],["5512",39960],["6320",37000],["3631",30000],["6114",15957],["6399",14490],["1014",9500],["3721",9029.76],["2295",6000],["3543",5000],["2411",4000],["5213",2000],["5311",1000],["3639",202]],"purpose_expenditure_total_czk":17687963.03},"actual":{"economic_expenditure":[["6121",8700707.74],["5171",1946362.77],["5169",1206886.37],["5023",458112],["5139",298270.58],["5021",129093],["5154",119765.47],["5137",108926.3],["5141",95614.58],["5011",85550],["5032",77759],["5153",63572.85],["5163",39659.7],["5229",36000],["5321",30960],["5031",22898],["5162",16411.8],["5365",14490],["5156",8286.3],["5492",7300],["5175",5128.15],["5176",5127],["5329",5000],["5151",3935],["5167",2904.33],["5165",2200],["5161",710],["5173",705.2],["5164",540],["5038",489],["5362",202]],"economic_expenditure_total_czk":13493567.14,"economic_financing":[["8115",5626368.93],["8124",-571428]],"economic_financing_total_czk":5054940.93,"economic_revenue":[["4213",3019127.3],["1211",1902586.02],["1121",1019128.83],["1111",692449.63],["1511",636274.03],["1345",291449],["4116",249319],["1113",134665.35],["4222",131188],["2324",76627],["4112",71800],["1112",66421.19],["1386",37126.65],["2111",23999],["4111",15957],["1387",14551.71],["1122",14490],["2132",14014.69],["2131",11605],["2321",10000],["1341",5204],["1361",350],["1381",292.81]],"economic_revenue_total_czk":8438626.21,"purpose_expenditure":[["2219",7146527.7],["6171",3295507.86],["3421",1473956.1],["6112",523701],["3722",316430.92],["3745",300557.5],["3723",155853.85],["6310",99189.78],["3726",42215.17],["5512",39960],["6320",36084.5],["6114",15957],["6399",14490],["3721",9029.76],["3631",7153],["2295",5000],["3543",5000],["2411",4000],["2321",1751],["5311",1000],["3639",202]],"purpose_expenditure_total_czk":13493567.14}},"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."}}}}