{"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:00828807","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00828807","name":"Obec Vrbičany","short_name":"Vrbičany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565903},"amounts":{"revenue_approved":7891500,"revenue_adjusted":11582986,"revenue_actual":11152318.65,"expense_approved":7891500,"expense_adjusted":14072940,"expense_actual":12593199.3,"tax_revenue":6430576,"nontax_revenue":2874228.2,"capital_revenue":0,"transfer_revenue":1847514.45,"current_expense":9238037.49,"capital_expense":3355161.81,"budget_balance":-1440880.65,"cash_current":21777488.94,"cash_previous":18506464.83},"ratios":{"revenue_execution":0.96281897,"expense_execution":0.89485206,"balance_to_revenue":-0.1292001,"cash_to_expense":1.72930551,"cash_yoy":0.17675035,"capital_expense_share":0.26642648,"transfer_revenue_share":0.16566191},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00828807/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00828807"},"seo":{"slug":"vrbicany-00828807","path":"/cz/municipalities/vrbicany-00828807/"},"population":{"value":314,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7891500,"expenditure_czk":7891500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":11582986,"expenditure_czk":14072940,"financing_czk":2489954,"balance_czk":-2489954},{"stage":"actual","revenue_czk":11152318.65,"expenditure_czk":12593199.3,"financing_czk":1440880.65,"balance_czk":-1440880.65}],"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":[["5171",1964000],["5169",1140000],["5154",949000],["5023",683000],["5011",550000],["5021",496000],["5194",202000],["6122",200000],["5175",188000],["5492",150000],["5139",145900],["6121",139000],["5164",132000],["5131",120000],["5031",119000],["5032",113000],["5153",105000],["5331",102000],["5151",66600],["5156",50000],["5163",41000],["5162",40000],["5222",35000],["5019",25000],["5173",25000],["5229",24000],["5321",17500],["5039",15000],["5166",15000],["5167",10000],["5161",7000],["5038",5000],["5329",5000],["5903",5000],["5137",4000],["5136",2000],["5191",1000],["5362",500]],"economic_expenditure_total_czk":7891500,"economic_revenue":[["1211",2614000],["1121",1200000],["2111",1111500],["1111",800000],["2132",446000],["2460",400000],["1511",340000],["1113",200000],["1122",118000],["2324",100000],["2131",84000],["4111",80000],["4112",74000],["2141",70000],["2321",70000],["1112",50000],["1339",31000],["1381",30000],["1334",25000],["1386",22000],["1387",11000],["2133",10000],["1361",5000]],"economic_revenue_total_czk":7891500,"purpose_expenditure":[["2333",1900000],["3612",1000000],["6112",850000],["3745",800000],["3421",600000],["6171",550000],["3722",350000],["3725",330000],["2411",320000],["3399",300000],["3111",252000],["2219",149000],["3631",120000],["3392",50000],["3412",50000],["3613",50000],["3723",45000],["6114",30000],["3429",25000],["3114",20000],["1012",15000],["3314",15000],["5512",15000],["3726",12000],["6409",11500],["3525",10000],["3721",6000],["5213",5000],["5272",5000],["6310",5000],["3341",1000]],"purpose_expenditure_total_czk":7891500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3287000],["5171",2424000],["5169",1868800],["5154",994000],["5023",823000],["5011",677000],["5660",600000],["5021",554000],["5336",267000],["5139",244200],["5175",227000],["5031",226000],["5194",202000],["6122",200000],["5032",158000],["5492",150000],["5362",147840],["5164",136000],["5131",120000],["5153",109000],["5331",102000],["5141",76000],["5151",75600],["5163",60000],["5156",50000],["5162",46000],["5366",39000],["5222",35000],["5229",29000],["5019",25000],["5173",25000],["5321",17500],["5039",15000],["5167",15000],["5137",12000],["5329",9000],["5038",7000],["5161",7000],["5903",5000],["5499",4000],["5339",2000],["5132",1000],["5365",1000]],"economic_expenditure_total_czk":14072940,"economic_financing":[["8115",2489954]],"economic_financing_total_czk":2489954,"economic_revenue":[["1211",2828000],["1121",1518000],["4216",1473346],["2111",1160000],["1111",1039000],["2343",865000],["1511",494000],["2132",446000],["2460",400000],["4116",267000],["1113",201000],["1122",147840],["2324",130000],["1112",99000],["2131",85000],["4111",80000],["4112",76000],["2141",70000],["2321",70000],["1386",58000],["1339",31000],["1387",23000],["2133",16800],["1361",5000]],"economic_revenue_total_czk":11582986,"purpose_expenditure":[["2212",3245000],["2333",2178000],["6171",1209500],["3745",1012000],["3612",1000000],["6112",948000],["3399",805000],["3421",600000],["3111",588000],["3722",581000],["3631",428000],["2411",389000],["3725",330000],["6399",147840],["6310",84000],["2321",82000],["3613",68000],["3392",57100],["3412",50000],["3723",45000],["6402",39000],["6114",30000],["3429",25000],["3114",20000],["3726",17000],["6409",16500],["3314",16000],["5512",15000],["2219",13000],["3525",10000],["2141",8000],["3721",6000],["5213",5000],["5272",5000]],"purpose_expenditure_total_czk":14072940},"actual":{"economic_expenditure":[["6121",3226901.81],["5171",2411317.61],["5169",1847549.73],["5023",822912],["5011",652693],["5660",600000],["5154",541737.26],["5021",319712],["5336",265668.45],["5031",223339],["5139",203241.83],["5175",160958],["5032",155099],["5192",150000],["5362",147840],["6122",128260],["5151",101298],["5492",79927],["5194",78458.6],["5141",75579.3],["5153",59721.93],["5163",57853.8],["5156",46384.53],["5162",45550.33],["5364",38442],["5229",28743.66],["5173",19696.1],["5222",18000],["5019",15119.45],["5167",15000],["5137",11616],["5321",10000],["5329",7805],["5365",5352],["5039",5026.42],["5038",3703],["5164",3467.86],["5499",3300],["5138",3299.67],["5339",1525],["5161",766],["5132",333.96]],"economic_expenditure_total_czk":12593199.3,"economic_financing":[["8118",-50690000],["8117",32377383.28],["8115",15247226.89],["8123",4707183.88],["8124",-182662.4],["8901",-18251]],"economic_financing_total_czk":1440880.65,"economic_revenue":[["1211",2827464.62],["1121",1517826.51],["4216",1473346],["1111",1038822.57],["2111",885431.11],["2343",864451.34],["1511",493693.95],["2132",396525],["2460",388523.24],["4116",265668.45],["1113",200276.64],["1122",147840],["2324",109366],["1112",98865.62],["2131",84562],["4112",76000],["2321",70000],["2141",69469.51],["1386",55276.39],["4111",32500],["1339",23617.5],["1387",21668.38],["2133",5900],["1361",4810],["1381",413.82]],"economic_revenue_total_czk":11152318.65,"purpose_expenditure":[["2212",3185701.31],["2333",2177215.17],["6171",1103481.12],["6112",921640.16],["3745",834146.72],["3612",801352.6],["3399",800219.75],["3111",510534.7],["3722",482428.37],["3631",424352.07],["2411",340873.66],["3725",223568.5],["6399",147840],["3421",96673],["6310",83151.1],["2321",81730],["3613",66707.29],["3392",56938.81],["3412",41151.91],["6402",38442],["3723",35819.4],["3114",20000],["6114",16787],["3726",16193.02],["3314",15525],["5512",13702.6],["6409",13408.66],["2219",12921.5],["3525",10000],["3429",8000],["2141",7829.9],["3721",4863.98]],"purpose_expenditure_total_czk":12593199.3}},"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."}}}}