{"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:47930284","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"47930284","name":"OBEC VRBKA","short_name":"VRBKA","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":542393},"amounts":{"revenue_approved":4542900,"revenue_adjusted":5134516,"revenue_actual":5540502.52,"expense_approved":10859100,"expense_adjusted":11154310,"expense_actual":8570155.04,"tax_revenue":4351455.12,"nontax_revenue":706490.4,"capital_revenue":0,"transfer_revenue":482557,"current_expense":3723950.41,"capital_expense":4846204.63,"budget_balance":-3029652.52,"cash_current":4247443.11,"cash_previous":7259826.66},"ratios":{"revenue_execution":1.07907007,"expense_execution":0.76832678,"balance_to_revenue":-0.54681909,"cash_to_expense":0.49560867,"cash_yoy":-0.41493877,"capital_expense_share":0.56547456,"transfer_revenue_share":0.08709625},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/47930284/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/47930284"},"seo":{"slug":"vrbka","path":"/cz/municipalities/vrbka/"},"population":{"value":194,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4542900,"expenditure_czk":10859100,"financing_czk":6316200,"balance_czk":-6316200},{"stage":"revised","revenue_czk":5134516,"expenditure_czk":11154310,"financing_czk":6019794,"balance_czk":-6019794},{"stage":"actual","revenue_czk":5540502.52,"expenditure_czk":8570155.04,"financing_czk":3029652.52,"balance_czk":-3029652.52}],"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",4095000],["6122",2540000],["5023",840000],["5169",719900],["5171",580000],["5021",266100],["5011",230000],["5031",229000],["6130",200000],["5139",137500],["5154",136500],["5032",101000],["5137",90500],["5153",71000],["5168",70000],["5194",61000],["5156",55500],["5172",53000],["5365",51100],["5163",51000],["5151",42000],["5175",24000],["5323",22000],["5136",21000],["5229",20000],["5361",20000],["5499",20000],["5222",16000],["5364",16000],["5173",14000],["5162",10000],["5321",10000],["5903",10000],["5041",5400],["5019",5000],["5167",5000],["5038",4000],["5132",4000],["5221",4000],["5339",3000],["5492",2000],["5161",1600],["5029",1000],["5362",1000]],"economic_expenditure_total_czk":10859100,"economic_financing":[["8115",6316200]],"economic_financing_total_czk":6316200,"economic_revenue":[["1211",1750000],["1121",850000],["1111",600000],["1511",317000],["4113",172800],["2133",157600],["1113",150000],["1345",110000],["2132",79900],["4112",60000],["2324",50900],["1122",45000],["1112",38000],["4111",31000],["4121",30000],["2131",28000],["2111",23500],["1386",18000],["2141",10000],["1387",8500],["1381",8000],["1341",4200],["1361",500]],"economic_revenue_total_czk":4542900,"purpose_expenditure":[["2219",4076000],["3745",1449000],["6112",1106000],["3412",875500],["6171",837000],["3639",553500],["3326",260000],["5512",215000],["3742",212000],["3612",188000],["3722",175000],["3723",145000],["3399",117000],["3632",116000],["2212",109500],["3631",75000],["6399",50000],["6320",44000],["2310",41000],["6114",31000],["3314",30000],["6409",28000],["2292",22000],["3421",17000],["3721",16500],["6402",16000],["3111",15000],["3900",12000],["5213",10000],["6310",7000],["3429",5000],["4350",4000],["3319",1100]],"purpose_expenditure_total_czk":10859100},"revised":{"economic_expenditure":[["6121",3895000],["6122",2540000],["5023",840000],["5169",734900],["5171",646000],["5021",266100],["5011",230000],["5031",229000],["6130",200000],["6441",177048],["5137",170500],["5139",151500],["5154",136500],["5032",101000],["5153",71000],["5168",70000],["5194",62000],["5156",55500],["5172",53000],["5365",51100],["5163",51000],["6123",50000],["5229",46000],["6341",44262],["5151",42000],["5364",37900],["5175",24000],["5323",22000],["5136",21000],["5362",21000],["5499",20000],["5222",16000],["5173",14000],["5162",10000],["5321",10000],["5903",10000],["5041",5400],["5019",5000],["5167",5000],["5038",4000],["5132",4000],["5221",4000],["5339",3000],["5492",2000],["5161",1600],["5029",1000]],"economic_expenditure_total_czk":11154310,"economic_financing":[["8115",6019794]],"economic_financing_total_czk":6019794,"economic_revenue":[["1211",1750000],["1121",850000],["1111",600000],["1511",317000],["4116",236410],["2441",177047],["2133",157600],["1113",150000],["1345",110000],["2141",110000],["2132",96900],["4222",87579],["4112",71800],["1112",64000],["2324",50900],["1122",45000],["2322",41745],["2321",37068],["4111",32500],["4121",30000],["2131",28000],["4122",24267],["2111",23500],["1386",18000],["1387",8500],["1381",8000],["1341",4200],["1334",4000],["1361",500]],"economic_revenue_total_czk":5134516,"purpose_expenditure":[["2219",4076000],["3745",1449000],["6112",1106000],["3412",875500],["6171",841000],["3639",553500],["5512",360000],["3326",260000],["3742",242310],["3612",188000],["3722",175000],["3723",168500],["3399",117000],["3631",117000],["3632",116000],["2212",109500],["6409",54000],["6399",50000],["6320",44000],["2310",41000],["6402",37900],["6114",32500],["3314",30000],["2292",22000],["3421",17000],["3721",16500],["3111",15500],["3900",12000],["5213",10000],["6310",7000],["3429",5500],["4350",4000],["3319",1100]],"purpose_expenditure_total_czk":11154310},"actual":{"economic_expenditure":[["6121",4422669.63],["5023",832250],["5169",724906.96],["5171",391363.14],["5021",250002],["5011",215225],["5031",213990],["6441",177047.2],["5137",158406],["6122",125996],["5154",108864.03],["5139",98646.29],["5032",94067],["5153",88090.25],["5194",76641.55],["6123",76230],["5172",66308],["5168",57642.08],["5229",49494.41],["5163",47459.2],["5365",45570],["6341",44261.8],["5364",37898.52],["5151",32593.52],["5156",31086.11],["5499",21116.2],["5323",19300],["5136",14882],["5175",14319.36],["5162",10226.29],["5222",5925],["5019",4484],["5167",3917.5],["5038",3561],["5161",1742],["5039",1516],["5909",1473],["5173",791],["5362",193]],"economic_expenditure_total_czk":8570155.04,"economic_financing":[["8117",3469000],["8118",-500000],["8115",60652.52]],"economic_financing_total_czk":3029652.52,"economic_revenue":[["1211",1878511.25],["1121",1006285.92],["1111",680744.84],["1511",375526.64],["4116",236411],["2441",177047.2],["2133",157538],["1113",132963.72],["1345",108000],["2132",102906.7],["4222",87579],["2141",86746.5],["4112",71800],["1112",65583.21],["1122",45570],["2324",43447],["2322",41745],["2131",39584],["2321",37068],["1386",36658.51],["4111",32500],["4121",30000],["4122",24267],["2111",19168],["1387",14368.26],["1341",3720],["1334",3084],["2112",1120],["1381",288.77],["1361",150],["2310",120]],"economic_revenue_total_czk":5540502.52,"purpose_expenditure":[["2219",3911033.35],["6112",1083514],["6171",840977.88],["3412",632950.75],["5512",357801.47],["3326",251659],["3742",239909],["3745",209857.52],["3723",161798.24],["3722",151643.04],["3399",117002.64],["3631",97944.65],["2212",71217.2],["3632",65080.67],["3639",60242.69],["6409",53419.41],["6399",45570],["6320",40629],["6402",37898.52],["3314",29306],["2292",19300],["6114",15899.08],["3111",15006.68],["3612",12898.54],["2310",11779.39],["3721",10678.55],["3421",10223.57],["6310",6830.2],["3429",5026],["3900",2000],["3319",1058]],"purpose_expenditure_total_czk":8570155.04}},"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."}}}}