{"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:00235113","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235113","name":"Obec Vinařice","short_name":"Vinařice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":533050},"amounts":{"revenue_approved":56538215,"revenue_adjusted":56887135,"revenue_actual":59029975.4,"expense_approved":79594067,"expense_adjusted":79942987,"expense_actual":54136382.3,"tax_revenue":45506845.94,"nontax_revenue":12733874.08,"capital_revenue":21000,"transfer_revenue":768255.38,"current_expense":33598817.27,"capital_expense":20537565.03,"budget_balance":4893593.1,"cash_current":122792521.24,"cash_previous":117342128.9},"ratios":{"revenue_execution":1.03766828,"expense_execution":0.67718738,"balance_to_revenue":0.08290014,"cash_to_expense":2.268207,"cash_yoy":0.04644873,"capital_expense_share":0.37936715,"transfer_revenue_share":0.01301467},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235113/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235113"},"seo":{"slug":"vinarice","path":"/cz/municipalities/vinarice/"},"population":{"value":2137,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":56538215,"expenditure_czk":79594067,"financing_czk":23055852,"balance_czk":-23055852},{"stage":"revised","revenue_czk":56887135,"expenditure_czk":79942987,"financing_czk":23055852,"balance_czk":-23055852},{"stage":"actual","revenue_czk":59029975.4,"expenditure_czk":54136382.3,"financing_czk":-4893593.1,"balance_czk":4893593.1}],"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",25716300],["6121",24880000],["5169",7476500],["5153",3455000],["5011",3340000],["5331",3200000],["5154",2798000],["5023",1300000],["5031",1093000],["5151",1077000],["5139",951000],["5901",900000],["5909",507267],["5032",447000],["5222",405000],["5021",363000],["5365",310000],["5323",220000],["5163",171000],["5166",150000],["5362",111000],["5162",70000],["5164",65000],["5156",62000],["5137",55000],["5194",55000],["5134",51000],["5136",50000],["6130",50000],["5167",46000],["5175",40000],["5321",32000],["5038",30000],["5172",30000],["5903",20000],["5161",18000],["5499",15000],["5019",10000],["5173",10000],["5132",7000],["5039",6000],["5131",1000]],"economic_expenditure_total_czk":79594067,"economic_financing":[["8115",23055852]],"economic_financing_total_czk":23055852,"economic_revenue":[["1211",20483100],["1121",10431960],["1111",7358140],["2111",6367000],["2141",3000000],["2132",1981415],["1511",1520000],["1345",1500000],["1113",1319290],["1112",973410],["4112",518000],["2119",390000],["1386",236000],["1341",128000],["1387",117000],["4121",52500],["2131",50000],["2324",40000],["1334",36600],["1361",15000],["1343",10500],["2322",5300],["2329",5000]],"economic_revenue_total_czk":56538215,"purpose_expenditure":[["6171",15561300],["3113",12983000],["2212",8190000],["3421",7749000],["2341",7100000],["2219",5655000],["3612",5518000],["2321",4027081],["3722",4000000],["6112",1622000],["3745",1541000],["4351",985000],["3723",800000],["3631",730000],["3111",568500],["3632",547000],["6399",410000],["3419",350000],["5512",317000],["2292",220000],["3633",199186],["3733",170000],["6320",156000],["3314",86000],["3639",60000],["5213",20000],["5311",12000],["6310",10000],["3613",7000]],"purpose_expenditure_total_czk":79594067},"revised":{"economic_expenditure":[["6121",36260870],["5171",11965674],["5169",9278185],["5011",3898000],["5153",3462600],["5331",3200000],["5154",2849300],["5023",1355000],["5031",1272000],["5151",1257500],["5139",1004685.91],["5032",509000],["5021",496945],["5909",425267],["5222",405000],["5365",310000],["5137",262100],["6122",233000],["5323",220000],["5163",178000],["5166",150000],["5362",111000],["5162",73622.29],["6130",72000],["5123",70000],["5156",70000],["5164",65000],["5194",55000],["5175",54226.8],["5134",51000],["5136",50000],["5167",46000],["5038",38015],["5321",32000],["5172",30000],["5499",26000],["5336",21660],["5903",20000],["5161",18816],["5019",11600],["5173",10320],["5179",9000],["5132",7000],["5039",6600],["5131",1000]],"economic_expenditure_total_czk":79942987,"economic_financing":[["8115",23055852]],"economic_financing_total_czk":23055852,"economic_revenue":[["1211",20510100],["1121",9003147],["1111",7415140],["2111",7393813],["2141",3130000],["2132",1971075],["1511",1666000],["1345",1500000],["1113",1417290],["1112",683210],["4112",521100],["1386",406000],["2119",390000],["1387",180000],["1341",128000],["4122",121660],["2321",100000],["4111",97500],["2324",57200],["4121",52500],["2131",50000],["1334",36600],["3113",21000],["1361",15000],["1343",10500],["2322",5300],["2329",5000]],"economic_revenue_total_czk":56887135,"purpose_expenditure":[["6171",16752500],["3113",14902160],["2212",7840429],["3421",7826000],["2219",6052500],["3612",5881200],["3722",5230000],["2321",4569596],["3745",1728000],["6112",1719000],["4351",1439000],["2341",870000],["3631",800000],["3723",800000],["3632",630000],["3111",571600],["5512",506600],["6399",410000],["3419",350000],["2292",220000],["3633",199186],["3733",170000],["6320",163000],["6114",106416],["3314",86000],["3639",60000],["5213",20000],["5311",12000],["2310",10000],["6310",10000],["3613",7800]],"purpose_expenditure_total_czk":79942987},"actual":{"economic_expenditure":[["6121",20283688.23],["5171",8367758.02],["5169",7777009.09],["5331",3200000],["5011",3139372],["5153",2888232.78],["5154",1742580.33],["5023",1352644.23],["5031",1011025],["5151",962155],["5139",611965.12],["5021",445936],["5222",407334.29],["5032",404154],["6122",231876.8],["5137",205258.47],["5909",200040],["5323",192404],["5163",167778],["5166",145200],["5182",-94544],["5162",70856.17],["5123",66000],["5164",64873],["5156",44236],["5194",36923],["5175",32241],["5136",27872],["5362",-27381],["5321",27000],["5167",26870],["5499",25989.77],["6130",22000],["5336",21660],["5161",17158],["5038",12915],["5134",9375],["5179",8450],["5173",5507],["5019",1420],["5039",550]],"economic_expenditure_total_czk":54136382.3,"economic_financing":[["8117",5290599556.09],["8118",-5270000000],["8115",-25546708.34],["8901",53559.15]],"economic_financing_total_czk":-4893593.1,"economic_revenue":[["1211",20677739.05],["1121",11074518.58],["1111",7939646.04],["2111",7275442.4],["2141",3224379.96],["1511",1666078.82],["2132",1645291.6],["1113",1463501.22],["1345",1276400],["1112",721804.2],["4112",521100],["1386",403468.29],["2119",388162.57],["1387",158130.29],["4122",121660],["1341",106650],["2321",100000],["4111",72995.38],["2324",56923.55],["4121",52500],["2131",43674],["3113",21000],["1361",12165],["1334",3551.7],["1381",3192.75]],"economic_revenue_total_czk":59029975.4,"purpose_expenditure":[["3113",14776437.96],["6171",10158212.34],["2212",6230060.36],["3722",5225375.59],["3612",4480505.36],["2321",3670218.55],["2219",3456126.85],["6112",1715175.54],["3745",1196220.94],["4351",1104094.68],["3631",478461.88],["5512",397578],["3419",350000],["3632",216087],["2292",192404],["6320",157866],["3421",135413.8],["6114",81910.58],["3111",57123.23],["3314",54415],["6399",-27381],["5311",12000],["6310",9912],["3613",7973.64],["2310",190]],"purpose_expenditure_total_czk":54136382.3}},"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."}}}}