{"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:00236578","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236578","name":"Obec Vinaře","short_name":"Vinaře","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534544},"amounts":{"revenue_approved":7073976.07,"revenue_adjusted":18591638.69,"revenue_actual":18477654.26,"expense_approved":7073976.07,"expense_adjusted":21785414.69,"expense_actual":20254490.35,"tax_revenue":6476287.84,"nontax_revenue":869217.73,"capital_revenue":48520,"transfer_revenue":11083628.69,"current_expense":4624685.34,"capital_expense":15629805.01,"budget_balance":-1776836.09,"cash_current":13454560.33,"cash_previous":13055405.99},"ratios":{"revenue_execution":0.99386905,"expense_execution":0.9297271,"balance_to_revenue":-0.09616135,"cash_to_expense":0.66427543,"cash_yoy":0.03057387,"capital_expense_share":0.77167111,"transfer_revenue_share":0.5998396},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236578/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236578"},"seo":{"slug":"vinare","path":"/cz/municipalities/vinare/"},"population":{"value":262,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7073976.07,"expenditure_czk":7073976.07,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":18591638.69,"expenditure_czk":21785414.69,"financing_czk":3193776,"balance_czk":-3193776},{"stage":"actual","revenue_czk":18477654.26,"expenditure_czk":20254490.35,"financing_czk":1776836.09,"balance_czk":-1776836.09}],"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":[["5169",3222950],["6121",982026.07],["5171",442000],["6122",400000],["5021",353000],["5139",329000],["5023",320000],["5137",290000],["5365",102000],["5166",100000],["5154",81000],["5492",70000],["5329",55000],["5229",50000],["5163",40000],["6130",31000],["5032",30000],["5168",30000],["5153",20000],["5903",20000],["5156",19000],["5173",15000],["5321",15000],["5167",10000],["5175",10000],["5194",6000],["5138",5000],["5179",5000],["5221",5000],["5362",5000],["5363",5000],["5161",4000],["5132",1000],["5162",1000]],"economic_expenditure_total_czk":7073976.07,"economic_revenue":[["1211",2280000],["1121",1200000],["4116",835976.07],["1511",750000],["1111",740000],["1345",360000],["1113",200000],["2141",200000],["1122",100000],["2324",80000],["2111",61000],["4112",60000],["1112",55000],["2132",50000],["1381",30000],["1386",20000],["1387",20000],["2119",10000],["2131",10000],["3111",10000],["1361",1000],["2112",1000]],"economic_revenue_total_czk":7073976.07,"purpose_expenditure":[["3639",2183026.07],["3722",955000],["1032",750000],["2321",600000],["2219",400000],["3745",400000],["6112",350000],["6171",300000],["3635",235950],["2212",200000],["3631",200000],["6399",105000],["3421",100000],["3429",50000],["2292",35000],["3632",30000],["6320",30000],["2221",25000],["2310",20000],["3319",20000],["5213",20000],["3399",15000],["3721",15000],["5512",15000],["6310",10000],["3723",5000],["6409",5000]],"purpose_expenditure_total_czk":7073976.07,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",15232026.07],["5169",3118950],["5171",683000],["6122",464000],["5021",340918.62],["5023",320000],["5139",315000],["5137",238000],["5365",143010],["5141",130000],["5154",110000],["5166",100000],["5492",92000],["5163",74500],["5168",67000],["5329",61000],["5229",51000],["5153",33000],["6130",31000],["5032",30000],["5175",20480],["5194",20000],["5903",20000],["5156",19000],["5321",15000],["5221",10000],["5162",8000],["5173",8000],["5362",8000],["5138",5000],["5363",5000],["5161",4530],["5179",4000],["5167",2000],["5132",1000],["5151",1000]],"economic_expenditure_total_czk":21785414.69,"economic_financing":[["8117",3500000],["8115",-2846624],["8123",2800000],["8124",-259600]],"economic_financing_total_czk":3193776,"economic_revenue":[["4216",9790074],["1211",2446000],["1121",1311000],["1511",1000000],["1111",885000],["4116",655276.07],["2141",618000],["1345",360000],["4222",260000],["1113",200000],["4213",185250],["1122",143010],["4113",119700],["2111",103000],["2324",90000],["1112",86000],["4112",57400],["1386",50000],["2132",50000],["3111",50000],["2119",42000],["1334",29000],["1387",20000],["4111",15928.62],["2131",13000],["1381",10000],["1361",1000],["2112",1000]],"economic_revenue_total_czk":18591638.69,"purpose_expenditure":[["3639",13633026.07],["3392",2931000],["3722",1055000],["1032",750000],["2321",600000],["6171",401500],["2219",400000],["3745",400000],["6112",350000],["3631",250000],["3635",235950],["2212",200000],["6399",148010],["3421",100000],["3429",50000],["6320",40000],["2292",35000],["3632",30000],["2221",25000],["3399",25000],["2310",20000],["3319",20000],["5213",20000],["6114",15928.62],["3721",15000],["5512",15000],["6310",10000],["3723",5000],["6409",5000]],"purpose_expenditure_total_czk":21785414.69},"actual":{"economic_expenditure":[["6121",15182128.75],["5169",2491506.28],["6122",447676.26],["5171",405424.78],["5023",279600],["5021",263713],["5137",196603.4],["5365",143010],["5141",101749.88],["5139",92364.84],["5492",91934],["5154",91412.39],["5166",87499.45],["5168",66245.17],["5163",65764.4],["5329",56430.23],["5229",46000],["5153",31330.29],["5032",25152],["5194",19336],["5321",15000],["5175",12774.2],["5221",9420],["5156",8897],["5162",7755.41],["5173",7227],["5179",3076.2],["5362",2326],["5167",2000],["5161",695],["5151",438.42]],"economic_expenditure_total_czk":20254490.35,"economic_financing":[["8115",-4263563.91],["8117",3500000],["8123",2800000],["8124",-259600]],"economic_financing_total_czk":1776836.09,"economic_revenue":[["4216",9790074],["1211",2445185.63],["1121",1310746.08],["1511",992669.22],["1111",884193.27],["4116",655276.07],["2141",617828.52],["1345",345767],["4222",260000],["4213",185250],["1113",173114.5],["1122",143010],["4113",119700],["2324",89306],["1112",85410.04],["4112",57400],["2111",56452.21],["2132",50000],["3111",48520],["1386",47745],["2119",41100],["1334",28562.7],["1387",18714.39],["4111",15928.62],["2131",12323],["2310",2208],["1361",800],["1381",370.01]],"economic_revenue_total_czk":18477654.26,"purpose_expenditure":[["3639",13283713.4],["3392",2902188.3],["3722",973925.69],["1032",662079],["6171",381343.29],["2219",340209],["3745",307930],["6112",304752],["2321",231279.86],["3631",198208.77],["3635",183500],["6399",143010],["3421",64826.26],["2212",57921],["3429",45000],["6320",39266],["2292",31200],["3319",19914],["3399",18360],["6114",15928.62],["3721",15000],["5512",15000],["2310",11675.76],["3632",5031],["6310",3228.4]],"purpose_expenditure_total_czk":20254490.35}},"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."}}}}