{"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:00259641","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259641","name":"Obec Vintířov","short_name":"Vintířov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Sokolov","municipality_code":560685},"amounts":{"revenue_approved":60329000,"revenue_adjusted":67827150,"revenue_actual":64190540.13,"expense_approved":60329000,"expense_adjusted":74164540,"expense_actual":54805720.42,"tax_revenue":51062496.13,"nontax_revenue":10069972.01,"capital_revenue":0,"transfer_revenue":3058071.99,"current_expense":40158081.29,"capital_expense":14647639.13,"budget_balance":9384819.71,"cash_current":128695872.27,"cash_previous":119558039.3},"ratios":{"revenue_execution":0.94638416,"expense_execution":0.73897472,"balance_to_revenue":0.14620254,"cash_to_expense":2.3482197,"cash_yoy":0.0764301,"capital_expense_share":0.26726479,"transfer_revenue_share":0.04764054},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259641/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259641"},"seo":{"slug":"vintirov","path":"/cz/municipalities/vintirov/"},"population":{"value":1237,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":60329000,"expenditure_czk":60329000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":67827150,"expenditure_czk":74164540,"financing_czk":6337390,"balance_czk":-6337390},{"stage":"actual","revenue_czk":64190540.13,"expenditure_czk":54805720.42,"financing_czk":-9384819.71,"balance_czk":9384819.71}],"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",15209000],["5171",10584000],["5011",7793000],["5169",4422000],["5331",3637000],["5031",1978000],["5139",1920000],["5023",1835000],["5222",1519000],["5154",1487000],["5137",1252000],["6122",1000000],["6123",1000000],["5021",988000],["5032",857000],["5153",856000],["5151",844000],["6130",750000],["5499",459000],["5163",300000],["5156",225000],["5221",140000],["5166",135000],["5167",125000],["5162",120000],["5152",100000],["5164",100000],["5903",100000],["5132",70000],["5179",70000],["5492",66000],["5229",63000],["5494",47000],["5321",45000],["5038",40000],["5192",38000],["5175",36000],["5339",26000],["5019",25000],["5039",19000],["5173",16000],["5161",11000],["5172",10000],["5362",10000],["5136",2000]],"economic_expenditure_total_czk":60329000,"economic_revenue":[["1511",16000000],["1211",12350000],["1333",6500000],["1121",6300000],["1111",5100000],["2132",4250000],["2141",2900000],["2111",1650000],["1345",1300000],["1113",1050000],["4116",500000],["1112",400000],["1344",350000],["4112",330000],["2343",269000],["2122",250000],["2131",250000],["4121",200000],["1386",150000],["2321",100000],["1381",50000],["1387",30000],["1343",25000],["1361",25000]],"economic_revenue_total_czk":60329000,"purpose_expenditure":[["3699",22209000],["6171",7810000],["3745",4100000],["3111",4062000],["3113",3605000],["3612",2710000],["6112",2600000],["3419",1855000],["3399",1675000],["5512",1620000],["3412",1540000],["3722",1450000],["3639",1410000],["3631",1300000],["3634",1280000],["3613",500000],["3314",180000],["3900",120000],["5213",100000],["4399",55000],["1036",50000],["3721",50000],["6310",20000],["5311",15000],["3511",13000]],"purpose_expenditure_total_czk":60329000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",24663840],["5171",9313460],["5011",7793500],["5169",4726000],["5331",3648900],["5023",2503000],["5031",2428500],["5365",2003130],["6123",1975300],["5154",1541000],["5222",1499100],["5152",1351500],["5336",1265360],["5032",1190400],["5021",1020870],["5139",988290],["5151",756600],["6122",708100],["5137",603980],["5499",553400],["5153",488300],["5909",449100],["6130",435000],["5163",300400],["6119",259000],["5156",215100],["5162",177000],["5221",149000],["5175",131230],["5167",107800],["5172",101800],["5164",100000],["5492",74900],["5132",70000],["5179",66000],["5229",66000],["5194",64000],["5321",45000],["5494",44900],["5166",40500],["5038",40000],["5192",38000],["5199",31800],["5339",30000],["5903",19000],["5364",18410],["5019",17600],["5173",16000],["5161",13120],["5362",10000],["5039",6300],["5366",3050],["5136",2000]],"economic_expenditure_total_czk":74164540,"economic_financing":[["8115",6337390]],"economic_financing_total_czk":6337390,"economic_revenue":[["1511",16000000],["1211",12366840],["1121",6625300],["1333",6500000],["1111",5322360],["2132",4451250],["2141",2900000],["2111",2306010],["1122",2001930],["4116",1765360],["1345",1300000],["1113",1050000],["2322",978170],["4213",536000],["1112",431790],["4112",411000],["1344",410710],["4222",400000],["2324",370660],["2122",306470],["2343",269000],["2131",250000],["1386",245000],["2321",200000],["4121",200000],["1387",95000],["1381",50000],["4111",32500],["1343",25000],["1361",25000],["1341",1800]],"economic_revenue_total_czk":67827150,"purpose_expenditure":[["3699",18616610],["3639",11410000],["6171",8619350],["3113",4556020],["3111",4388240],["3745",4005000],["6112",3286400],["3612",2710000],["5512",2170480],["3412",2004800],["6399",2001930],["3399",1993000],["3419",1849400],["3634",1280000],["3613",1100000],["3722",1100000],["3631",980000],["3635",431000],["3723",383000],["2219",269760],["3314",180000],["3421",134330],["3900",118000],["3326",114200],["5213",100000],["2212",77200],["4399",61000],["1036",50000],["6114",34210],["3429",33150],["3721",28000],["6402",21460],["6310",20000],["5311",15000],["3511",13000],["2321",8000],["3749",2000]],"purpose_expenditure_total_czk":74164540},"actual":{"economic_expenditure":[["6121",11705410.81],["5011",7214497],["5171",6591025.04],["5169",4410474.06],["5331",3633604],["5023",2502959],["5031",2257352],["5365",2002580],["6123",1975260.88],["5222",1464544],["5152",1317207.59],["5336",1265352.99],["5154",1172290.37],["5032",875125],["5021",795774],["5139",758993.57],["6122",708027.44],["5151",632389.81],["5499",540265],["5137",481644.35],["5909",439306],["5153",433340.25],["5163",276303.75],["6119",258940],["5156",178541.67],["5162",138646.35],["5175",127254.75],["5172",100869.43],["5194",64000],["5179",63500],["5492",55000],["5132",46828.69],["5167",44163],["5199",31728],["5321",31000],["5339",30000],["5038",29937],["5164",29405.42],["5166",25342.9],["5364",18405],["5494",14850],["5019",12524],["5161",12106],["5229",12000],["5221",9000],["5173",8190],["5039",4234],["5366",3049.3],["5362",2128],["5192",350]],"economic_expenditure_total_czk":54805720.42,"economic_financing":[["8117",102769062],["8115",-61906894.97],["8118",-50000000],["8901",-246986.74]],"economic_financing_total_czk":-9384819.71,"economic_revenue":[["1511",15418747.75],["1211",12366832.46],["1121",6625296.73],["1333",5987624.37],["1111",5322352.09],["2132",4327748],["1122",2001930],["2111",1957098.42],["2141",1597746.47],["4116",1478672.99],["1345",1259486],["2322",978169],["1113",875369.18],["4213",535999],["1112",431783.48],["4112",410900],["1344",410705],["4222",400000],["2324",369476],["2343",268386.12],["2122",249216],["1386",241363.32],["2131",222132],["4121",200000],["2321",100000],["1387",94598.64],["4111",32500],["1361",15510],["1343",7200],["1381",1897.11],["1341",1800]],"economic_revenue_total_czk":64190540.13,"purpose_expenditure":[["3699",15651117.79],["6171",7592398.67],["3111",3808676.38],["3745",3389144.09],["6112",3286251],["3113",2932079.98],["3612",2503464.75],["5512",2169484.92],["6399",2001930],["3399",1936678.59],["3412",1896490.09],["3419",1805534.52],["3722",1099108.66],["3634",1063055],["3613",766488.51],["3639",629980],["3631",566254.22],["3723",381853.04],["2219",269738.03],["3635",258940],["3421",134285.8],["3314",130074.6],["3326",114103],["5213",80266],["2212",76238.48],["4399",60994],["6114",34180.19],["3900",34000],["3429",33059],["3721",27963.06],["1036",25700],["6402",21454.3],["6310",8460.75],["2321",7923],["5311",6000],["3749",2000],["3511",350]],"purpose_expenditure_total_czk":54805720.42}},"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."}}}}