{"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:00265683","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265683","name":"Obec Vinařice","short_name":"Vinařice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566918},"amounts":{"revenue_approved":26588700,"revenue_adjusted":11469600,"revenue_actual":11438931.52,"expense_approved":32383900,"expense_adjusted":12937200,"expense_actual":11542434.85,"tax_revenue":6331082.38,"nontax_revenue":211394.5,"capital_revenue":0,"transfer_revenue":4896454.64,"current_expense":3362337.12,"capital_expense":8180097.73,"budget_balance":-103503.33,"cash_current":7550966.85,"cash_previous":7634045.3},"ratios":{"revenue_execution":0.99732611,"expense_execution":0.89218957,"balance_to_revenue":-0.00904834,"cash_to_expense":0.65419185,"cash_yoy":-0.01088262,"capital_expense_share":0.70869776,"transfer_revenue_share":0.42805175},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265683/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265683"},"seo":{"slug":"vinarice-00265683","path":"/cz/municipalities/vinarice-00265683/"},"population":{"value":243,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26588700,"expenditure_czk":32383900,"financing_czk":5795200,"balance_czk":-5795200},{"stage":"revised","revenue_czk":11469600,"expenditure_czk":12937200,"financing_czk":1467600,"balance_czk":-1467600},{"stage":"actual","revenue_czk":11438931.52,"expenditure_czk":11542434.85,"financing_czk":103503.33,"balance_czk":-103503.33}],"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",28600000],["5169",804900],["5023",600000],["5365",443300],["5021",417500],["5171",332800],["5139",291900],["5154",214300],["5137",88000],["5032",80000],["5031",66000],["5194",55000],["5162",54500],["5156",35200],["5163",35200],["5136",33000],["5172",33000],["5362",31900],["5321",27500],["5179",26800],["5164",15500],["5329",14700],["5175",14300],["5166",13200],["5903",11000],["5167",9900],["5173",9900],["5038",6600],["5151",5500],["5492",5000],["5161",4400],["5131",3000],["5192",100]],"economic_expenditure_total_czk":32383900,"economic_financing":[["8115",5795200]],"economic_financing_total_czk":5795200,"economic_revenue":[["4216",20000000],["1211",2350000],["1121",1200000],["1511",1000000],["1111",800000],["1122",443300],["1113",200000],["1345",200000],["2131",74800],["4112",71800],["2324",70400],["1112",52000],["4111",32000],["1386",25000],["2111",21300],["3111",13200],["1361",11000],["1387",11000],["1341",6600],["2141",3000],["2321",2200],["2329",1100]],"economic_revenue_total_czk":26588700,"purpose_expenditure":[["2321",28709000],["6171",1521200],["6112",656300],["3722",449600],["3631",247000],["3745",191400],["3399",178300],["5512",106900],["3725",66100],["2212",64000],["2310",50000],["6114",35400],["3632",33000],["2141",30000],["3314",13200],["5213",11000],["6310",11000],["6172",5000],["3639",4400],["3341",1100]],"purpose_expenditure_total_czk":32383900},"revised":{"economic_expenditure":[["6121",6237000],["6130",2000000],["5169",1175500],["5021",622500],["5023",600000],["5154",544300],["5365",443300],["5171",347800],["5139",293400],["5137",88000],["5032",80000],["5031",66000],["5162",54500],["5175",41000],["5156",35200],["5136",33000],["5172",33000],["5362",31900],["5163",30200],["5321",27500],["5164",20500],["5364",16500],["5329",14700],["5166",13200],["5173",12900],["5179",11800],["5151",11500],["5903",11000],["5167",9900],["5194",7000],["5038",6600],["5161",6400],["5131",6000],["5492",5000],["5192",100]],"economic_expenditure_total_czk":12937200,"economic_financing":[["8115",1467600]],"economic_financing_total_czk":1467600,"economic_revenue":[["4216",3306800],["1211",2515000],["4222",1369600],["1121",1346500],["1111",900000],["1511",760000],["1122",239000],["1113",200000],["1345",200000],["2131",126800],["4116",115800],["2324",86400],["1112",82000],["4112",71800],["1386",42000],["4111",32500],["2111",21300],["1387",17000],["3111",13200],["1361",11000],["1341",6600],["2141",3000],["2321",2200],["2329",1100]],"economic_revenue_total_czk":11469600,"purpose_expenditure":[["2321",7724000],["6171",1702200],["3631",1167600],["6112",659300],["3722",599600],["3745",306400],["3399",151000],["2141",150000],["5512",112400],["2310",92000],["3725",66100],["2212",64000],["6114",37400],["3632",33000],["6402",16500],["3314",13200],["5213",11000],["6310",11000],["3612",10000],["6172",5000],["3639",4400],["3341",1100]],"purpose_expenditure_total_czk":12937200},"actual":{"economic_expenditure":[["6121",6180097.73],["6130",2000000],["5169",1084493.61],["5021",575664],["5023",530100],["5154",473963.57],["5365",238980],["5139",100416.62],["5171",72469],["5032",68502],["5031",57288],["5175",36949.4],["5364",16425],["5164",15814],["5162",15729.26],["5329",13603],["5321",13549],["5156",10523.7],["5173",6596],["5163",6379.44],["5194",5936],["5131",5646.58],["5161",5299.66],["5179",3868.28],["5151",2511],["5038",946],["5137",434],["5192",200],["5362",50]],"economic_expenditure_total_czk":11542434.85,"economic_financing":[["8117",3700000],["8118",-3700000],["8115",83078.45],["8901",20424.88]],"economic_financing_total_czk":103503.33,"economic_revenue":[["4216",3306814.16],["1211",2514596.24],["4222",1369602],["1121",1345777.31],["1111",947596.87],["1511",760579.9],["1122",238980],["1345",182716],["1113",177930.36],["2131",125566],["4116",115738.48],["1112",87731.09],["2324",83007.5],["4112",71800],["1386",49032.41],["4111",32500],["1387",19217.22],["1341",3900],["2111",2820],["1361",2630],["1381",394.65],["2132",1],["1382",0.33]],"economic_revenue_total_czk":11438931.52,"purpose_expenditure":[["2321",7636830.74],["3631",1057835.2],["6171",1050661.15],["3722",588754.19],["6112",583302],["3745",242755.7],["2141",106777.47],["3399",61000],["3725",60000],["2310",41670],["5512",30089.76],["6114",27857.92],["2212",18126],["6402",16425],["3314",10000],["6310",4157.44],["3639",3022.28],["3612",2700],["3341",270],["3632",200]],"purpose_expenditure_total_czk":11542434.85}},"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."}}}}