{"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:00271144","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271144","name":"Obec Vinary","short_name":"Vinary","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":572489},"amounts":{"revenue_approved":3713000,"revenue_adjusted":4202900,"revenue_actual":4172334.83,"expense_approved":3451400,"expense_adjusted":4239300,"expense_actual":3640438.52,"tax_revenue":3031530.24,"nontax_revenue":368870.59,"capital_revenue":0,"transfer_revenue":771934,"current_expense":3192492.73,"capital_expense":447945.79,"budget_balance":531896.31,"cash_current":1460267.57,"cash_previous":1189971.26},"ratios":{"revenue_execution":0.9927276,"expense_execution":0.85873576,"balance_to_revenue":0.12748169,"cash_to_expense":0.40112408,"cash_yoy":0.22714524,"capital_expense_share":0.12304721,"transfer_revenue_share":0.18501248},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271144/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271144"},"seo":{"slug":"vinary-00271144","path":"/cz/municipalities/vinary-00271144/"},"population":{"value":133,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3713000,"expenditure_czk":3451400,"financing_czk":-261600,"balance_czk":261600},{"stage":"revised","revenue_czk":4202900,"expenditure_czk":4239300,"financing_czk":36400,"balance_czk":-36400},{"stage":"actual","revenue_czk":4172334.83,"expenditure_czk":3640438.52,"financing_czk":-531896.31,"balance_czk":531896.31}],"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":[["5023",950000],["5169",801800],["5171",328000],["6121",250000],["5031",192400],["5021",117000],["5011",110000],["5032",94000],["5154",89400],["5139",79900],["6123",75000],["5168",70000],["5141",66000],["5153",50000],["5163",50000],["5364",46100],["6130",24800],["5156",10000],["5175",7700],["5162",7000],["5137",6500],["5179",5200],["5038",3000],["5132",3000],["5194",3000],["5321",3000],["5362",3000],["5329",2100],["5161",2000],["5136",1500]],"economic_expenditure_total_czk":3451400,"economic_financing":[["8124",-261600]],"economic_financing_total_czk":-261600,"economic_revenue":[["1211",1280000],["1121",650000],["1111",460000],["1511",350000],["2111",322000],["4113",228200],["1113",83000],["4112",71800],["1345",60000],["2324",60000],["2132",54000],["1112",35000],["2131",22000],["1386",20000],["1387",10000],["1341",4000],["2139",3000]],"economic_revenue_total_czk":3713000,"purpose_expenditure":[["6112",1200000],["6171",315500],["3399",314000],["3639",276100],["1031",255000],["2321",250000],["3745",236000],["3722",155000],["3613",120500],["6310",74000],["6402",46100],["6320",42000],["3631",40000],["3721",40000],["3723",35000],["5512",33200],["3421",10000],["5213",5000],["3314",4000]],"purpose_expenditure_total_czk":3451400},"revised":{"economic_expenditure":[["5169",1186800],["5023",950000],["6123",354500],["6121",250000],["5171",247800],["5031",192700],["5021",165200],["5011",122200],["5154",104500],["5032",96000],["5168",85000],["5137",67900],["5141",66000],["5139",57500],["5153",56300],["5163",53400],["5364",46100],["6130",24800],["5222",20000],["5156",16900],["5901",16700],["5175",11300],["5321",9000],["5162",7000],["5329",5700],["5179",5200],["5194",4500],["5038",3300],["5132",3000],["5362",3000],["5161",2000],["5136",1500],["5213",1500],["5173",1200],["5166",800]],"economic_expenditure_total_czk":4239300,"economic_financing":[["8115",298000],["8124",-261600]],"economic_financing_total_czk":36400,"economic_revenue":[["1211",1280000],["1121",650000],["1111",460000],["1511",350000],["2111",322000],["4213",279400],["4113",228200],["4122",160000],["1113",83000],["1345",78000],["4112",71800],["2324",60000],["2132",54000],["1112",35000],["4111",32500],["2131",22000],["1386",20000],["1387",10000],["1341",4000],["2139",3000]],"economic_revenue_total_czk":4202900,"purpose_expenditure":[["6112",1200000],["3745",627900],["6171",366600],["3399",346500],["3639",259600],["1031",255000],["2321",250000],["3613",170600],["3722",167000],["5512",115300],["2212",115000],["6310",74000],["3723",59100],["6402",46100],["6320",45400],["3631",43500],["3721",40000],["6114",32500],["3421",14700],["5213",5000],["3314",4000],["2141",1500]],"purpose_expenditure_total_czk":4239300},"actual":{"economic_expenditure":[["5169",958837.21],["5023",895936],["6123",349266.49],["5171",247555],["5021",163060],["5031",148311],["5011",122126],["5154",103934.86],["5032",80936],["5168",74687.09],["6121",73799.3],["5137",67414.8],["5141",57237.45],["5153",55068.82],["5163",53142.8],["5364",45332],["5139",41620.9],["6130",24880],["5222",20000],["5156",16069],["5175",9578],["5321",9000],["5362",-7070],["5329",5712],["5179",4902],["5162",4831],["5194",4501],["5038",3219],["5132",2050],["5213",1500],["5173",1148],["5166",756.8],["5161",652],["5136",444]],"economic_expenditure_total_czk":3640438.52,"economic_financing":[["8124",-261600],["8115",-261282.31],["8901",-9014]],"economic_financing_total_czk":-531896.31,"economic_revenue":[["1211",1259422.68],["1121",673759.25],["1111",459683.25],["1511",385507.28],["4213",279412],["4113",228222],["2111",222796.3],["4122",160000],["1113",89103.47],["1345",79324],["4112",71800],["2324",71261.69],["2132",55980],["1112",43927.01],["4111",32500],["1386",24545.7],["2321",10000],["1387",9621.37],["2131",4834.4],["1341",3733],["1361",2700],["2119",2000],["2139",1936],["1381",199.39],["2141",62.2],["1382",3.84]],"economic_revenue_total_czk":4172334.83,"purpose_expenditure":[["6112",1086628],["3745",617724.09],["3399",343172.53],["6171",336535.58],["3639",184854.4],["3613",169937.53],["3722",166808.44],["1031",132099.25],["2212",114950],["5512",111420],["2321",73799.3],["6310",65020.25],["3723",51881.09],["6320",45360],["6402",45332],["3631",43413],["3721",26964.46],["6114",15525],["3421",14533.6],["6399",-9070],["3314",2050],["2141",1500]],"purpose_expenditure_total_czk":3640438.52}},"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."}}}}