{"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:00488372","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00488372","name":"Obec Viničné Šumice","short_name":"Viničné Šumice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":584126},"amounts":{"revenue_approved":48173000,"revenue_adjusted":49828600,"revenue_actual":51189634.09,"expense_approved":70408100,"expense_adjusted":75404700,"expense_actual":66108391.53,"tax_revenue":28770889.33,"nontax_revenue":960101.46,"capital_revenue":7300,"transfer_revenue":21451343.3,"current_expense":22912886.3,"capital_expense":43195505.23,"budget_balance":-14918757.44,"cash_current":6693846,"cash_previous":25027212.16},"ratios":{"revenue_execution":1.02731432,"expense_execution":0.87671447,"balance_to_revenue":-0.29144099,"cash_to_expense":0.10125562,"cash_yoy":-0.73253729,"capital_expense_share":0.65340427,"transfer_revenue_share":0.41905639},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00488372/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00488372"},"seo":{"slug":"vinicne-sumice","path":"/cz/municipalities/vinicne-sumice/"},"population":{"value":1375,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":48173000,"expenditure_czk":70408100,"financing_czk":22235100,"balance_czk":-22235100},{"stage":"revised","revenue_czk":49828600,"expenditure_czk":75404700,"financing_czk":25576100,"balance_czk":-25576100},{"stage":"actual","revenue_czk":51189634.09,"expenditure_czk":66108391.53,"financing_czk":14918757.44,"balance_czk":-14918757.44}],"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",38450000],["5171",5150000],["5169",4189000],["6349",3480000],["5011",3000000],["6123",2500000],["6122",2000000],["5331",1600000],["6119",1350000],["5139",1255000],["5023",1227000],["5031",1101000],["5137",869000],["5021",539000],["5168",480000],["5032",424000],["5222",420000],["5154",380000],["6130",180000],["5323",156000],["5141",150000],["5156",140000],["5329",137100],["5163",120000],["5166",120000],["5365",120000],["5153",112000],["5175",85000],["5321",84000],["5223",60000],["5136",58000],["5162",53000],["5194",50000],["5134",43000],["5229",40000],["5492",40000],["5151",32000],["5041",27000],["5167",27000],["5173",27000],["5362",22000],["5038",20000],["5138",20000],["5339",20000],["5364",17000],["5164",10000],["5363",10000],["5161",7000],["5131",3000],["5366",3000],["5903",1000]],"economic_expenditure_total_czk":70408100,"economic_financing":[["8123",27065200],["8124",-19528000],["8117",10000000],["8115",4697900]],"economic_financing_total_czk":22235100,"economic_revenue":[["4216",18246000],["1211",12000000],["1121",7000000],["1111",4500000],["4116",1282000],["1511",1200000],["1113",1000000],["1345",760000],["1112",500000],["4112",351100],["2324",200000],["4121",200000],["2132",189600],["2141",130000],["2321",125000],["1122",120000],["1386",120000],["1387",60000],["2131",58000],["1334",50000],["1341",40000],["1361",15000],["2111",11300],["2119",11000],["2112",4000]],"economic_revenue_total_czk":48173000,"purpose_expenditure":[["3111",32000000],["2219",13000000],["6171",6550000],["3113",3600000],["3639",2600000],["2321",1748500],["6112",1600000],["3723",1500000],["3745",1500000],["3722",1100000],["3636",768600],["1070",500000],["3399",400000],["3412",400000],["3314",350000],["3635",350000],["3419",315000],["3613",300000],["5512",300000],["2310",200000],["3349",200000],["3631",200000],["2292",156000],["3341",150000],["3421",120000],["6399",120000],["6320",100000],["3330",60000],["2333",50000],["3429",35000],["3632",34000],["4354",30000],["3231",20000],["6310",20000],["6402",20000],["3326",10000],["5213",1000]],"purpose_expenditure_total_czk":70408100},"revised":{"economic_expenditure":[["6121",27881900],["6130",7015000],["5169",6200700],["6122",4400100],["6123",4335800],["5171",3602400],["5011",2853800],["6341",2500000],["6119",1850000],["5139",1641700],["5331",1600000],["6349",1480000],["5023",1257300],["5137",1132500],["5031",990600],["5336",807400],["5141",800000],["5154",676700],["5168",541000],["5166",487400],["5021",487000],["5222",437500],["5032",379700],["5163",221100],["5153",196000],["5329",187100],["5156",162000],["5323",156200],["5151",121000],["5365",120000],["5499",115000],["5175",111300],["5194",77000],["5223",60000],["5136",59000],["5321",53200],["5229",50000],["5134",44000],["5167",40000],["5492",40000],["5162",39000],["5362",30000],["5041",27000],["5192",21000],["5038",20000],["5339",20000],["5364",17000],["5173",14100],["5164",10000],["5363",10000],["5019",8100],["5161",8000],["5366",5300],["5039",2800],["5903",1000]],"economic_expenditure_total_czk":75404700,"economic_financing":[["8123",28665200],["8124",-20285900],["8117",10000000],["8115",7196800]],"economic_financing_total_czk":25576100,"economic_revenue":[["4216",18246000],["1211",12000000],["1121",7000000],["1111",4500000],["4116",2340400],["1511",1200000],["1113",1000000],["1345",760000],["1112",500000],["4112",351100],["4122",203200],["2324",200000],["4121",200000],["4222",198000],["2132",189600],["2212",130500],["2141",130000],["2321",125200],["1122",120000],["1386",120000],["1387",60000],["2131",58000],["1334",50000],["1341",40000],["4111",32500],["2322",23400],["1361",15000],["2111",11300],["2119",11000],["3111",7300],["2112",4000],["1381",2100]],"economic_revenue_total_czk":49828600,"purpose_expenditure":[["3111",31700000],["3639",11601000],["6171",6550000],["3113",6107400],["2219",5740400],["3723",2245500],["2321",1748500],["6112",1600000],["3722",1134000],["3745",715000],["1070",500000],["3412",500000],["5512",443600],["3314",437300],["3613",437000],["3631",416700],["3399",400000],["3349",350000],["3635",350000],["3419",315000],["3341",300000],["3612",300000],["2115",282400],["3636",248600],["2292",156200],["6320",136100],["3421",120000],["6399",120000],["2310",100000],["3330",60000],["2333",50000],["6310",50000],["3429",35000],["3632",34000],["6114",32500],["4354",30000],["3231",20000],["6402",20000],["3326",10000],["4379",7500],["5213",1000]],"purpose_expenditure_total_czk":75404700},"actual":{"economic_expenditure":[["6121",22083863.37],["6130",7006770],["5169",5504624.5],["6122",4391830.12],["6123",4304351.74],["5171",3241146.19],["5011",2651168],["6341",2500000],["5331",1600000],["6349",1480000],["6119",1428690],["5023",1256369],["5031",940106],["5139",880226.69],["5336",807299.54],["5141",749597.21],["5137",714934.2],["5154",586402.08],["5166",486340],["5021",477845],["5168",472192.54],["5222",437500],["5032",366936],["5153",194031.34],["5329",187000],["5323",156118],["5163",154457.4],["5156",113339.4],["5499",111550],["5175",102749.92],["5365",98070],["5151",88576],["5194",72571.16],["5223",60000],["5321",53130],["5136",52720],["5229",50000],["5492",40000],["5167",39008],["5162",33936.7],["5192",20230.74],["5339",20000],["5364",16059],["5041",15547.69],["5134",13768.4],["5173",10752],["5038",8698],["5362",8478],["5019",8100],["5161",4802],["5039",2737],["5366",2217.6],["5164",1551]],"economic_expenditure_total_czk":66108391.53,"economic_financing":[["8124",-24443809.24],["8123",21029200.52],["8117",10000000],["8115",8346638.16],["8901",-13272]],"economic_financing_total_czk":14918757.44,"economic_revenue":[["4216",18241043.7],["1211",13006498.08],["1121",6967093.91],["1111",4829140.02],["4116",2335084.6],["1511",1309120.56],["1113",920606.77],["1345",763817],["1112",454074.81],["4112",351100],["4121",289615],["1386",253820.01],["2321",226451],["2324",216399.25],["2132",193535],["4122",170000],["2212",130419.68],["1387",99480.04],["1122",98070],["2141",88250],["2131",60479.53],["1341",38067],["4111",32500],["4222",32000],["2322",23330],["2111",18687],["1334",15800.1],["1361",13300],["3111",7300],["1381",2001.03],["2119",2000],["2112",550]],"economic_revenue_total_czk":51189634.09,"purpose_expenditure":[["3111",26205285.22],["3639",11409388.4],["6171",5961402.97],["3113",5911445.95],["2219",4690860.56],["3723",2238522.55],["2321",1649958.5],["6112",1598285.44],["3722",1133796.61],["3745",524873.39],["3613",430644.88],["5512",423005.17],["3412",422277.62],["3314",418193.77],["3631",369708.39],["3399",354905.63],["3419",315000],["3349",301863.57],["2115",281930],["3612",250000],["3341",238604.11],["3635",232000],["2292",156118],["6320",136001],["6399",98070],["3421",73073.4],["3636",68500],["3330",60000],["3429",35000],["3632",33930],["6114",23731],["3231",20000],["6310",18456.4],["6402",16059],["4379",7500]],"purpose_expenditure_total_czk":66108391.53}},"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."}}}}