{"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:00508900","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508900","name":"Obec Vinec","short_name":"Vinec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":570842},"amounts":{"revenue_approved":4550000,"revenue_adjusted":6391312,"revenue_actual":6359702.74,"expense_approved":4550000,"expense_adjusted":6391312,"expense_actual":5967376.76,"tax_revenue":6138292.74,"nontax_revenue":145198,"capital_revenue":0,"transfer_revenue":76212,"current_expense":5180876.76,"capital_expense":786500,"budget_balance":392325.98,"cash_current":3732929.06,"cash_previous":3340603.08},"ratios":{"revenue_execution":0.99505434,"expense_execution":0.93367008,"balance_to_revenue":0.06168936,"cash_to_expense":0.62555612,"cash_yoy":0.11744166,"capital_expense_share":0.13179996,"transfer_revenue_share":0.01198358},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508900/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508900"},"seo":{"slug":"vinec","path":"/cz/municipalities/vinec/"},"population":{"value":264,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4550000,"expenditure_czk":4550000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":6391312,"expenditure_czk":6391312,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":6359702.74,"expenditure_czk":5967376.76,"financing_czk":-392325.98,"balance_czk":392325.98}],"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",1346300],["5323",656000],["5023",410000],["5171",401000],["5021",375000],["5154",358000],["6121",230000],["5139",159200],["5137",120000],["5321",120000],["5365",100000],["5032",44000],["5031",40000],["5163",36000],["5194",33000],["5162",28000],["5151",26000],["5229",24000],["5156",19000],["5175",10000],["5903",10000],["5136",2300],["5038",1000],["5161",1000],["5362",200]],"economic_expenditure_total_czk":4550000,"economic_revenue":[["1211",1750000],["1121",859000],["1111",700000],["1511",663000],["1113",140000],["1345",111700],["1122",100000],["4112",57400],["2324",50000],["1112",30000],["2131",18303],["1386",18000],["2142",18000],["2132",13952],["2111",8495],["1387",7000],["1341",4650],["1361",500]],"economic_revenue_total_czk":4550000,"purpose_expenditure":[["6171",1026000],["2221",656000],["3745",600000],["3722",450000],["6112",440000],["3631",280000],["3725",250000],["2321",200000],["2212",150000],["3113",120000],["6399",100000],["3399",80000],["3612",80000],["3314",35000],["6320",34000],["5512",20000],["3721",17000],["5213",10000],["6310",2000]],"purpose_expenditure_total_czk":4550000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2181123.77],["6121",876500],["5323",656000],["5171",540600],["5021",508328],["5023",484000],["5154",377000],["5139",146500],["5194",93400],["5321",92700],["5137",87400],["5032",61500],["5162",54000],["5031",49300],["5163",36000],["5151",29000],["5365",27300],["5229",25000],["5175",21784],["5156",19500],["5903",10000],["5136",7100],["5019",5066.23],["5038",1000],["5161",1000],["5362",210]],"economic_expenditure_total_czk":6391312,"economic_revenue":[["1211",2418000],["1121",1291700],["1511",1136000],["1111",870750],["1113",174000],["1112",90000],["2324",86000],["1345",85400],["4112",57400],["1386",47150],["1122",27300],["2132",20252],["1387",20000],["4111",18812],["2131",18303],["2142",18000],["2111",5195],["1341",4100],["2119",2000],["1361",500],["1381",400],["1382",50]],"economic_revenue_total_czk":6391312,"purpose_expenditure":[["6171",1218933.77],["3745",1183000],["2321",846500],["2221",656000],["3722",584000],["6112",527500],["3725",359000],["3631",263000],["2212",250000],["3399",157000],["3113",92700],["3314",58500],["3612",55000],["6320",34000],["6399",27300],["6114",23878.23],["5512",21000],["3721",17000],["5213",10000],["3613",5000],["6310",2000]],"purpose_expenditure_total_czk":6391312,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",2085024.96],["6121",786500],["5323",626855.88],["5021",492559],["5023",483134],["5171",458921.54],["5154",358348.63],["5139",126064.91],["5194",92687.02],["5321",90482],["5137",75021],["5032",60785],["5162",52124.64],["5031",48980],["5151",27370.5],["5365",27300],["5175",17993],["5156",17825.93],["5229",17458.12],["5163",8961.4],["5136",6363],["5019",5066.23],["5038",830],["5161",510],["5362",210]],"economic_expenditure_total_czk":5967376.76,"economic_financing":[["8115",-392325.98]],"economic_financing_total_czk":-392325.98,"economic_revenue":[["1211",2391149.57],["1121",1276761.23],["1511",1101046.56],["1111",866075.31],["1113",169062.2],["1345",151900],["2324",84677],["1112",83284.03],["4112",57400],["1386",46493.28],["1122",27300],["2132",20250],["4111",18812],["2131",18303],["1387",18235.3],["2142",17218],["1341",6400],["2111",2750],["2119",2000],["1381",394.43],["1361",150],["1382",40.83]],"economic_revenue_total_czk":6359702.74,"purpose_expenditure":[["6171",1184314.6],["3745",1155588.11],["2321",786500],["2221",626855.88],["3722",582200.21],["6112",526144],["3725",351544.14],["2212",237064.3],["3399",155361.02],["3631",108332.36],["3113",90482],["3314",51119],["3612",32537],["6399",27300],["6114",23878.23],["6320",7384],["3721",7281.78],["5512",7256.73],["3613",4656],["6310",1577.4]],"purpose_expenditure_total_czk":5967376.76}},"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."}}}}