{"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:00509027","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509027","name":"Obec Vinařice","short_name":"Vinařice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":565628},"amounts":{"revenue_approved":5735000,"revenue_adjusted":6786552.2,"revenue_actual":7779889.29,"expense_approved":5635000,"expense_adjusted":8593906.2,"expense_actual":7268391.58,"tax_revenue":7146288.49,"nontax_revenue":547148.6,"capital_revenue":15500,"transfer_revenue":70952.2,"current_expense":5232560.14,"capital_expense":2035831.44,"budget_balance":511497.71,"cash_current":2976558.88,"cash_previous":2865069.17},"ratios":{"revenue_execution":1.14636844,"expense_execution":0.8457611,"balance_to_revenue":0.06574614,"cash_to_expense":0.40952099,"cash_yoy":0.03891344,"capital_expense_share":0.2800938,"transfer_revenue_share":0.00911995},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509027/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509027"},"seo":{"slug":"vinarice-00509027","path":"/cz/municipalities/vinarice-00509027/"},"population":{"value":297,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5735000,"expenditure_czk":5635000,"financing_czk":-100000,"balance_czk":100000},{"stage":"revised","revenue_czk":6786552.2,"expenditure_czk":8593906.2,"financing_czk":1807354,"balance_czk":-1807354},{"stage":"actual","revenue_czk":7779889.29,"expenditure_czk":7268391.58,"financing_czk":-511497.71,"balance_czk":511497.71}],"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":[["5169",1409000],["5171",1275000],["5023",825000],["5139",396500],["5154",248500],["5021",210000],["5031",182000],["5137",160000],["5321",133500],["5365",101000],["5194",94000],["5153",75000],["5032",66000],["5163",52000],["5229",52000],["5492",51000],["5168",50000],["5156",47000],["5175",44500],["5162",30000],["5141",20000],["5362",20000],["5173",17000],["5222",12000],["5136",11000],["5167",10000],["5179",10000],["5151",7500],["5339",7000],["5038",3000],["5221",3000],["6121",2000],["5161",1500],["5041",1000],["5132",1000],["5172",1000],["5192",1000],["5213",1000],["5329",1000],["5363",1000],["5903",1000],["6119",1000]],"economic_expenditure_total_czk":5635000,"economic_financing":[["8124",-400008],["8115",300008]],"economic_financing_total_czk":-100000,"economic_revenue":[["1211",2018000],["1121",1000000],["1111",750000],["1511",720000],["1345",305000],["2111",278000],["1113",180000],["1122",100000],["2324",99000],["4112",73500],["1112",55000],["1386",35000],["1381",30000],["2131",25000],["2142",20000],["1387",15000],["2132",12000],["1341",7500],["2112",7000],["2328",2000],["1361",1500],["3111",1000],["2141",500]],"economic_revenue_total_czk":5735000,"purpose_expenditure":[["6112",1100000],["6171",1039500],["2219",620000],["3745",582000],["2310",393000],["3722",353000],["2212",310000],["3723",301000],["3631",202000],["3412",114500],["6399",100000],["5512",80000],["3639",71000],["3113",55500],["3399",53000],["5299",50000],["3314",42000],["6320",40000],["3632",36000],["3421",18500],["3349",18000],["6310",12000],["3326",10000],["3721",10000],["3419",5000],["4399",3000],["5213",3000],["6221",3000],["3341",2000],["2221",1000],["2321",1000],["3111",1000],["3319",1000],["3525",1000],["3543",1000],["3613",1000],["3635",1000]],"purpose_expenditure_total_czk":5635000},"revised":{"economic_expenditure":[["6121",1947000],["5169",1894000],["5171",1612000],["5023",825000],["5139",514500],["5154",249500],["5021",220321],["5031",183500],["5137",160000],["5321",138000],["6122",110500],["5365",102000],["5194",89000],["5153",72000],["5032",71000],["5163",52000],["5156",47000],["5175",45491.2],["5229",42000],["5162",38000],["5362",23000],["5141",20000],["5168",20000],["5136",16000],["6130",15000],["5222",12000],["5492",11000],["5167",10000],["5179",10000],["5151",7500],["5339",7000],["5221",6000],["5038",3000],["5166",3000],["5176",2000],["5161",1700],["5173",1640],["5164",1500],["5041",1000],["5132",1000],["5172",1000],["5191",1000],["5192",1000],["5213",1000],["5329",1000],["5363",1000],["5903",1000],["6119",1000],["5019",754]],"economic_expenditure_total_czk":8593906.2,"economic_financing":[["8115",2207362],["8124",-400008]],"economic_financing_total_czk":1807354,"economic_revenue":[["1211",2468000],["1121",1160000],["1111",900000],["1511",900000],["2111",318000],["1345",305000],["1113",180000],["2324",109600],["1122",100000],["1112",77000],["4112",59000],["1386",53000],["1381",30000],["2131",25000],["1387",21500],["2142",20000],["3111",15500],["2132",12000],["4111",11952.2],["1341",7500],["2112",7000],["1361",4000],["2328",2000],["2141",500]],"economic_revenue_total_czk":6786552.2,"purpose_expenditure":[["2219",2500000],["6171",1350954],["6112",1113000],["3745",1076000],["2310",479500],["3722",358000],["2212",340000],["3723",336000],["3631",202000],["2321",134000],["6399",100000],["3113",90000],["3639",80000],["3412",79500],["5512",60000],["3399",53000],["3314",43500],["6320",40000],["3632",36000],["3421",19500],["3349",18000],["3721",18000],["6310",12000],["6114",11952.2],["3326",10000],["5299",10000],["3419",5000],["4399",3000],["5213",3000],["6221",3000],["3341",2000],["2221",1000],["3111",1000],["3319",1000],["3525",1000],["3543",1000],["3613",1000],["3635",1000]],"purpose_expenditure_total_czk":8593906.2},"actual":{"economic_expenditure":[["6121",1910460.44],["5169",1606973.75],["5171",1078694.07],["5023",826685],["5139",377688.43],["5154",194479.51],["5031",184875],["5021",175536],["5137",128582.3],["5321",121045],["6122",110371],["5365",87680],["5032",73782],["5194",52336],["5153",48584.51],["5156",39166],["5162",38358.68],["5229",35000],["5175",28955],["5168",26551.84],["5362",21898],["5163",21318.4],["5136",20465],["6130",15000],["5222",10000],["5179",9661.96],["5339",5000],["5141",3916.69],["5167",3000],["5221",3000],["5166",2900],["5176",1815],["5161",1672],["5164",1320],["5019",754],["5173",640],["5038",226]],"economic_expenditure_total_czk":7268391.58,"economic_financing":[["8124",-400008],["8115",-111489.71]],"economic_financing_total_czk":-511497.71,"economic_revenue":[["1211",2678352.4],["1121",1431328.32],["1511",1307846.17],["1111",975824.65],["2111",317754],["1345",300150],["1113",189423.23],["2324",135592.2],["1112",93345.06],["1122",85680],["2131",62024],["4112",59000],["1386",52131.98],["1387",20441.41],["3111",15500],["2142",12798],["2132",12000],["4111",11952.2],["1341",7500],["2112",6800],["1361",3800],["1381",433.92],["2141",180.4],["1382",31.35]],"economic_revenue_total_czk":7779889.29,"purpose_expenditure":[["2219",2116401.97],["6171",1246836.39],["6112",1106414],["3745",890570.55],["3723",334623.66],["2310",333226.95],["3722",296056.74],["2212",207322.8],["3631",137664.85],["2321",132583.33],["3113",89851],["6399",85680],["3639",59054.2],["3399",52336],["3314",31835],["5512",31625],["3632",31194],["3721",17679.31],["3412",15960.78],["6114",11952.2],["6320",10883],["6310",10435.4],["3349",6457.45],["3421",6342],["3419",5000],["3341",405]],"purpose_expenditure_total_czk":7268391.58}},"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."}}}}