{"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:00509868","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509868","name":"Obec Vinařice","short_name":"Vinařice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":534234},"amounts":{"revenue_approved":2887850,"revenue_adjusted":3300877,"revenue_actual":3300195.51,"expense_approved":2620850,"expense_adjusted":2565977.25,"expense_actual":2551225.93,"tax_revenue":2763336.85,"nontax_revenue":421031.66,"capital_revenue":0,"transfer_revenue":115827,"current_expense":2446225.93,"capital_expense":105000,"budget_balance":748969.58,"cash_current":1662396.66,"cash_previous":2080323.08},"ratios":{"revenue_execution":0.99979354,"expense_execution":0.99425119,"balance_to_revenue":0.22694703,"cash_to_expense":0.65160699,"cash_yoy":-0.20089496,"capital_expense_share":0.04115668,"transfer_revenue_share":0.03509701},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509868/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509868"},"seo":{"slug":"vinarice-00509868","path":"/cz/municipalities/vinarice-00509868/"},"population":{"value":102,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2887850,"expenditure_czk":2620850,"financing_czk":-267000,"balance_czk":267000},{"stage":"revised","revenue_czk":3300877,"expenditure_czk":2565977.25,"financing_czk":-734899.75,"balance_czk":734899.75},{"stage":"actual","revenue_czk":3300195.51,"expenditure_czk":2551225.93,"financing_czk":-748969.58,"balance_czk":748969.58}],"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":[["5021",573000],["5169",507800],["5023",256000],["5171",210000],["5321",197060],["5151",180000],["5141",163000],["5154",112890],["6341",108000],["5031",62000],["5032",55000],["5139",38000],["5163",28000],["5365",24000],["5156",20000],["5168",20000],["5173",16000],["5162",10000],["5138",9000],["5175",7000],["5137",5000],["5164",5000],["5194",5000],["5153",3000],["5161",2000],["5311",2000],["5038",1100],["5132",1000]],"economic_expenditure_total_czk":2620850,"economic_financing":[["8124",-167000],["8115",-100000]],"economic_financing_total_czk":-267000,"economic_revenue":[["1211",1000000],["1121",550000],["1111",370000],["2111",256000],["1511",225000],["1345",95200],["1113",80000],["1356",72000],["4112",71800],["2131",36500],["2324",26000],["2321",25000],["1112",24000],["1122",23750],["2112",10000],["1386",9500],["1381",5000],["1387",5000],["2132",2000],["1361",1000],["2141",100]],"economic_revenue_total_czk":2887850,"purpose_expenditure":[["6171",645890],["2321",458560],["6112",297000],["3745",257100],["6310",168000],["3322",127000],["3722",120000],["3723",120000],["2310",117500],["2212",61000],["3118",60000],["3111",48000],["3721",34000],["6399",24000],["6320",23000],["3399",22000],["5512",18000],["3631",10000],["3632",2000],["5213",2000],["5219",2000],["5273",1500],["2341",1000],["5212",700],["3341",600]],"purpose_expenditure_total_czk":2620850},"revised":{"economic_expenditure":[["5021",583242],["5169",502430],["5023",273250],["5321",205060],["5141",161100],["5151",148900],["5031",106962.25],["6341",105000],["5154",99590],["5032",63537],["5168",51900],["5171",46100],["5163",36100],["5139",35035],["5365",24000],["5229",20000],["5156",18260],["5173",15972],["5175",14634],["5162",12700],["6121",12100],["5132",7055],["5167",5640],["5164",4500],["5194",3250],["5339",3000],["5153",2250],["5311",2000],["5038",1910],["5161",500]],"economic_expenditure_total_czk":2565977.25,"economic_financing":[["8115",-567899.75],["8124",-167000]],"economic_financing_total_czk":-734899.75,"economic_revenue":[["1211",1116500],["1121",597600],["1111",412500],["2111",324870],["1511",303100],["1345",90900],["1113",79000],["1356",71910],["4112",71800],["1112",39000],["2132",36400],["2321",30000],["2324",25850],["4111",25763],["1122",22900],["1386",21770],["4129",18264],["1387",8549],["2112",4000],["1381",200],["1382",1]],"economic_revenue_total_czk":3300877,"purpose_expenditure":[["6171",658539.25],["2321",425740],["6112",316340],["3745",230020],["6310",176700],["2310",131730],["3722",120850],["3723",119260],["3111",63000],["5512",53455],["2212",46100],["3118",45000],["3322",39950],["3399",28900],["6399",24000],["6320",20500],["3721",18500],["6115",12890],["6114",12873],["3631",12850],["3639",3630],["3632",2000],["5219",2000],["5212",610],["3341",540]],"purpose_expenditure_total_czk":2565977.25},"actual":{"economic_expenditure":[["5021",583081],["5169",502199.92],["5023",273213],["5321",205060],["5141",161059.28],["5151",148810],["5031",106899],["6341",105000],["5154",99480.1],["5032",63441],["5168",51850.35],["5171",46090.84],["5163",35967.92],["5139",34955.59],["5365",22890],["5229",20000],["5156",18191],["5173",15936],["5175",14625],["5162",12664.01],["5132",7055],["5167",5613.5],["5164",4456.43],["5194",3206],["5339",3000],["5153",2227.99],["5311",2000],["5038",1824],["5161",429]],"economic_expenditure_total_czk":2551225.93,"economic_financing":[["8124",-1166896],["8115",417926.42]],"economic_financing_total_czk":-748969.58,"economic_revenue":[["1211",1116471.56],["1121",597503.71],["1111",412312.73],["2111",324847.66],["1511",302922.11],["1345",90900],["1113",78999.68],["1356",71908.21],["4112",71800],["1112",38951.5],["2132",36370],["2321",30000],["2324",25814],["4111",25763],["1122",22890],["1386",21769.47],["4129",18264],["1387",8532.16],["2112",4000],["1381",175.33],["1382",0.39]],"economic_revenue_total_czk":3300195.51,"purpose_expenditure":[["6171",657968.72],["2321",419571.48],["6112",316234],["3745",229828.85],["6310",176565.2],["2310",125606.08],["3722",120813.01],["3723",119142.76],["3111",63000],["5512",53450.05],["2212",46090.84],["3118",45000],["3322",39902.47],["3399",28848],["6399",22890],["6320",20462],["3721",18464.6],["6115",12890],["6114",12873],["3631",12849.87],["3639",3630],["3632",2000],["5219",2000],["5212",605],["3341",540]],"purpose_expenditure_total_czk":2551225.93}},"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."}}}}