{"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:00235890","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235890","name":"Obec Vitice","short_name":"Vitice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533866},"amounts":{"revenue_approved":49371000,"revenue_adjusted":62145046.97,"revenue_actual":60260253.3,"expense_approved":52067000,"expense_adjusted":76119919.33,"expense_actual":65704259.49,"tax_revenue":29114548.95,"nontax_revenue":7324528.38,"capital_revenue":0,"transfer_revenue":23821175.97,"current_expense":33133822.87,"capital_expense":32570436.62,"budget_balance":-5444006.19,"cash_current":13344046.05,"cash_previous":20050999.2},"ratios":{"revenue_execution":0.96967106,"expense_execution":0.86316775,"balance_to_revenue":-0.09034157,"cash_to_expense":0.20309256,"cash_yoy":-0.33449471,"capital_expense_share":0.49571271,"transfer_revenue_share":0.39530494},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235890/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235890"},"seo":{"slug":"vitice","path":"/cz/municipalities/vitice/"},"population":{"value":1193,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":49371000,"expenditure_czk":52067000,"financing_czk":2696000,"balance_czk":-2696000},{"stage":"revised","revenue_czk":62145046.97,"expenditure_czk":76119919.33,"financing_czk":13974872.36,"balance_czk":-13974872.36},{"stage":"actual","revenue_czk":60260253.3,"expenditure_czk":65704259.49,"financing_czk":5444006.19,"balance_czk":-5444006.19}],"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",19000000],["5169",7048000],["5171",6594000],["5011",4650000],["5139",1737000],["5023",1600000],["5031",1345000],["5154",1320000],["5137",1190000],["5141",1000000],["5213",900000],["5331",800000],["5021",792000],["5032",619000],["6122",600000],["5138",425000],["5164",350000],["5163",319000],["5156",284000],["5168",225000],["5162",213000],["5222",210000],["5151",149000],["5194",118000],["5166",105000],["5167",65000],["5172",63000],["5329",55000],["5175",47000],["5321",40000],["5229",35000],["5173",30000],["5132",25000],["5134",20000],["5903",20000],["5362",17000],["5161",15000],["5192",12000],["5179",10000],["5363",10000],["5038",5000],["5029",3000],["5039",1000],["5136",1000]],"economic_expenditure_total_czk":52067000,"economic_financing":[["8115",4481000],["8124",-1785000]],"economic_financing_total_czk":2696000,"economic_revenue":[["4216",14000000],["1211",11500000],["1121",5800000],["1111",4200000],["1511",3150000],["2111",2604000],["3121",2040000],["4116",1000000],["1345",920000],["1113",750000],["2112",505000],["2131",418000],["2132",375000],["1112",350000],["2324",300000],["1381",290000],["4112",290000],["2343",250000],["1122",210000],["1386",130000],["1387",70000],["2119",52000],["1334",50000],["1385",40000],["2141",30000],["1341",27000],["1361",20000]],"economic_revenue_total_czk":49371000,"purpose_expenditure":[["2310",23030000],["6171",10515000],["3745",3026000],["4351",2868000],["3722",2315000],["6112",2025000],["3639",1686000],["3113",1300000],["2221",900000],["3412",565000],["2321",490000],["2219",407000],["3632",340000],["5512",330000],["3631",306000],["3723",294000],["2212",250000],["3322",200000],["3319",191000],["3419",150000],["3429",150000],["2341",132000],["3111",126000],["6320",90000],["3729",84000],["3612",60000],["3421",50000],["3341",45000],["3721",45000],["3399",42000],["5213",20000],["3314",15000],["1014",10000],["6399",10000]],"purpose_expenditure_total_czk":52067000},"revised":{"economic_expenditure":[["6121",35276883.73],["5169",9893000],["5171",8675192],["5011",5250000],["5139",2540979.6],["5023",1600000],["5031",1545000],["5154",1415000],["5137",1223231.4],["5141",1100000],["6122",923000],["5213",900000],["5021",872000],["5331",800000],["5032",659000],["5138",525000],["5164",351215],["5163",330000],["5336",288237.6],["5156",284000],["5162",233000],["5168",229000],["5222",210000],["5151",149000],["5194",118000],["5166",114000],["5172",98000],["5321",84180],["5167",70000],["5175",67000],["5329",55000],["5173",50000],["5229",35000],["5132",28000],["5134",25000],["5903",20000],["5192",17000],["5362",17000],["5161",15000],["5363",14000],["5179",10000],["5038",5000],["5029",3000],["5039",1000],["5136",1000]],"economic_expenditure_total_czk":76119919.33,"economic_financing":[["8115",15759872.36],["8124",-1785000]],"economic_financing_total_czk":13974872.36,"economic_revenue":[["4216",19146088.3],["1211",11486900],["2111",6014000],["1121",5800000],["1111",4200000],["1511",3450000],["4116",3268900.67],["3121",2040000],["4222",989058],["1345",920000],["2112",805000],["1113",750000],["2131",418000],["2132",375000],["2324",370000],["1112",350000],["4112",303100],["1381",290000],["2343",250000],["1386",230000],["1122",210000],["4111",130000],["1387",110000],["2119",60000],["1334",50000],["1385",40000],["2141",30000],["1341",29000],["1361",20000],["2212",10000]],"economic_revenue_total_czk":62145046.97,"purpose_expenditure":[["2310",38736285.73],["6171",12934180],["3745",4226000],["4351",3604000],["3722",3015000],["3412",2098790],["6112",2025000],["3639",1696215],["3113",1658237.6],["2212",950000],["2221",900000],["5512",496000],["2321",490000],["2219",407000],["3632",340000],["3111",326000],["3631",326000],["3723",294000],["3319",281000],["3322",200000],["6114",172211],["3419",150000],["3429",150000],["2341",143000],["6320",90000],["3729",84000],["3612",60000],["3421",55000],["3341",50000],["3721",45000],["3399",42000],["3314",25000],["5213",20000],["1014",10000],["2142",10000],["6399",10000]],"purpose_expenditure_total_czk":76119919.33},"actual":{"economic_expenditure":[["6121",32199371.61],["5169",9285136.48],["5171",5566297.73],["5011",4834155],["5139",2215576.26],["5023",1608689],["5031",1485811],["5154",1238082.12],["5141",1218409.87],["5331",800000],["5138",628094.5],["5032",585514],["5362",475572],["5137",448649],["5164",412604],["5021",403850],["6122",371065.01],["5336",288237.6],["5156",236846.11],["5163",232471.44],["5168",197216.44],["5213",181347],["5222",164940],["5162",144537.49],["5194",103278],["5321",84180],["5167",66308.2],["5151",46669.05],["5172",31651.18],["5229",27026],["5329",26520],["5166",18000],["5175",16956],["5134",16062.4],["5161",12519],["5192",12198],["5173",8600],["5132",7818],["5363",4000]],"economic_expenditure_total_czk":65704259.49,"economic_financing":[["8115",6706953.15],["8124",-1391328],["8901",128381.04]],"economic_financing_total_czk":5444006.19,"economic_revenue":[["4216",19146088.3],["1211",11558819.53],["1121",6196169.9],["2111",5084096.6],["1511",4533985.41],["1111",4227965.51],["4116",3268900.67],["4222",989058],["2112",867348],["1345",839610],["1113",818344.48],["2131",428237.78],["2324",416224],["1112",403750.27],["4112",303100],["2132",243658],["1386",225709.64],["2343",224619.42],["1122",168630],["4111",114029],["1387",88466.81],["2119",50000],["1341",27828],["1361",15100],["2212",10000],["1334",8420.6],["1381",1748.8],["2141",344.58]],"economic_revenue_total_czk":60260253.3,"purpose_expenditure":[["2310",33983439],["6171",12492102.66],["4351",3097219.47],["3722",3088184.14],["3745",2954426.03],["6112",1981411],["3412",1921111.66],["3113",1308238.66],["3639",1292342.98],["2212",771423.4],["6399",475572],["5512",392679.22],["3111",291547.31],["3631",289452.51],["3723",274131.94],["3319",270198.42],["2221",181347],["3419",150000],["6114",114029],["3429",72494],["3322",64961.27],["2341",52171.5],["3729",48967.49],["3399",32643],["3632",27538.53],["3314",18180],["3721",18109.3],["3421",14000],["3341",12738],["2142",7600],["1014",6000]],"purpose_expenditure_total_czk":65704259.49}},"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."}}}}