{"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:00236560","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236560","name":"Obec Vidice","short_name":"Vidice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534536},"amounts":{"revenue_approved":9456410,"revenue_adjusted":13311230,"revenue_actual":15143043.55,"expense_approved":9456410,"expense_adjusted":19050690,"expense_actual":16478798.28,"tax_revenue":8557370.45,"nontax_revenue":521688.82,"capital_revenue":1803600,"transfer_revenue":4260384.28,"current_expense":6379809.22,"capital_expense":10098989.06,"budget_balance":-1335754.73,"cash_current":6310451.73,"cash_previous":3217442.37},"ratios":{"revenue_execution":1.13761415,"expense_execution":0.86499745,"balance_to_revenue":-0.08820913,"cash_to_expense":0.38294368,"cash_yoy":0.96132549,"capital_expense_share":0.61284742,"transfer_revenue_share":0.28134267},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236560/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236560"},"seo":{"slug":"vidice","path":"/cz/municipalities/vidice/"},"population":{"value":280,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9456410,"expenditure_czk":9456410,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13311230,"expenditure_czk":19050690,"financing_czk":5739460,"balance_czk":-5739460},{"stage":"actual","revenue_czk":15143043.55,"expenditure_czk":16478798.28,"financing_czk":1335754.73,"balance_czk":-1335754.73}],"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",3250000],["5169",1781400],["5023",900000],["5171",700000],["6122",560000],["5154",431000],["5011",380000],["5365",324710],["5031",255000],["5139",171000],["5032",117000],["5021",109000],["5163",92300],["5168",70000],["5175",60000],["5162",45000],["5137",35000],["5194",28000],["5156",26000],["5173",23000],["5151",20000],["5166",20000],["5222",20000],["5179",15000],["5167",10000],["5038",5000],["5329",5000],["5161",3000]],"economic_expenditure_total_czk":9456410,"economic_revenue":[["1211",3202510],["1121",2044800],["1511",1550000],["1111",1100000],["1122",364800],["2131",259000],["1113",230000],["1334",220000],["2111",110000],["4112",102300],["1345",100000],["1112",85000],["1386",30000],["1381",22000],["1387",12000],["1341",10000],["1342",8000],["1361",4000],["2141",2000]],"economic_revenue_total_czk":9456410,"purpose_expenditure":[["6171",2056000],["2341",1940000],["6112",1163000],["3722",750000],["3745",602000],["5512",573300],["3631",543000],["3639",525000],["3115",400000],["6399",324710],["3399",210400],["3612",163000],["2212",50000],["2219",50000],["2310",30000],["3421",25000],["6310",20000],["3721",15000],["2321",10000],["3319",4000],["3322",2000]],"purpose_expenditure_total_czk":9456410,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",12064000],["5169",2297790],["5171",955000],["5023",900000],["5154",442000],["5011",380000],["5365",324710],["6122",295000],["5031",255000],["5139",173850],["5021",139680],["5032",117000],["5212",100000],["5163",92300],["5168",70000],["5137",60000],["5175",60000],["6119",53000],["5141",50000],["5162",45000],["5194",28000],["5156",26000],["5173",23950],["5151",20000],["5166",20000],["5222",20000],["5179",15000],["5167",10000],["5038",5000],["5329",5000],["5161",3410]],"economic_expenditure_total_czk":19050690,"economic_financing":[["8115",5739460]],"economic_financing_total_czk":5739460,"economic_revenue":[["1211",2923620],["4216",2168820],["1511",2065390],["4222",1900000],["1121",1563440],["1111",1059990],["2131",259000],["1122",232680],["1113",206820],["2111",199200],["1334",192000],["4112",102300],["1112",101940],["1345",100000],["1386",56950],["2321",40000],["4116",39000],["4111",35260],["1387",22330],["4121",15000],["1341",10000],["1342",8000],["1361",4000],["2223",3000],["2141",2000],["1381",470],["1382",20]],"economic_revenue_total_czk":13311230,"purpose_expenditure":[["4339",8700000],["2341",2364000],["6171",1896000],["6112",1163000],["3745",892000],["3722",750000],["5512",573300],["3631",543000],["3639",525000],["6399",324710],["3399",310400],["2212",240000],["3421",175000],["3612",163000],["2219",143000],["6310",70000],["3635",53000],["3322",38500],["6114",35280],["2310",30000],["2321",29000],["3721",28000],["3319",4500]],"purpose_expenditure_total_czk":19050690},"actual":{"economic_expenditure":[["6121",9748568.06],["5169",2060802.53],["5023",854382],["5171",603788.02],["5011",427143],["5154",351150.85],["5139",346277.91],["5031",267944],["5021",245229],["6130",239500],["5365",232680],["5137",118091],["5032",110477],["5212",100000],["5163",93352.09],["5162",71412.13],["5179",67499],["5141",67022.11],["5167",58424.27],["6122",58271],["5168",55769.43],["6119",52650],["5622",50000],["5194",44962.7],["5175",35549.78],["5156",33102.8],["5173",22877],["5222",20000],["5362",14000],["5329",10047],["5151",5473],["5038",4565],["5136",4467],["5161",3320.6]],"economic_expenditure_total_czk":16478798.28,"economic_financing":[["8123",6199554.09],["8115",-3093009.36],["8124",-1770790]],"economic_financing_total_czk":1335754.73,"economic_revenue":[["1211",2923623.88],["4216",2168820],["1511",2065391.91],["4222",1900000],["3111",1803600],["1121",1563442.18],["1111",1059988.57],["1122",232680],["2131",208866],["1113",206816.71],["1334",192000.37],["2111",131276.5],["2119",122600],["1345",115362],["4112",102300],["1112",101942.57],["1386",56952.52],["2321",55000],["4116",39000],["4111",35264.28],["1387",22326.91],["4121",15000],["1341",8300],["1361",5500],["2223",3000],["1342",2556],["2141",946.32],["1381",466.91],["1382",19.92]],"economic_revenue_total_czk":15143043.55,"purpose_expenditure":[["4339",7289189.76],["2341",2379083.5],["6171",1888382.09],["6112",1108529],["3745",891395.41],["3722",681540.56],["3639",417568.8],["5512",323541.4],["3399",279057.28],["6399",232680],["2212",195287.5],["3631",184333.88],["3421",163562],["2219",142643.5],["6310",79497.69],["3635",52650],["3322",38184.67],["6114",35264.28],["3721",35067.78],["2310",28004.08],["2321",27717],["3319",4500],["3612",1118.1]],"purpose_expenditure_total_czk":16478798.28}},"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."}}}}