{"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:00264725","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264725","name":"Obec Žitenice","short_name":"Žitenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565962},"amounts":{"revenue_approved":35332116,"revenue_adjusted":37528516,"revenue_actual":38342178.69,"expense_approved":60251500,"expense_adjusted":64453590,"expense_actual":45208347.17,"tax_revenue":33117899.92,"nontax_revenue":1866468.77,"capital_revenue":0,"transfer_revenue":3357810,"current_expense":17747185.9,"capital_expense":27461161.27,"budget_balance":-6866168.48,"cash_current":32325720.42,"cash_previous":39191888.9},"ratios":{"revenue_execution":1.02168118,"expense_execution":0.7014093,"balance_to_revenue":-0.17907612,"cash_to_expense":0.71503876,"cash_yoy":-0.17519361,"capital_expense_share":0.60743564,"transfer_revenue_share":0.08757484},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264725/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264725"},"seo":{"slug":"zitenice","path":"/cz/municipalities/zitenice/"},"population":{"value":1653,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":35332116,"expenditure_czk":60251500,"financing_czk":24919384,"balance_czk":-24919384},{"stage":"revised","revenue_czk":37528516,"expenditure_czk":64453590,"financing_czk":26925074,"balance_czk":-26925074},{"stage":"actual","revenue_czk":38342178.69,"expenditure_czk":45208347.17,"financing_czk":6866168.48,"balance_czk":-6866168.48}],"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",31300000],["5171",7140000],["5169",7053000],["5011",3519000],["5331",1800000],["5023",1600000],["5154",1242000],["5031",1220000],["5139",815000],["5032",700000],["5153",610000],["5021",505000],["5365",363000],["5222",315000],["5168",262000],["5137",250000],["6119",250000],["5151",165000],["5163",165000],["5156",150000],["5164",130000],["5364",130000],["5162",81000],["5173",80000],["5229",70000],["5175",65000],["5194",50000],["5134",30000],["5038",27500],["5167",25000],["5321",25000],["5161",22000],["5132",20000],["5329",20000],["5499",20000],["5362",10000],["5903",10000],["5339",9000],["5136",3000]],"economic_expenditure_total_czk":60251500,"economic_financing":[["8115",24919384]],"economic_financing_total_czk":24919384,"economic_revenue":[["1211",14458000],["1121",7769000],["1111",4739000],["4112",1606300],["1511",1315000],["1113",1168000],["1345",950000],["2141",800000],["2111",490500],["2132",466000],["1122",363000],["1112",318000],["2324",305000],["1386",200000],["3122",140316],["1387",102000],["2139",35000],["1341",31000],["2112",31000],["1361",25000],["2131",20000]],"economic_revenue_total_czk":35332116,"purpose_expenditure":[["3639",24430000],["2212",5260000],["2321",4207000],["6171",3195000],["3745",2704000],["3412",2490000],["3725",2200000],["6112",2150000],["3722",2020000],["3322",2000000],["3111",1950000],["3631",1010000],["3392",1001000],["4359",927000],["3613",885000],["3632",731500],["3399",540000],["5512",530000],["6399",363000],["3723",300000],["3635",250000],["3612",150000],["2219",130000],["6402",130000],["3419",120000],["3429",110000],["3341",85000],["3314",66000],["3349",60000],["3525",60000],["3721",50000],["2223",40000],["3319",30000],["6310",25000],["1014",22000],["2143",10000],["3900",10000],["5213",10000]],"purpose_expenditure_total_czk":60251500},"revised":{"economic_expenditure":[["6121",33161430],["5171",7326656],["5169",7088083],["5011",3483500],["5331",1830000],["5023",1716000],["5154",1198099],["5031",1186614],["6322",1021000],["5139",758400],["5032",680000],["5365",611090],["5021",566159],["5153",545000],["6122",359900],["5336",342000],["5222",283000],["5137",262000],["5168",252300],["6119",250000],["5151",223300],["5164",156400],["5163",147101],["5229",143267],["5156",131500],["5364",130000],["5162",76600],["5175",75000],["5329",74164],["5194",50000],["5123",35600],["5134",30400],["5173",30000],["5161",27500],["5038",27427],["5172",27300],["5166",25500],["5321",22900],["5132",20000],["5499",20000],["5167",18100],["5179",10000],["5903",10000],["5339",8500],["5019",5600],["5136",3200],["6130",3000]],"economic_expenditure_total_czk":64453590,"economic_financing":[["8115",26925074]],"economic_financing_total_czk":26925074,"economic_revenue":[["1211",14458000],["1121",7769000],["1111",4859000],["4112",1606300],["1511",1315000],["1113",1168000],["4216",1112010],["1345",956000],["2141",800000],["1122",604590],["2111",491000],["2132",473000],["1112",418000],["2324",355000],["4116",342000],["1386",290000],["3122",140316],["1387",113000],["4111",97500],["2139",35000],["2112",32000],["1341",31000],["1361",25000],["2131",21100],["1334",10000],["2119",5500],["1349",1200]],"economic_revenue_total_czk":37528516,"purpose_expenditure":[["3639",25451000],["2212",5260000],["2321",4207000],["6171",3195000],["3745",2704000],["3111",2500000],["3412",2490000],["3631",2410000],["3725",2200000],["6112",2150000],["3722",2020000],["3322",2000000],["3392",1001000],["3613",985000],["4359",927000],["3632",731500],["6399",604590],["3399",540000],["5512",530000],["2219",430000],["3113",342000],["3723",300000],["3635",250000],["2115",150000],["3612",150000],["6402",130000],["3419",120000],["3429",110000],["6114",97500],["3341",85000],["3314",66000],["3349",60000],["3525",60000],["3721",50000],["2223",40000],["3319",30000],["6310",25000],["1014",22000],["2143",10000],["3900",10000],["5213",10000]],"purpose_expenditure_total_czk":64453590},"actual":{"economic_expenditure":[["6121",26028407.77],["5169",4650725.24],["5011",3007592],["5331",1810000],["5023",1715155],["5171",1036473.65],["5031",997394],["5154",895527.07],["6322",700000],["5365",611044],["5032",430748],["5021",376271],["6122",359320.17],["6349",320433.33],["5153",319876.2],["5139",316262.19],["5168",229069],["5222",207490],["5164",153519.1],["5163",132364.8],["5229",123102.21],["5364",101040.42],["5137",93547.24],["5156",90695],["5151",85077],["5329",70594],["5162",58978.8],["6119",50000],["5123",35518],["5175",27567.3],["5172",27225],["5166",25410],["5173",22914],["5134",15433.43],["5161",15354],["5321",13000],["5038",12577],["5179",10000],["5339",8290],["5019",5516.09],["5167",4900],["5194",3950],["5132",3150.16],["5499",3000],["6130",3000],["5136",835]],"economic_expenditure_total_czk":45208347.17,"economic_financing":[["8115",6866168.48]],"economic_financing_total_czk":6866168.48,"economic_revenue":[["1211",14747105.34],["1121",7898952.9],["1111",5394914.36],["4112",1606300],["1511",1494796.78],["4216",1112010],["1113",1043784.42],["1345",956600],["1122",604590],["2111",530650],["1112",514817.13],["2324",458032.4],["2141",423050.41],["2132",398299.96],["4116",342000],["1386",287771.64],["4222",200000],["1387",112786.27],["4111",97500],["1341",29118],["2139",22350],["2131",21182],["1361",19200],["1334",9990.9],["2119",5435],["2112",4319],["2328",3150],["1381",2272.18],["1349",1200]],"economic_revenue_total_czk":38342178.69,"purpose_expenditure":[["3639",25444467.79],["6171",2472674.29],["3111",2408958.03],["3725",2160452],["6112",2119926.16],["3631",1800471.92],["3745",1770366.42],["3722",1288375.48],["4359",890420.74],["3613",846671.45],["6399",604590],["3632",456585.2],["3392",440811.91],["5512",397323.02],["2321",363039.46],["2219",361831],["2212",331226],["3399",190998.88],["3419",120000],["6402",101040.42],["3322",100000],["3723",99811.64],["3341",53769.98],["6114",52897.09],["3412",51829],["3635",50000],["3349",49538],["3314",49376.29],["3429",48000],["3525",40000],["2115",15000],["6310",10277.8],["3612",5938.2],["3319",5783],["1014",3896],["3900",2000]],"purpose_expenditure_total_czk":45208347.17}},"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."}}}}