{"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:00300870","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00300870","name":"Město Vítkov","short_name":"Vítkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":511021},"amounts":{"revenue_approved":233027000,"revenue_adjusted":253694390.66,"revenue_actual":229806491.24,"expense_approved":273186000,"expense_adjusted":350288654.61,"expense_actual":277740552.1,"tax_revenue":137273112.62,"nontax_revenue":52992036.54,"capital_revenue":562653,"transfer_revenue":38978689.08,"current_expense":225223320.04,"capital_expense":52517232.06,"budget_balance":-47934060.86,"cash_current":14689424.31,"cash_previous":30080314.41},"ratios":{"revenue_execution":0.90583986,"expense_execution":0.79289052,"balance_to_revenue":-0.20858445,"cash_to_expense":0.05288902,"cash_yoy":-0.51165988,"capital_expense_share":0.18908738,"transfer_revenue_share":0.16961527},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00300870/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00300870"},"seo":{"slug":"vitkov","path":"/cz/municipalities/vitkov/"},"population":{"value":5471,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":233027000,"expenditure_czk":273186000,"financing_czk":40159000,"balance_czk":-40159000},{"stage":"revised","revenue_czk":253694390.66,"expenditure_czk":350288654.61,"financing_czk":96594263.95,"balance_czk":-96594263.95},{"stage":"actual","revenue_czk":229806491.24,"expenditure_czk":277740552.1,"financing_czk":47934060.86,"balance_czk":-47934060.86}],"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":[["5331",64215000],["5011",47788730],["6121",34370000],["5171",28272000],["5031",12636000],["5169",11387000],["6901",5500000],["5032",5127767],["5137",4600000],["5154",3980000],["6130",3900000],["5023",3745128],["6351",3662000],["5152",3514600],["5365",3500000],["5164",2832500],["5168",2813400],["5166",2502000],["5901",2426000],["5163",2417500],["5021",2052000],["6451",2000000],["5362",1877325],["5499",1657000],["5139",1618400],["5161",1616000],["5223",1392850],["5041",1301000],["5222",900000],["5167",868420],["5229",831000],["6125",800000],["5151",649500],["5162",622626],["5493",600000],["5136",583000],["6111",489000],["5141",400000],["5904",400000],["5175",385119],["5156",337000],["5194",337000],["6123",300000],["5172",255000],["5903",250000],["5038",220000],["5339",150000],["5173",140500],["5179",120335],["5132",107000],["6122",100000],["5138",86000],["5153",81000],["5019",75000],["5134",74000],["5811",60000],["5122",50000],["5176",45000],["5178",41000],["5492",40000],["5039",27000],["5494",20000],["5131",15000],["5212",12000],["5142",5500],["5133",4800]],"economic_expenditure_total_czk":273186000,"economic_financing":[["8123",30159008],["8115",17000000],["8124",-7000008]],"economic_financing_total_czk":40159000,"economic_revenue":[["1211",59840000],["1121",30390000],["1111",23920000],["2132",23536800],["4112",16957900],["2212",13355162],["4216",8922744],["1511",8000000],["2451",5958451],["4116",4829193],["1113",4400000],["1345",3800000],["1122",3000000],["2324",2745000],["1361",2730000],["4122",2604000],["3112",2500000],["1387",2000000],["4153",1663750],["2111",1558000],["1333",1500000],["2131",1450000],["1112",1300000],["2122",1200000],["3111",1200000],["1386",700000],["2460",688000],["4111",400000],["1341",350000],["2141",272000],["1343",200000],["3122",200000],["2329",155000],["1353",150000],["2133",103000],["2119",101000],["1356",100000],["2321",80000],["4222",80000],["2112",31000],["2411",30000],["1335",10000],["1334",6000],["2310",5000],["2139",4000],["2143",1000]],"economic_revenue_total_czk":233027000,"purpose_expenditure":[["6171",81892497],["3639",40263325],["3612",19610000],["2219",15402000],["3113",10028000],["3722",9810000],["5311",7576200],["2341",7500000],["6409",6530000],["2212",5980000],["3412",5274000],["1032",5245500],["6399",5200000],["6112",5094128],["2223",3975500],["3111",3675000],["3392",3319000],["3613",3250000],["3725",3050000],["3314",2761000],["2143",2318500],["4349",2273000],["6320",2200000],["5512",2178900],["3233",1917000],["3313",1799000],["3631",1530000],["3632",1359000],["3745",1200000],["3421",1000000],["3391",940000],["3635",900000],["4351",867000],["3419",700000],["3319",690000],["2321",600000],["3515",600000],["3611",600000],["2292",545850],["2310",450000],["6114",400000],["2221",279000],["5213",250000],["3341",210000],["2229",200000],["3326",200000],["3429",200000],["3349",173000],["4379",170000],["3122",150000],["3900",141000],["1014",140000],["4374",130000],["3399",115000],["6310",104000],["4359",84600],["3315",50000],["1099",45000],["4371",35000],["4372",5000]],"purpose_expenditure_total_czk":273186000},"revised":{"economic_expenditure":[["5331",74874509.5],["6121",73258532.77],["5011",47722949.59],["5171",41717457.36],["5169",12730547.99],["5031",12407550],["5336",10767204.73],["6130",7056960],["6351",6036329],["5032",4716355],["5023",3745128],["5154",3491048.07],["5152",3154903],["5164",3063217.54],["5166",2814039.8],["5168",2776863.8],["5365",2577810],["6122",2509809.85],["5499",2430390],["5163",2372974],["5139",2369618.12],["5021",2181932],["5161",2015950],["5137",1904122.41],["5901",1657867.04],["5362",1562962.52],["6460",1400000],["5151",1164185],["5223",1138000],["5904",1052077.33],["5222",984000],["5167",898576],["5229",868000],["6125",800000],["5175",661820.2],["5162",653911.49],["6901",629595.53],["5141",625560],["5493",600000],["5323",594188.5],["5136",549417.8],["5194",468228.08],["5366",412329.84],["6123",403857],["5622",400000],["5339",379954],["5156",305421.3],["5042",291642.1],["6111",267654.7],["5903",250000],["5041",245474.84],["5172",238646.2],["5173",226851],["5038",220000],["5612",200000],["5179",199360],["5019",191736],["5138",165851],["5153",131469],["5132",88040.17],["5364",81946.61],["5134",69400],["5039",69248.76],["5492",65000],["5195",63150],["5122",50000],["5176",45000],["5178",44011.07],["6127",36000],["5329",34000],["5123",26000],["5494",20000],["5192",18518],["5212",12000],["5909",8000],["5191",6000],["5142",5701],["5131",5000],["5133",4800],["5363",2000]],"economic_expenditure_total_czk":350288654.61,"economic_financing":[["8123",69629008],["8115",33965263.95],["8124",-7000008]],"economic_financing_total_czk":96594263.95,"economic_revenue":[["1211",59840000],["1121",30390000],["1111",23920000],["2132",23662634.18],["4112",16957900],["4116",12812058.1],["2212",12283959.82],["2324",12196145.38],["1511",8000000],["2122",6176216],["4122",4427503],["1113",4400000],["2451",4358451],["1345",3800000],["1361",3680000],["4222",2849600],["1122",2577810],["3112",2500000],["2131",2277168],["2111",1836256.01],["4153",1747237.5],["1333",1500000],["4213",1338238.79],["1112",1300000],["2229",1217908.09],["1386",1121300],["2460",740000],["1387",733271.6],["3111",700000],["2119",601000],["2141",448000],["2321",406000],["2420",400000],["2329",384141],["1341",350000],["4111",280000],["3122",260768],["4171",213389.19],["1343",200000],["1353",145000],["2133",115000],["1334",106000],["1356",100000],["4121",100000],["3113",89185],["1385",52000],["2112",33900],["2411",30000],["1335",10000],["1381",9200],["2310",5850],["1359",5000],["2139",4000],["2328",1000],["2143",700],["1382",600]],"economic_revenue_total_czk":253694390.66,"purpose_expenditure":[["6171",75135027.14],["3639",45133838.95],["2219",34434461.95],["3612",31170815.69],["3722",18256718],["3113",14710407.4],["2212",13961100.31],["3233",9348982.85],["5311",7739200],["2341",7350820],["2223",6257500],["3412",6029438],["3392",5918600],["6112",5098786.62],["3111",4977744.24],["3314",4963793],["3421",4597777.59],["3613",4419469],["6399",3902521.16],["3313",3878287.6],["1032",3306140],["2143",3100750],["4349",2934293.33],["6409",2850918.23],["3745",2767582],["1036",2325973],["5512",2305300],["6320",2200000],["2321",2157720],["3611",1968359],["3632",1964285.61],["3631",1804214.62],["3515",1388473.23],["3326",1073252],["3635",900000],["4351",867000],["3391",840000],["3319",723790],["3419",716000],["3725",680000],["2292",594188.5],["2115",594000],["2310",538502],["3429",374864.5],["3349",344820],["2221",279000],["2229",268004],["3744",266200],["3322",250000],["5213",250000],["6114",247451.98],["3341",210000],["3122",199000],["4379",169000],["2112",164000],["6310",157000],["3900",147522],["1014",147000],["4374",131000],["3723",121297.5],["4357",119954],["3399",113963],["4359",87600],["6402",81946.61],["3231",61000],["3315",50000],["1099",45000],["4371",40000],["3324",36000],["3330",36000],["4372",5000]],"purpose_expenditure_total_czk":350288654.61},"actual":{"economic_expenditure":[["5331",74874509.35],["5011",43774921],["6121",35247693.52],["5171",32163807.74],["5031",11286965],["5336",10767204.73],["5169",9352083.03],["6130",7055620],["6351",6036329],["5032",4249769],["5023",3584531],["5164",3008674.02],["5365",2575839],["5499",2430381.77],["6122",2363790.42],["5152",2117061.33],["5021",2029554],["5139",1994676.34],["5168",1927763.42],["5154",1900791.47],["5161",1779013],["5166",1344211.87],["5137",1285347.51],["6460",1180198],["5223",1138000],["5222",982845.01],["5229",843000],["5362",780840.58],["5151",757113.95],["5167",735989.81],["5904",717430.09],["5163",716347.94],["5323",594188.5],["5175",504200.81],["5136",497988.3],["5162",494805.79],["5141",426779.97],["5366",412329.84],["5622",400000],["6123",387789.54],["5339",370354],["5042",291642.03],["5194",288110.68],["6125",209811.58],["5612",200000],["5038",180738],["5173",177614],["5179",175235.17],["5041",158900.63],["5156",142994.35],["5138",111318.05],["5153",104102.02],["5132",82481.64],["5364",81946.61],["5195",63150],["5172",55176],["5492",45650],["5178",44011.07],["5019",40795.38],["5134",40768.89],["6127",36000],["5329",33846],["5123",25228.5],["5176",21340],["5192",13819],["5039",13790.29],["5909",7365.04],["5191",3000],["5363",500],["5133",346],["5142",131.52]],"economic_expenditure_total_czk":277740552.1,"economic_financing":[["8123",29814625.18],["8115",15390890.1],["8905",9760304.94],["8124",-7000008],["8901",-24571.11],["8902",-7180.25]],"economic_financing_total_czk":47934060.86,"economic_revenue":[["1211",57444029.92],["1121",30709685.8],["2132",21934233.24],["1111",21916953.12],["4112",16957900],["4116",12812058.1],["2212",11746269.12],["1511",7899236.97],["2122",6191016],["4122",4427503],["1113",4063167.03],["2451",3958430.79],["1345",3909526.71],["1361",3415019.9],["4222",2849600],["1122",2577810],["1112",2002554.52],["2111",1988588.99],["2324",1764266.51],["2131",1740445.35],["4213",1338238.79],["2229",1146292.01],["1386",1118605.1],["1333",1020361.32],["2460",714539.05],["2119",551552.87],["1387",456301.39],["2420",400000],["2321",314000],["2329",303152.54],["4111",280000],["3122",260768],["1341",250057.23],["4171",213389.19],["3111",212700],["1353",195800],["1356",118500],["4121",100000],["3113",89185],["2141",84217.57],["2133",69051],["1343",62293],["1385",52865.35],["2112",49427.5],["1334",38021.91],["2411",30000],["1381",9233.52],["1335",6572],["2310",6355],["1359",6000],["1382",517.83],["2328",199]],"economic_revenue_total_czk":229806491.24,"purpose_expenditure":[["6171",62777425.34],["3639",44028330.68],["2219",21439768.96],["3612",19878892.04],["3722",18247242.6],["3113",14196057.4],["3233",9348982.85],["2212",6909022.84],["5311",6466199.62],["2223",6037835.25],["3392",5835133.22],["3412",5521248],["3111",4977744.24],["6112",4748286.54],["3421",4316590.7],["3613",3827967.9],["3314",3360230.38],["1032",3306140],["6399",3211135.22],["4349",2713761.83],["3745",2610281.24],["2143",2335890.93],["1036",2325973],["3313",2104783.75],["5512",2001534.05],["2321",1802008.67],["3611",1349598],["3326",1025522],["4351",847000],["3515",742595],["3419",716000],["3632",715585.6],["3631",677483.46],["3725",677345.9],["2292",594188.5],["2115",593600],["6320",548325],["3319",510561.06],["2310",449209.78],["6409",411133.3],["3429",357534.01],["3635",292396.5],["2221",279000],["3744",266200],["3349",261970.54],["3322",250000],["6114",247451.98],["3122",199000],["6310",141178.17],["3900",135136.44],["3723",121087.71],["4357",119954],["2229",109265],["1014",107672.21],["3341",97128.44],["6402",81946.61],["3391",66466.94],["3231",51400],["4359",51133.01],["2341",50820],["4374",50392.98],["1099",40387],["4371",40000],["3324",36000],["3330",36000],["3399",35229.71],["3315",17686],["4379",11500]],"purpose_expenditure_total_czk":277740552.1}},"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."}}}}