{"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:00266027","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266027","name":"Město Litvínov","short_name":"Litvínov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Most","municipality_code":567256},"amounts":{"revenue_approved":758673000,"revenue_adjusted":869878400,"revenue_actual":878212778.07,"expense_approved":1288421000,"expense_adjusted":1156354400,"expense_actual":906278936.24,"tax_revenue":655850869.95,"nontax_revenue":83005722.54,"capital_revenue":4760922.18,"transfer_revenue":134595263.4,"current_expense":701383179.99,"capital_expense":204895756.25,"budget_balance":-28066158.17,"cash_current":585819220.69,"cash_previous":588620580.66},"ratios":{"revenue_execution":1.00958108,"expense_execution":0.78373804,"balance_to_revenue":-0.03195827,"cash_to_expense":0.64640057,"cash_yoy":-0.00475919,"capital_expense_share":0.22608465,"transfer_revenue_share":0.15326042},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266027/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266027"},"seo":{"slug":"litvinov","path":"/cz/municipalities/litvinov/"},"population":{"value":22305,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":758673000,"expenditure_czk":1288421000,"financing_czk":529748000,"balance_czk":-529748000},{"stage":"revised","revenue_czk":869878400,"expenditure_czk":1156354400,"financing_czk":286476000,"balance_czk":-286476000},{"stage":"actual","revenue_czk":878212778.07,"expenditure_czk":906278936.24,"financing_czk":28066158.17,"balance_czk":-28066158.17}],"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",379692000],["5011",149820000],["6201",127700000],["5169",124431000],["5213",118829000],["5171",85633000],["5331",66881000],["5031",38576000],["5154",29326000],["6313",23200000],["6451",17143000],["5032",14182000],["5152",11503000],["5222",10721000],["5166",9232000],["5151",6639000],["6122",6573000],["6119",5950000],["5023",5038000],["5139",4726000],["5901",4428000],["5141",4000000],["5365",4000000],["5021",3444000],["5168",3400000],["5164",3269000],["6111",3200000],["5137",3021000],["5163",2582000],["5651",2576000],["6125",2500000],["5167",2419000],["5161",1600000],["6123",1500000],["5499",1365000],["5362",1275000],["5156",1230000],["5157",1050000],["5134",928000],["5162",721000],["5038",681000],["5195",456000],["5173",408000],["5153",300000],["5175",278000],["5192",245000],["5366",220000],["5136",190000],["5172",160000],["5909",120000],["5132",106000],["5364",100000],["6322",100000],["5329",92000],["5179",84000],["6351",80000],["5811",60000],["5223",55000],["5221",50000],["5194",49000],["5041",41000],["5133",40000],["5131",35000],["5339",35000],["5029",30000],["5212",20000],["5492",20000],["5122",15000],["5039",10000],["5493",10000],["5903",10000],["5019",9000],["5363",5000],["5229",3000],["5142",1000]],"economic_expenditure_total_czk":1288421000,"economic_financing":[["8115",398948000],["8123",140800000],["8124",-10000000]],"economic_financing_total_czk":529748000,"economic_revenue":[["1211",220000000],["1511",147000000],["1121",110000000],["1111",85000000],["4112",35904000],["4122",20000000],["4116",17580000],["1113",17000000],["1333",17000000],["2132",12960000],["2111",12868000],["1345",12850000],["2141",9800000],["1361",7460000],["1112",5000000],["2324",4587000],["1122",4000000],["2149",3928000],["2212",3430000],["1386",3400000],["4121",2251000],["1387",1600000],["3111",1500000],["1343",950000],["1341",900000],["1353",750000],["2329",400000],["2131",250000],["2119",120000],["2322",120000],["2148",35000],["2133",20000],["1334",5000],["1335",5000]],"economic_revenue_total_czk":758673000,"purpose_expenditure":[["3412",336702000],["6171",192120000],["2294",166177000],["2212",83820000],["5311",70655000],["3113",60609000],["2292",50968000],["3639",37025000],["3419",37022000],["3745",28130000],["3122",26976000],["3725",19429000],["3613",18931000],["3722",18720000],["3631",15356000],["3314",14573000],["3632",14273000],["3421",13820000],["4329",9987000],["4349",7578000],["6112",6779000],["3321",6424000],["3636",5750000],["4357",5300000],["6399",5000000],["3612",4656000],["3114",4146000],["3299",2678000],["5512",2525000],["3231",2367000],["6320",2200000],["4339",2069000],["3326",1900000],["3111",1867000],["3635",1465000],["1014",1412000],["6310",1366000],["2219",1272000],["4371",1235000],["4378",1026000],["5399",703000],["3311",500000],["2510",456000],["3900",363000],["6402",320000],["3349",267000],["3716",226000],["3291",200000],["4376",185000],["3119",184000],["3429",120000],["3719",112000],["3744",60000],["3330",55000],["2169",46000],["3769",41000],["3739",40000],["3121",30000],["4356",30000],["4377",30000],["3319",20000],["5213",20000],["5212",15000],["4379",14000],["3525",10000],["3792",10000],["4342",10000],["4399",10000],["5273",10000],["6409",10000],["2299",6000],["1070",5000],["4341",5000]],"purpose_expenditure_total_czk":1288421000},"revised":{"economic_expenditure":[["6121",254535000],["5011",155498000],["5169",138575000],["5213",130829000],["5171",109274000],["5331",67691000],["5031",39958000],["5154",27532000],["5336",26602000],["6313",23200000],["6451",17143000],["5032",14616000],["6123",13700000],["5222",10756000],["5152",10753000],["5166",7934000],["6201",7700000],["6111",7542000],["6119",7110000],["6122",6912000],["5151",6341000],["6356",6234000],["5139",5294000],["5365",5102000],["5023",5038000],["5161",4693000],["6125",4367000],["5021",4205000],["5137",4056000],["5141",4000000],["5164",3744000],["5168",3743000],["5651",2576000],["5163",2542000],["5167",2196000],["5366",1692000],["5499",1282000],["6351",1174000],["5134",1076000],["5157",1050000],["5156",1042000],["5362",1028000],["5192",809000],["5162",729000],["5038",631000],["5901",629400],["5175",434000],["5195",406000],["5173",370000],["5153",300000],["5136",191000],["5364",187000],["5172",167000],["5132",106000],["5321",100000],["6322",100000],["5041",91000],["5329",91000],["5179",85000],["5811",60000],["5223",55000],["5221",50000],["5909",50000],["5019",44000],["5133",40000],["5194",39000],["5339",35000],["6130",34000],["5029",30000],["5131",27000],["5039",22000],["5212",20000],["5363",20000],["5492",20000],["5122",15000],["5493",10000],["5903",10000],["5142",9000],["5229",3000]],"economic_expenditure_total_czk":1156354400,"economic_financing":[["8115",251736000],["8123",44740000],["8124",-10000000]],"economic_financing_total_czk":286476000,"economic_revenue":[["1211",220000000],["1511",152000000],["1121",110000000],["1111",85000000],["4116",44878000],["4122",37412000],["4112",35906400],["4216",21914000],["1113",17000000],["1333",17000000],["2111",13506000],["2149",13500000],["2132",13040000],["1345",12850000],["2212",11632000],["1361",8513000],["2451",8371000],["2324",7041000],["2141",5278000],["1122",5102000],["1112",5000000],["1386",4500000],["3111",3800000],["4121",2597000],["1387",1700000],["2229",1664000],["4111",1416000],["2321",1134000],["3121",1000000],["4222",1000000],["1343",980000],["1341",900000],["4152",848000],["1353",750000],["1356",747000],["2329",608000],["2322",564000],["2131",318000],["2119",152000],["1334",91000],["3113",81000],["2148",35000],["2310",24000],["2133",20000],["1335",5000],["1383",1000]],"economic_revenue_total_czk":869878400,"purpose_expenditure":[["6171",200179000],["3412",197919000],["2212",108035000],["3113",84904000],["5311",70966000],["2292",62968000],["2294",46177000],["3639",37919000],["3419",37042000],["3122",36351000],["3745",29853000],["3613",27652000],["3722",22244000],["3631",21683000],["3725",17629000],["3632",17573000],["5512",15431000],["3421",14829000],["3314",14521000],["4329",12135000],["4349",7337400],["3321",7100000],["6112",6589000],["3612",6347000],["6399",5770000],["3636",5750000],["4357",5300000],["3114",5038000],["3231",4375000],["4339",3528000],["3299",2671000],["6320",2200000],["3635",1965000],["3326",1900000],["3111",1867000],["6402",1833000],["4371",1596000],["2219",1280000],["6114",1211000],["4378",1115000],["5399",703000],["1014",682000],["3311",500000],["2510",456000],["6310",441000],["3291",408000],["3900",363000],["3399",300000],["3349",267000],["3716",226000],["3119",213000],["4376",185000],["3429",135000],["3719",112000],["4375",70000],["3744",60000],["3330",55000],["6409",44000],["3769",41000],["3319",40000],["2169",38000],["3121",30000],["4356",30000],["4377",30000],["3739",25000],["5213",20000],["5212",15000],["4379",14000],["3525",10000],["3792",10000],["4342",10000],["4399",10000],["5273",10000],["2299",9000],["1070",5000],["4341",5000]],"purpose_expenditure_total_czk":1156354400},"actual":{"economic_expenditure":[["6121",150024446.45],["5011",143691866.6],["5213",129660275.28],["5169",122471241.71],["5331",67211887.09],["5171",61276970.72],["5031",36650341.92],["5336",26587905.71],["5154",18177593.47],["6451",17142982.71],["5032",13506514],["6313",12600000],["5222",10207147.82],["5152",7678849.26],["6111",7505222.23],["6356",6233011.82],["5166",5732098.1],["6122",5523709.02],["5365",5101110],["5023",5018131],["5151",5014605.55],["5161",4644725.59],["5139",4460194.28],["5021",3892279],["5141",3779938.35],["5168",3712153.49],["5137",3373893.46],["5164",3099588.11],["5651",2575008.79],["6125",2258074.17],["5163",2205492.22],["5167",1991478.41],["5366",1689016.75],["6123",1443711.8],["6351",1093948.05],["5134",1046838.2],["6119",970650],["5157",894487.19],["5499",872800],["5156",803797.64],["5192",667341.22],["5038",605860],["5162",584507.43],["5195",405963],["5175",363505.35],["5173",348477.32],["5136",178387.8],["5153",173027.78],["5172",155388.54],["5321",100000],["6322",100000],["5329",90544],["5364",85833.31],["5179",84565.44],["5223",55000],["5041",54416.08],["5221",50000],["5909",39819],["5132",35558.84],["5194",35042],["5339",35000],["5019",34269.46],["5133",32765.06],["5811",32000],["5131",24415.82],["5363",20000],["5492",15676],["5039",11598.93],["5212",10000],["5493",10000],["5029",9720],["5142",5300.95],["5362",-3798.17],["5229",2500],["5122",2265.12]],"economic_expenditure_total_czk":906278936.24,"economic_financing":[["8117",1067000000],["8118",-1050000000],["8123",35184129.42],["8115",-14198640.03],["8124",-9999331.22],["8901",80000]],"economic_financing_total_czk":28066158.17,"economic_revenue":[["1211",223233738.57],["1511",152310113.16],["1121",119459662.57],["1111",86410989.41],["4116",43239915.45],["4112",35906400],["4122",35051784.71],["2212",16740680.78],["1113",15795259.29],["4216",14521544.72],["1333",13867915.28],["2149",13256000],["2132",13082566.29],["2111",12312217.3],["1345",11519849.14],["1361",10129164],["2451",8371000],["2324",7895091.03],["1112",7787775.83],["2141",6228404.82],["1122",5101110],["1386",4341325.33],["3111",3679522.18],["4121",2618535.25],["1387",1705855.94],["2229",1661048.94],["1343",1530452],["4111",1409691.03],["2321",1173267],["3121",1000000],["4222",1000000],["2322",945090],["1353",878900],["1341",869451.46],["4152",847392.24],["1356",747039.94],["2119",647582.32],["2131",440549.68],["2329",194235.29],["1334",90876],["3113",81400],["1381",35112.7],["1359",34000],["2133",25200],["2310",23500],["2148",9289.09],["1349",1272.06],["1383",625.31],["1382",381.96]],"economic_revenue_total_czk":878212778.07,"purpose_expenditure":[["6171",167798836.98],["3412",144039801.59],["3113",71943248.58],["5311",63757154.12],["2292",61995096.38],["2212",47379659.37],["2294",38281678.9],["3122",36342548.67],["3639",32553019.06],["3419",30742000],["3745",29583362.19],["3722",22111221.48],["3613",20874272.14],["3631",17994264.13],["3725",17259881.13],["3314",14154000],["4329",10305603.65],["3421",9886373.7],["6112",6491394.24],["3321",6331068.1],["4349",5543213.85],["4357",5300000],["3114",5037155.2],["6399",4770114.83],["3612",4765811.58],["3231",4373726.64],["3632",3458483.83],["5512",2947157.31],["3299",2466392.53],["4339",2182115.41],["6320",1967755],["3111",1808500],["6402",1729807.22],["4371",1486688.16],["6114",1200511.33],["3636",1090340],["3326",1019525.78],["4378",997576.47],["3311",500000],["5399",479215.94],["2510",455928],["6310",422267.25],["1014",368447.62],["3900",270401.08],["3349",266649.6],["3716",225060],["4376",185000],["3119",156831.6],["3291",127109.1],["3429",125000],["3635",119950],["3719",102000],["2219",71269],["3744",60000],["3330",55000],["3769",41000],["3319",40000],["2169",37922.62],["6409",33338.84],["3121",30000],["4356",30000],["4377",30000],["4375",25538.65],["3525",10000],["3792",10000],["4342",10000],["2299",8712],["1070",4840],["4399",3742.4],["4379",3676.99],["4341",676]],"purpose_expenditure_total_czk":906278936.24}},"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."}}}}