{"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:00276944","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276944","name":"Město Litomyšl","short_name":"Litomyšl","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":578347},"amounts":{"revenue_approved":381293400,"revenue_adjusted":431095360,"revenue_actual":472764379.75,"expense_approved":387785400,"expense_adjusted":499899360,"expense_actual":438951649.92,"tax_revenue":320165656.4,"nontax_revenue":35627407.95,"capital_revenue":208500,"transfer_revenue":116762815.4,"current_expense":363425553.61,"capital_expense":75526096.31,"budget_balance":33812729.83,"cash_current":259394872.75,"cash_previous":239369559.07},"ratios":{"revenue_execution":1.09665847,"expense_execution":0.87808004,"balance_to_revenue":0.07152131,"cash_to_expense":0.59094179,"cash_yoy":0.08365856,"capital_expense_share":0.17206017,"transfer_revenue_share":0.24697888},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276944/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276944"},"seo":{"slug":"litomysl","path":"/cz/municipalities/litomysl/"},"population":{"value":10398,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":381293400,"expenditure_czk":387785400,"financing_czk":6492000,"balance_czk":-6492000},{"stage":"revised","revenue_czk":431095360,"expenditure_czk":499899360,"financing_czk":68804000,"balance_czk":-68804000},{"stage":"actual","revenue_czk":472764379.75,"expenditure_czk":438951649.92,"financing_czk":-33812729.83,"balance_czk":33812729.83}],"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":[["5169",71020000],["5011",55511000],["6121",51579000],["5331",39943000],["5171",34895000],["5336",16952000],["5213",15200000],["5031",15065000],["6901",8000000],["5032",5425000],["5222",5121000],["6321",5000000],["5164",4863000],["5221",4410000],["5901",4190000],["6123",3800000],["5168",3597000],["5021",3410000],["5139",3205000],["5023",3000000],["6130",3000000],["5154",2689000],["6351",2500000],["5161",2140000],["5341",2000000],["5223",1500000],["5499",1462000],["5141",1425000],["5137",1400000],["5163",1356000],["5166",1333000],["5362",1296000],["5212",1250000],["5152",1102000],["5153",1087000],["5329",842000],["5162",592000],["5167",567000],["6122",500000],["5173",480400],["5151",431000],["6111",430000],["5339",400000],["5492",400000],["5494",400000],["5042",395000],["5156",370000],["6379",300000],["5134",237000],["5175",226000],["5179",220000],["5192",217000],["5038",200000],["5903",200000],["6127",200000],["5194",89000],["6129",80000],["5229",66000],["5172",55000],["5493",50000],["5811",50000],["5019",25000],["5136",25000],["5039",10000],["5321",2000]],"economic_expenditure_total_czk":387785400,"economic_financing":[["8115",15738000],["8124",-9246000]],"economic_financing_total_czk":6492000,"economic_revenue":[["1211",110000000],["1511",52000000],["1121",43000000],["1111",39500000],["4112",28086400],["3129",26900000],["2329",22451000],["4131",9620000],["1345",9500000],["2111",8121000],["1122",6727000],["1361",6207000],["1113",6000000],["2141",3000000],["1381",2000000],["1112",1500000],["2132",1454000],["2212",1000000],["1342",800000],["2119",696000],["2133",537000],["1353",420000],["2420",400000],["1341",300000],["2139",300000],["4121",293000],["1343",230000],["1334",150000],["3113",100000],["2324",1000]],"economic_revenue_total_czk":381293400,"purpose_expenditure":[["6171",104426400],["3639",77719000],["3322",24889000],["4350",24085000],["2219",19024000],["3412",18322000],["3722",12306000],["3319",10860000],["3392",9870000],["5311",9689000],["3113",8959000],["3314",7387000],["3315",6130000],["2299",4363000],["6112",4020000],["3631",4000000],["3111",3943000],["2143",3880000],["3419",3610000],["3231",2870000],["3745",2721000],["3141",2620000],["3725",2115000],["3633",2006000],["6330",2000000],["2212",1811000],["6399",1250000],["5512",1231000],["4341",1200000],["2144",1088000],["3233",1049000],["2221",1000000],["6320",995000],["4379",726000],["2329",690000],["4349",630000],["6114",600000],["3635",484000],["3399",400000],["3429",310000],["3330",300000],["3522",250000],["4339",236000],["3742",230000],["4374",215000],["3612",208000],["5213",200000],["3799",180000],["2310",150000],["3716",120000],["1031",100000],["3421",86000],["2322",50000],["3632",50000],["1014",33000],["3728",30000],["1036",20000],["2169",13000],["2122",10000],["2223",10000],["3792",10000],["2341",6000]],"purpose_expenditure_total_czk":387785400},"revised":{"economic_expenditure":[["6121",90596500],["5169",83168000],["5011",63700850],["5171",40702900],["5331",40212020],["5341",35216010],["5336",22111080],["5031",17067750],["5213",12380000],["5032",6108180],["5164",5855140],["5137",5841400],["5021",5737520],["5365",5125900],["5222",5028000],["6321",5000000],["5139",4167040],["6351",4105150],["6130",4055000],["5221",3949000],["5168",3884000],["5023",3096000],["6122",2986140],["5154",2605000],["5901",2448000],["5499",1787000],["5362",1611000],["5141",1518000],["5161",1507700],["5166",1463000],["5212",1358000],["5163",1357250],["5223",1354000],["5152",1116000],["6125",1049000],["6123",908000],["5153",887000],["5329",818000],["5162",592000],["5339",555000],["5175",520890],["5167",502800],["5173",483400],["5492",450000],["5151",431000],["6111",430000],["5156",420900],["5042",395000],["5493",380000],["6379",300000],["5134",295000],["5179",286000],["5038",250000],["6323",250000],["5192",217000],["5494",200000],["5903",200000],["5019",140600],["5811",129000],["5136",111870],["5364",97670],["5172",94000],["5039",75300],["5194",43000],["6356",40000],["5176",35000],["5123",31300],["5321",20000],["5363",20000],["6322",20000],["5029",2100]],"economic_expenditure_total_czk":499899360,"economic_financing":[["8118",-530000000],["8117",510000000],["8115",98050000],["8124",-9246000]],"economic_financing_total_czk":68804000,"economic_revenue":[["1211",112400000],["1511",52000000],["1121",43000000],["1111",40500000],["4112",28086400],["4116",26927690],["4216",24512730],["4122",16847000],["1122",16169800],["4131",12788000],["1345",9500000],["2111",9214000],["1361",6625000],["1113",6000000],["4213",5847310],["2141",4000000],["1386",2000000],["1334",1865000],["1112",1500000],["2132",1488000],["2212",1345100],["1342",1200000],["1387",800000],["4222",765600],["2119",666000],["2133",550000],["4111",547700],["4121",434000],["1353",420000],["2122",419460],["1343",400000],["2420",400000],["2322",392300],["2229",317170],["1341",300000],["2139",300000],["2329",200000],["3113",158500],["2324",122600],["3121",50000],["2321",36000]],"economic_revenue_total_czk":431095360,"purpose_expenditure":[["6171",100837880],["3639",65114000],["4350",35852590],["6330",35216010],["2219",30814000],["3113",26251670],["3319",25518660],["3322",24763500],["3412",15951500],["3722",12306000],["5311",11757000],["3392",9963000],["2212",9496000],["3314",7447000],["6399",6672700],["4342",6591210],["3315",6426000],["5512",6209900],["2143",5904000],["3111",5654240],["3231",5111650],["3633",4700000],["2299",4483000],["3745",4375000],["6112",4129000],["3419",4043000],["3631",3975000],["3141",2596000],["3725",2195000],["3233",1833780],["4341",1225000],["3635",1044000],["2144",1033000],["2221",1000000],["6320",995000],["2349",850000],["4339",787000],["6114",740200],["4379",734000],["2329",690000],["3399",629200],["4349",623000],["3429",310000],["3612",286000],["3330",250000],["3522",250000],["3742",230000],["2310",229000],["4374",215000],["3799",205000],["5213",200000],["2223",165000],["3632",129000],["3716",120000],["3421",106000],["2122",102000],["1031",100000],["6402",97670],["4351",80000],["2322",50000],["1014",33000],["3299",30000],["3728",30000],["3541",25000],["4324",25000],["1036",20000],["4319",15000],["2169",13000],["3119",10000],["3792",10000],["4354",8000],["3114",7000],["2341",6000],["3741",4000]],"purpose_expenditure_total_czk":499899360},"actual":{"economic_expenditure":[["5169",79375010.03],["5011",63440210],["6121",57732224.49],["5331",40212020],["5171",30258452.94],["5341",28216004],["5336",22091079.6],["5031",16607804],["5213",12399984],["5032",6040862],["5021",5951954],["5164",5831323.95],["5137",5383855.17],["5365",5125906],["5222",5091365.49],["6321",5000000],["5139",4949461.26],["6351",4105064.32],["6130",4056779],["5221",3340000],["6122",3143015.56],["5168",3129831.81],["5023",3007571],["5154",2361054.77],["5499",1718632.01],["5362",1467864.58],["5141",1467407.98],["5223",1404000],["5166",1402632],["5161",1374468.77],["5212",1360000],["5163",1342591.24],["5152",907076.83],["5153",834277.31],["5329",817823],["6123",757500],["5175",603676],["5339",585000],["5173",548453.27],["5162",523178.22],["5151",506422.53],["5167",490231.24],["5492",450000],["5042",394072.8],["5156",393340.34],["5493",349601],["6125",309456.94],["5134",280259.4],["5038",253650],["6323",250000],["5179",205301.41],["5494",200000],["5136",138399.9],["5019",129575.76],["5172",113340.7],["5364",97626.16],["6111",72056],["5811",66344],["5039",46379.84],["6356",40000],["6379",40000],["5176",36209],["5123",31239],["5194",24277.49],["5321",20000],["5363",20000],["6322",20000],["5192",6996],["5029",1153],["5142",302.81]],"economic_expenditure_total_czk":438951649.92,"economic_financing":[["8118",-530000000],["8117",510000000],["8124",-9244920],["8115",-4567809.83]],"economic_financing_total_czk":-33812729.83,"economic_revenue":[["1211",108241089.32],["1121",57933156.21],["1511",56444632.18],["1111",43980868.71],["4112",28086400],["4116",26927762.64],["4216",24512827.51],["4122",16847000],["1122",16169820],["2111",13281667.53],["4131",12797269.64],["2212",10365705.45],["1345",10149660.72],["1361",7839235],["1113",7659214.19],["2141",6910088.5],["4213",5847306.59],["1112",3776586.28],["1386",2110785.52],["1334",1865274.68],["2132",1488426.72],["1342",1367596],["1343",870368],["1387",827259.87],["4222",765584],["2119",666468],["1353",591300],["2133",549640.56],["4111",547720.02],["2139",500300],["4121",430945],["2122",419464],["2420",400008],["2322",377220],["2229",317655],["1341",306797.95],["2324",188953],["3113",158500],["2329",103001.96],["2321",56000],["3121",50000],["1381",16961.61],["1359",15000],["2112",2493],["2143",316.23],["1382",50.16]],"economic_revenue_total_czk":472764379.75,"purpose_expenditure":[["6171",97633208.01],["3639",57233784.53],["6330",28216004],["3113",25770184.43],["4350",25642863.96],["2219",25082258.03],["3319",23241331.75],["3412",15793858.94],["3722",11838406],["3322",11625769.35],["5311",10370002.11],["3392",9869510.24],["3314",7445105.08],["6399",6553810.58],["3315",6427404.98],["4342",6337923],["5512",6124745.66],["2212",6061322.32],["3111",5942838.49],["2143",5718188.16],["3231",4986125.59],["2299",4482829.78],["3631",3954870],["3745",3950953.63],["6112",3817416],["3419",3636126.78],["3633",3237836.95],["3141",2595482.5],["3725",1981201.8],["3233",1833782.4],["4341",1225000],["2221",999984],["6320",956757.66],["2144",932118.91],["2349",824857],["4339",762022.7],["4379",732512.3],["6114",637516.68],["4349",577417],["3399",542832.64],["2329",403000],["3429",310000],["3330",300000],["3612",283897],["3522",250000],["3799",232241],["3742",214375.45],["2310",201861],["2223",164052],["4374",143930.97],["3421",127050],["3716",115870],["2122",101567.4],["1031",98448],["6402",97626.16],["4351",80000],["3632",66344],["4319",36000],["3541",25000],["4324",25000],["3728",19360],["1036",19240],["3119",10000],["3792",9993],["4354",8000],["3114",7000],["3741",3630],["3636",2000]],"purpose_expenditure_total_czk":438951649.92}},"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."}}}}