{"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:00279102","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279102","name":"Město Lanškroun","short_name":"Lanškroun","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580511},"amounts":{"revenue_approved":329570820,"revenue_adjusted":386559729.76,"revenue_actual":396757199.84,"expense_approved":390353412,"expense_adjusted":479073076.79,"expense_actual":372703282.09,"tax_revenue":251013546.39,"nontax_revenue":32759406.82,"capital_revenue":3415306,"transfer_revenue":109568940.63,"current_expense":250967215.7,"capital_expense":121736066.39,"budget_balance":24053917.75,"cash_current":222520646.56,"cash_previous":205968936.47},"ratios":{"revenue_execution":1.02638006,"expense_execution":0.7779675,"balance_to_revenue":0.06062629,"cash_to_expense":0.59704504,"cash_yoy":0.08036023,"capital_expense_share":0.32662998,"transfer_revenue_share":0.27616119},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279102/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279102"},"seo":{"slug":"lanskroun","path":"/cz/municipalities/lanskroun/"},"population":{"value":9806,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":329570820,"expenditure_czk":390353412,"financing_czk":60782592,"balance_czk":-60782592},{"stage":"revised","revenue_czk":386559729.76,"expenditure_czk":479073076.79,"financing_czk":92513347.03,"balance_czk":-92513347.03},{"stage":"actual","revenue_czk":396757199.84,"expenditure_czk":372703282.09,"financing_czk":-24053917.75,"balance_czk":24053917.75}],"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",129431104.32],["5169",75244343.69],["5331",52148000],["5011",44699333],["5171",17198078.4],["5031",11584539],["5222",8404240],["5137",6955148.85],["5362",-6552210],["5032",4396201],["5168",4348300],["5021",4001200],["5154",3978000],["6122",3588294.04],["5213",3560000],["5023",2600857],["5139",2317562.8],["5152",2225000],["6130",2000000],["5499",1932000],["5172",1602228.4],["6111",1309020],["5141",1300000],["5166",1128900],["5163",1088500],["6119",1000660],["5167",928000],["5161",656000],["6313",600000],["5175",581200],["5329",558800],["5162",511000],["5164",432760],["5151",424000],["5194",420500],["5156",352000],["5173",352000],["6351",345000],["5492",340000],["5195",330000],["5223",240000],["5179",232700],["5903",200000],["5038",191538],["5153",150000],["5132",139500],["5134",133000],["5192",110000],["5138",100000],["5221",68000],["5363",64201],["5811",60000],["5199",59000],["5123",57412.5],["6321",50000],["5136",42000],["5229",28000],["5323",20000],["5339",20000],["5494",20000],["5019",16000],["5176",15000],["5133",12000],["5039",4500]],"economic_expenditure_total_czk":390353412,"economic_financing":[["8115",69203652],["8124",-8421060]],"economic_financing_total_czk":60782592,"economic_revenue":[["1211",100000000],["1121",50000000],["4213",45000000],["1111",40500000],["4112",23532300],["3111",12000000],["2111",11487000],["1511",9000000],["1345",7500000],["1113",6500000],["1361",4095000],["2132",3320000],["1112",3000000],["2324",2718000],["2141",2000000],["2212",1328000],["1386",1100000],["2131",1000000],["1333",950000],["2139",714520],["2133",700000],["1353",500000],["2119",500000],["1387",400000],["4121",400000],["1381",300000],["2122",300000],["4116",264000],["1343",180000],["1341",170000],["2112",90000],["1334",20000],["2310",2000]],"economic_revenue_total_czk":329570820,"purpose_expenditure":[["6171",89125694.08],["3429",60171620],["3113",40214964.6],["3639",26169358.92],["3392",25945000],["2212",21166524.25],["3722",15942740],["3631",13814102.57],["2219",11808895.68],["5311",11602531],["3745",10007260],["4350",7520000],["3412",7293512.5],["6399",-6713000],["3419",6324240],["6112",6247221],["3111",5628560],["3141",5204900],["3322",3763398.4],["1032",3222500],["3723",3110970],["5512",2174770],["3421",1839220],["3315",1546749],["3349",1201000],["3632",1198000],["3399",1180000],["1037",1070000],["5273",1012000],["3117",1000000],["1031",870000],["3319",837000],["6320",820000],["1014",800000],["2333",800000],["2141",634500],["2310",600000],["6223",582000],["4339",540000],["3744",498874],["4359",435000],["1036",340000],["6114",300000],["4341",240000],["3799",235950],["3231",230258],["1039",200000],["2143",200000],["5213",200000],["6310",200000],["3635",180000],["3299",161000],["3326",130680],["4319",120000],["3612",84700],["4378",68000],["6409",64201],["3522",50000],["1070",48000],["4349",32000],["2292",20000],["3313",16517],["4329",12000],["3716",10000]],"purpose_expenditure_total_czk":390353412},"revised":{"economic_expenditure":[["6121",167452354.1],["5169",70036850.72],["5331",53500591],["5011",45294333],["5336",29696648.95],["5171",15920604.03],["5031",11953427],["6351",10456000],["5222",8062017],["5365",7493850],["5362",-6647210],["5137",6303990.51],["5023",4730857],["6122",4624594.04],["5032",4608313],["5168",3970001],["5154",3962618],["5213",3805000],["5139",3095888.02],["5021",2755643.2],["6130",2300000],["5152",2065783.13],["6111",1988184.7],["5499",1958354],["6123",1859041],["5172",1557228.4],["5166",1441281.25],["5141",1300000],["5163",1192150],["5167",1091919],["6119",941660],["5175",783415.63],["5161",669056.8],["6313",600000],["6356",577626.85],["5329",566800],["5162",509000],["5164",497910],["5151",448550],["5194",427744],["5223",425000],["5173",418700],["5364",381465.68],["5339",376900],["5492",340000],["5156",337646],["5195",330000],["5153",273261.87],["5179",240300],["5493",221500],["5134",214500],["5038",191901.3],["5221",180323],["5132",158359],["5123",146164.78],["5192",135389.7],["5212",119000],["6349",111955.71],["5138",100000],["5494",68506],["5363",64201],["5199",59000],["5903",50000],["6321",50000],["5811",46748],["5136",42900],["5042",30653],["5229",28000],["5323",20000],["5019",16000],["5176",15000],["5133",12000],["5904",8686.11],["5039",4500],["5366",2440.31]],"economic_expenditure_total_czk":479073076.79,"economic_financing":[["8115",100934407.03],["8124",-8421060]],"economic_financing_total_czk":92513347.03,"economic_revenue":[["1211",100000000],["1121",50000000],["1111",40500000],["4216",37143354.51],["4116",25737976.43],["4112",23532300],["4122",22109130.15],["2111",11503009.87],["3111",11374731],["1122",11207490],["1511",9000000],["1345",7500000],["1113",6500000],["2229",4188780.04],["1361",4078586.52],["2132",3378787.15],["1112",3000000],["2324",2791428.12],["2141",2060000],["2212",1381900],["2122",1139631.49],["1386",1100000],["2131",1000000],["1333",950000],["2139",714520],["1387",700000],["2133",700000],["1353",500000],["2119",500000],["2321",440000],["4121",400000],["4222",340000],["4111",280000],["3113",217800],["1343",180000],["1341",170000],["2112",90000],["2322",47399],["2310",35263],["1334",19000],["2329",17170],["1381",16114.25],["4171",13759],["1335",1000],["2328",300],["1382",299.23]],"economic_revenue_total_czk":386559729.76,"purpose_expenditure":[["6171",90325463.42],["3429",50781620],["3412",49913632.68],["3113",44357247.52],["4350",29700652.85],["3392",28374323.15],["2212",20691468.8],["3722",16289587.58],["3141",15398845],["3631",13878269.03],["2219",13377350.15],["3639",12419492.82],["5311",12204031],["3745",9888150],["3111",7547770.24],["6112",6830121],["3419",6397140],["3322",5035833.6],["3326",4420680],["5512",4178531.4],["3421",3855860.21],["1032",3237625],["3723",3107589],["3799",2370390],["3117",2117357.75],["3612",1971090],["3314",1400000],["3632",1254506],["3315",1222412],["3349",1201000],["1014",1190000],["3399",1094382],["1037",1049875],["1031",875000],["3231",847970.8],["6320",820000],["5273",802000],["3319",725500],["2333",690000],["6399",680850],["2141",653043.8],["2310",600000],["6223",582000],["4359",435000],["3744",408874],["6402",383905.99],["1036",340000],["6114",300000],["6310",300000],["4339",273000],["4341",247000],["3511",242000],["1039",200000],["2143",200000],["3635",180000],["3299",127756],["4319",120000],["3900",100818],["2510",96800],["4378",68000],["4344",66000],["6409",64201],["3121",56400],["3122",54000],["2321",50820],["3522",50000],["5213",50000],["1070",48000],["4371",45000],["4374",40000],["4349",30500],["4379",23500],["2292",20000],["4351",20000],["3313",16517],["4329",12000],["3539",10000],["3716",10000],["4373",10000],["4357",8000],["3749",4000],["4312",2323]],"purpose_expenditure_total_czk":479073076.79},"actual":{"economic_expenditure":[["6121",102854167.6],["5331",53500591],["5011",45168747],["5169",43983176.25],["5336",29696648.95],["5171",13409305.41],["5031",11737130],["6351",10456000],["5222",7992280],["5365",7493850],["5362",-6483784.58],["5137",6202745.48],["5032",4469004],["5023",4100888],["5213",3805000],["6122",3089486.84],["5168",3082631.9],["5154",2635455.14],["5139",2456223.08],["5021",2257948],["6130",1940915],["5499",1703299],["6111",1690128],["5172",1555769.6],["5141",1132760],["5163",1012532.28],["5167",1012352.08],["5166",773778.25],["5175",631275.77],["5152",578982.75],["6356",577626.85],["5329",559544],["5161",534461.38],["5162",455169.04],["5223",425000],["6119",406745.39],["5339",402310],["6313",400000],["5164",393491.88],["5364",381465.68],["5151",346237.17],["5194",344649.55],["5173",333969.01],["5195",315749],["5492",295000],["5156",271008.82],["5179",234550.79],["5493",221500],["5134",213557.94],["5038",186286],["5153",181214.5],["5221",175323],["6123",159041],["5123",153624.68],["5132",144101.04],["5212",119000],["6349",111955.71],["5138",74361.6],["5363",64201],["5494",63719],["6321",50000],["5192",40389.7],["5136",34350],["5042",27017.44],["5229",26735],["5909",12000],["5019",8946],["5904",8686.11],["5176",3872],["5039",3025.7],["5366",2440.31],["5133",1669]],"economic_expenditure_total_czk":372703282.09,"economic_financing":[["8115",-16521150.67],["8124",-8421060],["8901",888292.92]],"economic_financing_total_czk":-24053917.75,"economic_revenue":[["1211",102074578.98],["1121",54614386.74],["1111",42008339.99],["4216",37143353.66],["4116",25755976.78],["4112",23532300],["4122",22109130.15],["1511",12451189.18],["1122",11207490],["2111",9200239.43],["1345",7859781],["1113",7222040.82],["1361",4990465],["2229",4442009.3],["2324",4309979.68],["2132",3656261.5],["1112",3560563.42],["2141",3456641.44],["3111",3197506],["1386",1989714.07],["2131",1751204.76],["2212",1716049.72],["2122",1139631.36],["1333",1106856.96],["1387",779891.69],["2133",719446],["2139",695568.64],["1353",639500],["2142",570350],["2321",500000],["2119",421102.99],["4121",394421.04],["4222",340000],["4111",280000],["1343",260988.5],["3113",217800],["1341",193371],["2112",79945],["2322",47399],["1349",36366.36],["2310",35263],["2329",18015],["1381",16114.25],["4171",13759],["1334",1597.2],["2328",300],["1382",299.23],["1335",12]],"economic_revenue_total_czk":396757199.84,"purpose_expenditure":[["6171",65867472.33],["3113",38284179.62],["3412",36327967.8],["4350",29648917.85],["3392",28298099.84],["3429",22329729.6],["2212",16425188.56],["3141",15072120],["3722",14723789.34],["5311",12153570.74],["3631",11362227.88],["3745",9277048.3],["2219",9048615.9],["3111",7448141.5],["3419",6385740],["6112",5919231.93],["3639",4834253.46],["3322",4701118.63],["3326",4369035.62],["3421",3854042.41],["3723",2391408],["3117",1977357.75],["1032",1895380.17],["3612",1777490],["5512",1640316.62],["3799",1375003],["3315",1213810.85],["3349",1163706.4],["3632",1026539],["1014",984261.97],["6399",928609.42],["3231",847970.8],["3399",834743.66],["6320",730244],["1031",652789.63],["3319",620760.77],["6223",498685.78],["4359",435000],["2333",426759],["2310",400000],["6402",383905.99],["1037",381050.16],["5273",362681.06],["2141",352132.85],["1036",333640.12],["6114",310151.92],["3314",288008.8],["4341",247000],["6310",222692.28],["3744",215375],["2143",199005.32],["4339",148322],["3635",126808],["3900",99935],["3299",97696.58],["2510",96800],["6409",76201],["4378",68000],["4344",66000],["3121",56310],["3122",54000],["2321",50820],["3522",50000],["4371",45000],["1070",43602],["4374",40000],["4319",37943.6],["4379",20142.28],["4351",20000],["4349",19880],["3539",10000],["4373",10000],["4357",8000],["4329",4527],["3749",4000],["4312",2323]],"purpose_expenditure_total_czk":372703282.09}},"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."}}}}