{"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:00279129","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279129","name":"Město Letohrad","short_name":"Letohrad","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580538},"amounts":{"revenue_approved":222985520,"revenue_adjusted":235454590,"revenue_actual":238696952.82,"expense_approved":204785520,"expense_adjusted":218704590,"expense_actual":204362352.53,"tax_revenue":163440356.3,"nontax_revenue":22724467.76,"capital_revenue":3130620,"transfer_revenue":49401508.76,"current_expense":152611740.37,"capital_expense":51750612.16,"budget_balance":34334600.29,"cash_current":46563891.19,"cash_previous":22010923.3},"ratios":{"revenue_execution":1.01377065,"expense_execution":0.93442187,"balance_to_revenue":0.1438418,"cash_to_expense":0.22784965,"cash_yoy":1.11549014,"capital_expense_share":0.25322968,"transfer_revenue_share":0.2069633},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279129/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279129"},"seo":{"slug":"letohrad","path":"/cz/municipalities/letohrad/"},"population":{"value":6396,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":222985520,"expenditure_czk":204785520,"financing_czk":-18200000,"balance_czk":18200000},{"stage":"revised","revenue_czk":235454590,"expenditure_czk":218704590,"financing_czk":-16750000,"balance_czk":16750000},{"stage":"actual","revenue_czk":238696952.82,"expenditure_czk":204362352.53,"financing_czk":-34334600.29,"balance_czk":34334600.29}],"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",38897760],["5331",32932690],["5011",22635000],["5169",21975220],["5222",11608000],["5171",7350300],["5031",5959500],["5362",5045200],["6342",5000000],["6122",4981500],["5141",4885000],["5365",4501000],["5223",3945000],["5341",3500000],["5154",3448770],["6111",3421000],["5023",2565000],["5032",2292500],["5021",2232000],["5499",1609000],["6351",1230000],["5168",1180270],["5152",1113000],["5137",1101500],["5139",1084550],["5042",897500],["5163",894380],["5329",753000],["6123",650000],["5153",624690],["5167",599000],["6130",500000],["5162",491940],["5151",357150],["6349",349000],["5175",348000],["5156",338000],["5492",330000],["5161",272000],["5166",272000],["5339",253000],["5172",200000],["5903",200000],["6322",200000],["5221",180500],["5164",178000],["5173",168000],["5179",164000],["5194",148000],["5157",140000],["5134",124000],["5038",101000],["5213",73000],["6321",70000],["5019",61000],["5136",52000],["5123",50000],["5336",46500],["5212",45000],["5493",41000],["5176",35000],["5132",21000],["5039",18000],["5133",18000],["5142",10000],["5909",10000],["5122",6000],["5165",1300],["5131",800]],"economic_expenditure_total_czk":204785520,"economic_financing":[["8124",-10000000],["8115",-8300000],["8901",100000]],"economic_financing_total_czk":-18200000,"economic_revenue":[["1211",66000000],["4216",36458850],["1121",34000000],["1111",24000000],["1511",11575000],["2132",6938840],["4112",4725100],["2111",4609600],["1122",4500000],["1345",4500000],["1113",4000000],["2148",2700000],["4122",2650000],["3121",2500000],["2324",2343000],["4213",2244000],["1112",2000000],["1381",1700000],["2321",1010000],["2131",940030],["4121",725000],["1361",620000],["1343",435000],["3111",389800],["2139",300000],["4111",206000],["2119",150000],["2212",140000],["4116",130000],["2141",102000],["1349",100000],["1341",80000],["2322",79800],["1342",60000],["1334",50000],["1335",20000],["2112",3500]],"economic_revenue_total_czk":222985520,"purpose_expenditure":[["6171",36843470],["2219",14843620],["3319",14286000],["3113",10550000],["6399",9405150],["3419",9224000],["3612",8760000],["3722",8719000],["3631",8463700],["3639",8421450],["4351",7573200],["3429",7329000],["3111",6498570],["2143",5283500],["5311",5204600],["6310",5000000],["3745",4755240],["3322",4548400],["6112",3589000],["3330",3540000],["6330",3500000],["5512",3169600],["3511",2500000],["3231",1762990],["3632",1255750],["3399",1234000],["3900",1192000],["2310",729000],["3613",660000],["6320",560000],["3349",559000],["2212",555400],["1031",469180],["4341",443000],["3391",440000],["2229",427000],["2115",300000],["2321",300000],["6221",250000],["3341",235000],["6114",206000],["5213",200000],["3421",150000],["1014",132200],["4374",120000],["3523",98000],["4312",72000],["3522",70000],["4343",70000],["3121",68500],["3721",66000],["3744",50000],["4357",50000],["3122",30000],["4356",20000],["3315",3000]],"purpose_expenditure_total_czk":204785520},"revised":{"economic_expenditure":[["6121",38131320],["5331",33583630],["5169",23514530],["5011",22648000],["5222",11605000],["5171",11383030],["5365",6610000],["5031",5963000],["5362",5445200],["6122",5071500],["6342",5000000],["5141",4923000],["5336",3870480],["5154",3544770],["5341",3500000],["6323",3499180],["6111",3421000],["5023",2400000],["5032",2288000],["5021",2198000],["5223",2045000],["5499",1356000],["5168",1184270],["5137",1116500],["5152",1113000],["5139",1094550],["5329",1060350],["6351",930000],["5042",897500],["5163",894380],["6123",850000],["5167",671000],["5153",624690],["6130",500000],["5162",491940],["6349",400100],["5175",358000],["5151",357150],["5156",338000],["5134",330000],["5492",300000],["5161",272000],["5166",272000],["5339",253000],["5903",250000],["5172",200000],["6322",200000],["5221",180500],["5164",178000],["5173",168000],["5179",164000],["5194",148000],["5157",140000],["5038",101000],["5213",73000],["6321",70000],["5123",61340],["5019",61000],["5364",59600],["6119",58080],["5136",52000],["5212",45000],["5493",41000],["5176",35000],["5366",22900],["5132",21000],["5039",18000],["5133",18000],["5142",10000],["5909",10000],["5122",6000],["5165",3300],["5131",800]],"economic_expenditure_total_czk":218704590,"economic_financing":[["8124",-10000000],["8115",-6850000],["8901",100000]],"economic_financing_total_czk":-16750000,"economic_revenue":[["1211",67000000],["1121",34000000],["1111",26000000],["4216",21526600],["1511",11575000],["4116",9053650],["4213",8219850],["2132",7125740],["1122",6609000],["1345",4851220],["4112",4725100],["2111",4491060],["1113",4000000],["4122",3591620],["2324",3442630],["3121",2466300],["2148",2395000],["1112",2300000],["4222",2085000],["2321",1323950],["1387",1298430],["1386",1288700],["2131",995510],["4121",746000],["1361",628650],["3111",518450],["2141",513600],["2122",400000],["1343",379900],["2139",319160],["2212",250490],["4113",223600],["4111",215000],["2322",165800],["2119",161680],["2226",126500],["1341",100000],["1349",100000],["2142",85000],["1342",60000],["1334",50000],["2229",22900],["1335",20000],["2112",3500]],"economic_revenue_total_czk":235454590,"purpose_expenditure":[["6171",36932320],["3319",19204000],["3113",13540600],["2219",12431910],["6399",11914150],["3322",10001200],["3419",9224000],["3612",8995000],["3722",8719000],["3111",8017000],["3631",8009900],["4351",7873000],["3639",7691550],["3429",7511550],["5311",5298600],["6310",5038000],["3745",4784240],["5512",3608600],["3330",3539180],["6330",3500000],["6112",3430000],["3511",2459700],["3231",2382740],["4341",2043000],["3632",1720750],["3399",1235910],["3613",1080000],["4349",632000],["2143",622110],["2212",575670],["3900",568000],["6320",560000],["3349",559000],["1031",469180],["2115",450000],["3391",440000],["2310",429000],["2321",335000],["2229",327000],["6221",310000],["5213",250000],["3341",235000],["6114",206000],["3727",175450],["3744",160000],["3421",150000],["1014",132200],["4374",120000],["3634",100000],["3523",98000],["6402",82500],["4312",72000],["3522",70000],["3121",68500],["3721",66000],["4311",60000],["3635",58080],["4357",50000],["3315",38000],["3122",30000],["4356",20000]],"purpose_expenditure_total_czk":218704590},"actual":{"economic_expenditure":[["5331",33583630],["6121",30650264.66],["5011",21548761],["5169",19735841.88],["5171",14125041.26],["5222",11254000],["5365",6608270],["6122",6018656.11],["5031",5611370],["6342",4849923.6],["5141",4440909.47],["6111",4158889.79],["5336",3868643.26],["5362",3571204],["5341",3500000],["6323",3499174],["5154",2682440.17],["5023",2642216],["5032",2191635],["5223",2079000],["5021",2069780],["5139",1181985.36],["5499",1108304],["5152",988500.46],["6351",930000],["5168",911863.01],["5042",891880.12],["5163",886741.22],["6123",868829],["5137",828918.94],["5329",765181],["5151",562225.7],["5153",547912.93],["5167",479836.4],["5162",455541.77],["5134",448237.95],["6349",304102],["6322",300000],["5363",266157],["5019",241889],["5156",227084.89],["5164",192394.7],["5221",182987],["5492",158818],["5179",158508.65],["5367",154355.2],["5323",150076.4],["5339",149000],["5166",139392],["5194",135937.61],["5157",130967],["5175",101712.75],["6130",100773],["5038",89424],["5173",85643],["5493",81000],["6321",70000],["5364",59565.83],["5213",50000],["5212",47000],["5138",42242],["5161",38270.94],["5136",34501],["5172",30613],["5366",22847],["5192",20525],["5039",12992],["5229",12500],["5123",11334],["5176",9982.5],["5909",1648],["5343",1000],["5133",883],["5131",618]],"economic_expenditure_total_czk":204362352.53,"economic_financing":[["8118",-22000000],["8124",-10000008],["8115",-7390592.29],["8117",5000000],["8901",56000]],"economic_financing_total_czk":-34334600.29,"economic_revenue":[["1211",66662927.13],["1121",35683182.77],["1111",26300887.21],["4216",19825764.46],["1511",11732568.42],["4116",9581690.25],["4213",8421978.58],["2132",7042197.45],["1122",6608070],["1345",5400724.93],["2111",4911276.02],["4112",4725100],["1113",4717278.62],["2324",3631097.96],["4122",3591375.5],["3121",2541271],["1112",2326075.67],["2148",2304605.91],["4222",2085000],["2321",1341357],["1387",1328512.48],["1386",1300122.4],["2131",941293.44],["4121",732000],["1361",652325],["3111",553049],["2141",523061.65],["2122",400000],["2226",392572.29],["2139",384099],["1343",376839],["2212",273392.26],["2322",225185],["4113",223599.97],["4111",215000],["2119",201642.78],["1341",99332],["1385",93398.03],["2142",85000],["1334",77950],["1342",45200],["2112",42900],["3113",36300],["2229",22847],["1349",21442],["1381",10422.64],["1335",3098],["2329",1940]],"economic_revenue_total_czk":238696952.82,"purpose_expenditure":[["6171",33545455.69],["3319",19082080],["3419",14395693],["3113",13176082.27],["2219",13149971.12],["6399",10153598],["3612",9583532],["3722",8371598.41],["3111",7770796.93],["3322",7388459.86],["4351",7334794.83],["3631",6867823.16],["3639",6589058.91],["5311",5425713.03],["6310",4558373.84],["3745",4490422.53],["3330",3573174],["6330",3501000],["5512",3393651.77],["6112",3274068.13],["3429",2987687.3],["3231",2364320],["4341",2013000],["3511",1643797],["3613",1510201.62],["3399",858210.83],["3632",721835.75],["2212",713461.7],["2143",682797.35],["4349",572012.7],["6320",543647],["3349",489043.15],["2115",453911.28],["3391",430500],["2321",425322.21],["2229",316261.54],["3341",248480.22],["6402",236768.03],["1031",222178.01],["6114",179633.12],["3744",131274.8],["3900",125417.06],["3121",124500],["3634",89540],["4312",71000],["1014",70287],["3522",70000],["3725",66368.5],["3326",56198],["4357",50000],["3421",46167],["5212",42577],["3315",35000],["3122",30000],["4356",25000],["3523",20000],["4374",20000],["4379",20000],["3721",16587.89],["3114",10000],["2310",2064.84],["3412",1808.95],["3633",145.2]],"purpose_expenditure_total_czk":204362352.53}},"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."}}}}