{"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:00280518","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00280518","name":"Město Letovice","short_name":"Letovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":581917},"amounts":{"revenue_approved":321935100,"revenue_adjusted":330625300,"revenue_actual":276638214.26,"expense_approved":400012900,"expense_adjusted":433002300,"expense_actual":264958905.23,"tax_revenue":192790083.01,"nontax_revenue":19018751.75,"capital_revenue":17826213,"transfer_revenue":47003166.5,"current_expense":195061229.79,"capital_expense":69897675.44,"budget_balance":11679309.03,"cash_current":120550635.98,"cash_previous":112832730.87},"ratios":{"revenue_execution":0.83671218,"expense_execution":0.61191108,"balance_to_revenue":0.04221871,"cash_to_expense":0.45497862,"cash_yoy":0.0684013,"capital_expense_share":0.26380572,"transfer_revenue_share":0.16990844},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00280518/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00280518"},"seo":{"slug":"letovice","path":"/cz/municipalities/letovice/"},"population":{"value":7055,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":321935100,"expenditure_czk":400012900,"financing_czk":78077800,"balance_czk":-78077800},{"stage":"revised","revenue_czk":330625300,"expenditure_czk":433002300,"financing_czk":102377000,"balance_czk":-102377000},{"stage":"actual","revenue_czk":276638214.26,"expenditure_czk":264958905.23,"financing_czk":-11679309.03,"balance_czk":11679309.03}],"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":[["5171",94851100],["6121",70909100],["5331",52730000],["5169",36905600],["5365",24006800],["5362",23040000],["5011",21539100],["5336",15395500],["6130",15000000],["5031",5718100],["5222",4480000],["5154",3465500],["5023",3273300],["6349",2500000],["5032",2245300],["5139",2203400],["5021",1954400],["5329",1865000],["5141",1850000],["5499",1753700],["5323",1400000],["5168",1194800],["5152",1100000],["5163",849100],["5153",830400],["5909",821000],["5137",784800],["6119",700000],["5151",699400],["5166",640100],["5223",620000],["5321",414400],["5162",413800],["5194",402100],["5156",355700],["5167",307500],["5493",300000],["5175",281800],["5161",211600],["5132",201700],["6371",200000],["5179",188300],["6449",186700],["5901",148300],["5133",132300],["5164",114800],["6122",100000],["5173",90600],["5172",90000],["5038",86900],["5339",60000],["5903",50000],["5492",46000],["5134",40500],["5123",37600],["5199",33000],["5136",28800],["5019",28400],["5155",27300],["5122",25900],["5811",25000],["5131",15000],["5029",13800],["5176",12000],["5039",9000],["5229",2600],["5142",2000],["5363",2000],["5191",1000],["5192",1000]],"economic_expenditure_total_czk":400012900,"economic_financing":[["8115",82077800],["8124",-4000000]],"economic_financing_total_czk":78077800,"economic_revenue":[["3111",79540000],["1211",74852700],["1121",39857500],["1122",24000000],["1111",23538100],["4122",15465500],["4222",12000000],["1511",10644700],["1345",6100000],["4112",5120800],["1113",5030600],["4216",4178300],["2132",3817800],["2111",3691500],["2122",3249000],["2324",2675700],["1112",2077700],["2141",1799900],["2131",694000],["4116",670000],["1386",600000],["4111",500000],["1361",447500],["1381",300000],["1387",300000],["1341",200000],["2449",186700],["2119",120000],["2212",115000],["1343",60000],["4121",47800],["1334",10000],["1335",10000],["1342",10000],["2112",10000],["2329",6200],["1349",5000],["3112",3000],["2143",100]],"economic_revenue_total_czk":321935100,"purpose_expenditure":[["2212",71222600],["2321",61920000],["6399",47000000],["3639",35028300],["3722",32934000],["6171",32792300],["3392",16423700],["4350",16272500],["3111",14489500],["3113",9780200],["4351",6794900],["3744",6515000],["6112",5699100],["3631",5342000],["5311",5163200],["2219",5100000],["3612",4155400],["3419",4050000],["3412",2027000],["2310",1995300],["6310",1940000],["5512",1415500],["2292",1400000],["3742",1000000],["3632",894500],["3429",836000],["3399",775000],["3635",700000],["4399",700000],["4359",670000],["1032",653000],["2143",634900],["3613",602000],["3745",500000],["6114",500000],["4379",410400],["2115",380000],["6223",300000],["2169",200000],["5213",200000],["6409",148300],["3319",70000],["1014",65000],["3725",60000],["3723",50000],["5212",50000],["1036",35000],["3729",30000],["3341",20000],["5599",20000],["2221",15200],["3743",15000],["3231",13600],["3726",4500]],"purpose_expenditure_total_czk":400012900},"revised":{"economic_expenditure":[["5171",94136900],["6121",84171600],["5331",50765600],["5169",35218900],["5362",22812400],["6130",22743000],["5365",22537400],["5011",21663800],["5336",19521000],["6349",10755500],["5031",5920100],["5222",4340000],["5154",3782700],["5023",3273300],["5139",3149800],["5032",2316900],["5021",2067600],["5141",1850000],["5499",1786900],["6351",1690000],["5329",1612800],["5323",1300000],["5163",1234500],["5152",1100000],["6119",990100],["5909",975600],["5168",961500],["5137",898900],["5153",802300],["5223",770000],["5151",708700],["5166",616600],["5162",584100],["6122",477900],["5366",455800],["5364",443700],["5321",398300],["5194",393000],["5156",360100],["5175",320000],["5167",310500],["6111",309100],["5161",293700],["5493",260000],["6371",200000],["5179",189600],["5649",183600],["5901",148300],["5164",140900],["5172",131000],["5133",122300],["5173",90600],["5038",86900],["5132",84400],["5122",65100],["5339",60000],["5651",50000],["5903",50000],["5492",46000],["5134",40500],["5019",38400],["5199",33000],["5136",28800],["5363",22000],["6322",20000],["5029",16400],["5131",15000],["5229",12600],["5039",12400],["5176",12000],["5155",7100],["5123",6000],["5138",4800],["5142",2000],["5191",1000],["5192",1000]],"economic_expenditure_total_czk":433002300,"economic_financing":[["8115",106377000],["8124",-4000000]],"economic_financing_total_czk":102377000,"economic_revenue":[["3111",79540000],["1211",74852700],["1121",39857500],["1111",23538100],["1122",22503900],["4122",16235000],["4213",14124900],["1511",10644700],["1345",6300000],["4216",6008500],["4112",5120800],["1113",5030600],["4116",4715700],["2132",3817800],["2111",3391500],["2122",3262500],["2324",2683800],["1112",2077700],["2141",1799900],["1386",1110100],["2131",694000],["4111",540000],["1361",462500],["1387",439900],["3122",358700],["1341",200000],["2449",183600],["2322",177400],["4222",151000],["2119",120000],["2212",115000],["2321",112000],["2229",111000],["4121",82700],["1343",60000],["1334",53500],["2226",50000],["2451",50000],["1335",10000],["1342",10000],["2112",10000],["2329",6200],["1349",5000],["2310",4000],["3112",3000],["2143",100]],"economic_revenue_total_czk":330625300,"purpose_expenditure":[["2212",71216800],["3639",56103000],["2321",47377000],["6399",45267900],["6171",33188300],["3722",32501600],["2219",21643900],["3392",17010100],["4350",16279900],["3111",15383300],["3113",12432900],["3631",10417500],["4351",6807000],["3744",6485500],["6112",5624100],["5311",5128000],["3419",4050000],["3612",4023200],["3412",2003500],["6310",1940000],["2310",1835900],["5512",1634100],["2292",1300000],["3635",990100],["3632",967300],["3742",950000],["3399",930000],["1032",927700],["3429",886000],["4359",784400],["3613",718600],["4399",700000],["2143",609100],["3745",593500],["6114",540000],["6320",451000],["6402",443700],["2115",406600],["4379",394300],["6223",300000],["2333",284600],["2169",200000],["5213",200000],["3231",156800],["6409",148300],["2341",120000],["2293",100000],["3341",80000],["3725",73700],["3319",67700],["1014",65000],["3723",55000],["5212",50000],["1036",41000],["3729",30000],["3739",27100],["5599",20000],["3743",17400],["2221",7600],["3316",5000],["3421",5000],["3726",2300]],"purpose_expenditure_total_czk":433002300},"actual":{"economic_expenditure":[["5331",50764455],["6121",38112722.38],["5365",22533325],["5171",22048615.76],["5011",21048651],["5336",19515317.61],["5169",19161974.83],["6130",18119619.3],["6349",10755391.17],["5031",5759459],["5222",4175000],["5362",3519975],["5154",3376889.66],["5023",3036475],["5032",2248857],["6351",1690000],["5021",1672409],["5499",1518125.1],["5139",1325604.05],["5323",1112210],["5141",1108565.39],["5163",1097894.51],["5909",974580],["5152",918140.15],["5168",904567.71],["5137",744691.98],["5223",730000],["5151",616941.15],["5166",610075],["5162",578924.44],["5153",536006.57],["6122",470193.59],["5364",443516.5],["5321",398291],["5329",374743.57],["6119",320650],["6111",309099],["5161",293369],["5167",257931.2],["5175",241679.76],["5194",190801.38],["5649",183584.79],["5156",169206.14],["5164",126487.16],["5179",125697.55],["6371",100000],["5038",86010],["5172",79308],["5493",60000],["5651",50000],["5366",45566],["5122",42169.76],["5134",37007],["5173",36713],["5199",32268],["5019",23562],["5339",22000],["5363",20000],["6322",20000],["5136",19053],["5029",11659.2],["5229",10000],["5132",9980.89],["5039",7250.47],["5131",6151],["5123",6000],["5492",5000],["5138",4768],["5155",3299.67],["5142",425.84]],"economic_expenditure_total_czk":264958905.23,"economic_financing":[["8118",-292327230.11],["8117",291950224.65],["8115",-7340899.65],["8124",-4000008],["8901",38604.08]],"economic_financing_total_czk":-11679309.03,"economic_revenue":[["1211",74602555.88],["1121",39919512.99],["1111",28149731.9],["1122",22503810],["3111",17467569],["4122",16229888],["4213",14124898],["1511",10064247.32],["1345",6678757.39],["4216",6008387.31],["1113",5278498.64],["4112",5120800],["4116",4738952.19],["2111",4223959.58],["2132",3812857.44],["2324",3272570.29],["2122",3261946],["1112",2602468.62],["2141",2419370.63],["1386",1454381.93],["2131",994012.96],["1361",643680],["1387",570044.63],["4111",540000],["3122",358644],["2212",208500],["2322",187671],["1341",185705],["2449",183584.79],["4222",151000],["2119",121225.06],["2321",112000],["2229",110583],["4121",79550],["1343",70394],["2226",50000],["2451",50000],["1334",43094.9],["1381",11752.2],["4171",9691],["1342",7155],["2112",4768],["1349",4127.11],["2310",4000],["2329",1703],["1382",165.5]],"economic_revenue_total_czk":276638214.26,"purpose_expenditure":[["3639",37111494.1],["6171",31359251.96],["3722",31116403.28],["6399",26000408],["2219",17614255.54],["4350",16274926],["2212",14255310.17],["3111",13216090.98],["3113",12272530.82],["3392",11981294.17],["3631",10071154.4],["4351",6806820.21],["2321",5125804.45],["5311",4781708.74],["6112",4576941.3],["3419",3990900],["3612",3441793.7],["5512",1400213.08],["3412",1233599.17],["6310",1146019.74],["2292",1112210],["1032",926015.2],["3429",798413.03],["4359",784373],["4399",700000],["3399",664359.91],["3613",641404.36],["3742",604734.5],["2310",598063.17],["3745",577103.61],["6320",450904],["6402",443516.5],["3632",427041.8],["2115",406414],["4379",394291],["6114",386744.24],["3635",320650],["2333",284421.87],["2341",95221],["2293",83064],["3725",68058.87],["2143",59820],["3341",59650.6],["3319",51894],["1014",49997.2],["1036",40924],["3739",27015],["3231",26213],["6223",21482.56],["3743",17370],["3723",14776],["3744",13310],["3729",12761],["2221",7554],["3316",5000],["3421",5000],["3726",2214]],"purpose_expenditure_total_czk":264958905.23}},"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."}}}}