{"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:00299138","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299138","name":"Město Litovel","short_name":"Litovel","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":503444},"amounts":{"revenue_approved":442141845.11,"revenue_adjusted":466953225.47,"revenue_actual":484218172.88,"expense_approved":519114905.11,"expense_adjusted":702052212.09,"expense_actual":512275994.77,"tax_revenue":275801073.88,"nontax_revenue":81101761.87,"capital_revenue":795848,"transfer_revenue":126519489.13,"current_expense":275474816.91,"capital_expense":236801177.86,"budget_balance":-28057821.89,"cash_current":121095758.01,"cash_previous":114688808.92},"ratios":{"revenue_execution":1.03697361,"expense_execution":0.72968361,"balance_to_revenue":-0.05794459,"cash_to_expense":0.23638773,"cash_yoy":0.05586377,"capital_expense_share":0.46225312,"transfer_revenue_share":0.26128612},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299138/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299138"},"seo":{"slug":"litovel","path":"/cz/municipalities/litovel/"},"population":{"value":9496,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":442141845.11,"expenditure_czk":519114905.11,"financing_czk":76973060,"balance_czk":-76973060},{"stage":"revised","revenue_czk":466953225.47,"expenditure_czk":702052212.09,"financing_czk":235098986.62,"balance_czk":-235098986.62},{"stage":"actual","revenue_czk":484218172.88,"expenditure_czk":512275994.77,"financing_czk":28057821.89,"balance_czk":-28057821.89}],"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",155061192.11],["5331",69796000],["5011",63021000],["5169",36371260],["5171",20206300],["6122",19234753],["5365",18511000],["5493",16720000],["5031",16024000],["5362",9366500],["5152",9130000],["5901",9006000],["5154",8595000],["6123",6600000],["5141",6200000],["5032",5886000],["6130",4158400],["5023",4100000],["6201",3342568],["5139",3097300],["5168",3083000],["5164",2993000],["5151",2593000],["5137",2536000],["5163",2305400],["6119",1966600],["5323",1900000],["5166",1825600],["5660",1500000],["5153",1310000],["5499",1005000],["5903",1000000],["5021",972200],["6351",926512],["5162",704500],["5161",626500],["5329",546760],["5167",526000],["5175",515000],["5364",500000],["6111",500000],["5156",470000],["5179",458600],["5136",443500],["5194",350000],["5492",335000],["5134",318000],["5192",290000],["5038",267000],["5173",221400],["5138",220000],["5811",200000],["5041",180100],["5172",168400],["5132",160000],["5321",120000],["5909",100000],["5019",90000],["5131",63000],["5157",55000],["5149",50000],["6127",50000],["5339",45000],["5042",43560],["5199",40000],["5195",36000],["5494",25000],["5039",24000],["5133",20000],["5155",6000],["5176",3000]],"economic_expenditure_total_czk":519114905.11,"economic_financing":[["8115",82698385.71],["8124",-5725325.71]],"economic_financing_total_czk":76973060,"economic_revenue":[["1211",99000000],["4216",72516378.11],["1121",49000000],["2132",44897047],["1111",37000000],["1511",35000000],["4112",24703300],["4213",22681010],["1122",18500000],["1345",6500000],["1113",6000000],["2324",5000000],["1361",3500000],["4116",3180410],["1112",2500000],["2111",2122000],["2131",2000000],["1386",1500000],["1387",1500000],["2212",1000000],["3111",1000000],["1343",840000],["2141",604000],["4111",555500],["1353",330000],["1341",275000],["2460",240000],["2139",145200],["1346",40000],["2112",12000]],"economic_revenue_total_czk":442141845.11,"purpose_expenditure":[["6171",100577223],["2321",60619546.11],["3639",54878512],["2219",32471917],["6399",27500000],["2310",22881010],["3722",20936918],["3612",19762000],["3113",19362000],["5269",16720000],["5311",14730000],["3613",12420000],["3392",12367469],["3315",12255500],["5512",8925500],["3111",8815360],["3429",8039100],["3631",7420000],["6112",6664000],["6310",6555400],["2212",4650000],["3314",4505000],["3744",4500000],["3412",3010290],["3141",2400000],["6320",2267000],["2295",1900000],["3421",1759000],["3745",1650000],["6409",1570000],["3319",1561000],["3611",1500000],["3729",1200000],["3635",1005000],["2115",1000000],["5213",1000000],["5299",898000],["5511",885000],["3349",872000],["3900",762000],["3399",620000],["3341",608000],["3632",587000],["6114",555500],["1037",520000],["6402",500000],["3699",435600],["3326",410000],["2169",400000],["1014",291760],["3733",230000],["3725",175000],["3316",150000],["5212",150000],["4349",104000],["2221",100000],["6223",100000],["1039",65000],["1036",60000],["2299",60000],["2223",50000],["2333",50000],["2141",42300],["3792",30000],["3723",25000]],"purpose_expenditure_total_czk":519114905.11},"revised":{"economic_expenditure":[["6121",304661645.01],["5331",71203180.23],["5011",65668657.83],["5169",34746510.63],["5171",22597447.06],["5365",20751174],["5493",20000000],["6122",18391430.86],["5031",16621230],["5362",9369780],["5152",9229363],["5154",8811855],["6123",6600000],["5222",6236310],["5032",6129622],["6451",5984005.58],["6351",5938689.02],["6119",4414927],["5336",4272029.35],["5023",4100000],["5909",4092348.8],["5141",3720000],["5139",3658225.61],["5168",3479210.2],["5164",3413436.34],["5137",3381505.84],["6201",3342568],["6130",2979919],["5151",2650960],["5163",2305400],["5323",1927258.4],["5166",1794042.07],["5499",1760000],["5660",1500000],["5153",1253594],["5021",1209102],["5901",1197098.15],["5223",1135000],["5903",1000000],["5162",706427],["6111",636400],["5161",629240],["5167",610797.8],["6322",600000],["5175",579032.27],["5329",536336],["5492",501280],["5156",475761.79],["5192",464324],["5179",459751.93],["5136",446053],["5339",410903],["5134",345661.6],["5194",344000],["5038",267000],["5172",254176.84],["5173",228489],["5138",220000],["5221",214000],["6142",188000],["5041",169690],["5364",162900.68],["5904",150255],["5019",120970],["5132",109564.2],["5321",105100],["5811",100000],["5131",63000],["5157",55000],["5149",50000],["6127",50000],["5042",43560],["5199",40700],["5039",40074],["5195",36000],["5494",31635],["5123",29878],["6202",20000],["5133",16621],["5155",6000],["5176",6000],["5182",104],["5122",1]],"economic_expenditure_total_czk":702052212.09,"economic_financing":[["8117",425475000],["8118",-425475000],["8123",134725298],["8115",106099014.33],["8124",-5725325.71]],"economic_financing_total_czk":235098986.62,"economic_revenue":[["1211",99000000],["4216",81313637.22],["1121",49000000],["2132",44897047],["1111",37000000],["1511",35000000],["4112",24703300],["1122",20716710],["4116",10322360.2],["2324",7867329.06],["2322",7138514],["1345",6500000],["1113",6156574],["4213",5446478.7],["1361",4133442],["2111",3819158.26],["4113",3470626.74],["1112",2607380.75],["2131",2000000],["1387",1688903.83],["1386",1500000],["2229",1394136.38],["2142",1275180.95],["2321",1273638],["1334",1100456.52],["2141",1082515.73],["2212",1000000],["1343",849810],["3111",651898],["4111",572500],["1356",526756.05],["2122",509254.48],["2119",452526.1],["1353",330000],["1341",275000],["4121",248829],["2133",240206.57],["2460",240000],["4122",239000],["2139",145200],["4222",118100],["4152",64977.27],["2112",29030],["4171",19680],["1359",13000],["1383",7686.46],["2329",7396],["3113",3200],["2310",1395],["1335",391.2]],"economic_revenue_total_czk":466953225.47,"purpose_expenditure":[["6171",97908026.05],["2321",90557249.29],["3412",87407119],["3639",84222373.6],["2219",33900750.96],["2310",29997501.69],["6399",29716710],["3113",22440432.75],["3722",22271661.1],["3612",20126036],["5269",20090780],["5311",15048262],["3392",14189669.62],["3613",14100212],["5512",12263319.12],["3631",11420000],["3315",10212965],["3111",10026419.35],["2212",8010424.89],["6112",6614050],["3419",6017000],["3314",5318485.84],["6409",5161696.87],["3744",4550000],["6310",4075400],["3421",3487163],["3141",2400000],["6320",2267000],["3729",2036000],["2295",1927258.4],["3429",1871018],["3745",1820000],["3319",1799548],["3611",1500000],["3900",1318810],["2341",1160000],["2115",1020000],["3635",1005000],["5213",1000000],["5511",968205.88],["3349",967812],["5299",848000],["3632",687000],["2221",677335],["3341",658512],["4359",635000],["3399",620000],["2333",582583],["6114",572500],["3322",500000],["3699",435600],["2169",400000],["3326",383940],["3733",370000],["1014",341760],["1037",250000],["3330",200000],["6402",162900.68],["3725",155916],["3316",150000],["5212",120000],["4349",104000],["6223",100000],["3749",80000],["4371",75000],["3726",70285],["4339",66000],["1036",60000],["2299",60000],["1039",59000],["2223",50000],["4312",50000],["4350",50000],["4357",50000],["2141",42300],["3523",40000],["3541",40000],["2329",38000],["3121",30000],["3599",18000],["3144",15000],["3543",4000],["4379",3000],["3727",2220]],"purpose_expenditure_total_czk":702052212.09},"actual":{"economic_expenditure":[["6121",204026243.58],["5331",71189404.23],["5011",61449660],["5169",29391769.97],["5365",20751174],["5493",18809000],["5362",-18183108.01],["5171",15400714.16],["5031",15263804],["6122",14792467.22],["5152",6260313.8],["5222",6236310],["6451",5984005.58],["6351",5938689.02],["5032",5730959],["5154",5061274.58],["5909",4397778],["5336",4272029.35],["5023",3818404],["6201",3324568],["5168",2769205.18],["5137",2419318.53],["5139",2320997.43],["5151",2254346.04],["5323",1927258.4],["5499",1682750],["5163",1452328.71],["5223",1135000],["5021",1008754],["6119",829818],["5153",764718.95],["5166",717413],["5161",605749.8],["6322",600000],["6123",579900],["5329",536336],["5162",464076.64],["5164",430116.29],["6111",411400],["5339",410903],["5179",394281.93],["5136",382199.59],["5175",380674.85],["5167",353034.2],["5492",314280],["5156",286227.8],["5141",270120.66],["5038",254980],["5194",228146],["5134",225314.4],["5221",214000],["5192",194428],["6142",187411.46],["5172",184520.45],["5138",184463.6],["5364",162900.68],["5904",150255],["5173",105463],["5321",105100],["5660",100000],["5019",81769],["6130",58000],["6127",48675],["5039",27646],["5494",21000],["5199",20695.4],["6202",20000],["5123",19191],["5041",16002.14],["5149",12400],["5157",12165.34],["5133",8478.94],["5132",8262.48],["5176",5550],["5155",2100],["5131",302.4],["5182",104],["5122",1]],"economic_expenditure_total_czk":512275994.77,"economic_financing":[["8117",425475000],["8118",-425475000],["8123",40218748.82],["8115",-6410679.09],["8124",-5725325.71],["8901",-24922.13]],"economic_financing_total_czk":28057821.89,"economic_revenue":[["1211",96974437.12],["4216",81313637.22],["1121",51866583.31],["2132",49551453.7],["1511",38284762.3],["1111",37706034.36],["4112",24703300],["1122",20716710],["4116",10322360.2],["2324",9195849.74],["2322",7138514],["1113",6860334.38],["1345",6749518.68],["4213",5446478.7],["1361",5414133.94],["2111",4191839.74],["4113",3470626.74],["1112",3381757.19],["1387",2145603.29],["2131",2070242.23],["2141",2057211.82],["1386",1868477.75],["2229",1394136.38],["2142",1275180.95],["2321",1273638],["2212",1232131.51],["1343",1216721.1],["1334",1153714.62],["3111",651898],["1356",613438.81],["4111",572500],["2122",495478.48],["2119",469677.85],["1353",392400],["2460",312435.89],["1341",270095],["4121",248829],["2133",240206.57],["4122",239000],["1385",162296.06],["2139",145200],["3113",143950],["4222",118100],["4152",64977.27],["2112",39794],["4171",19680],["1381",15432.55],["2329",13876.01],["1383",7686.46],["2310",4895],["1382",545.76],["1335",391.2]],"economic_revenue_total_czk":484218172.88,"purpose_expenditure":[["6171",86482218.82],["3639",72584508.75],["3412",68811482.79],["2321",57554834.58],["2219",22410830.53],["3113",21947919.79],["3722",21860192.84],["5269",18899780],["3612",14837971.67],["2310",13764272.32],["3392",13044347.28],["5311",10441239.63],["3631",9481987.67],["3315",8084809.99],["3613",6753854.94],["3111",6743682.59],["2212",6351777.04],["3419",6017000],["6409",5150913],["6112",5113748.84],["3314",4561639.79],["5512",4097351.2],["3421",2486570.52],["6399",2450588.99],["3141",2290000],["3729",2027447.67],["2295",1927258.4],["6320",1483264],["3745",1453120],["3319",1351109.48],["3429",1213660],["2341",1090947.28],["3349",948006.6],["3900",865439.78],["2115",805376],["4359",635000],["5511",624400.78],["2221",577835.08],["2333",521814.78],["6310",506565.37],["6114",484967.2],["3399",346969.01],["3632",327669.82],["3733",323688.31],["1014",284567],["5299",269683],["3341",223773.32],["3330",200000],["1037",190349.94],["6402",162900.68],["3699",116730],["3611",100000],["3635",100000],["4371",75000],["6223",52425],["1036",52000],["4312",50000],["4350",50000],["4357",50000],["5212",49520],["4339",48713],["3326",42592.23],["2141",40110.52],["3523",40000],["3541",40000],["3725",39740.4],["2329",32912],["2223",32246.5],["3744",31460],["1039",31306],["3121",30000],["2169",29200],["3726",28435],["3599",18000],["3144",15000],["3543",4000],["4379",3000],["3727",2216.87],["4349",1038.18],["3749",1012]],"purpose_expenditure_total_czk":512275994.77}},"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."}}}}