{"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:00300381","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00300381","name":"Městys Litultovice","short_name":"Litultovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":507920},"amounts":{"revenue_approved":25024577,"revenue_adjusted":29480891.79,"revenue_actual":28907553.07,"expense_approved":23898489,"expense_adjusted":33657253.79,"expense_actual":26268466.1,"tax_revenue":21277957.57,"nontax_revenue":2277502.12,"capital_revenue":25000,"transfer_revenue":5327093.38,"current_expense":18621287.75,"capital_expense":7647178.35,"budget_balance":2639086.97,"cash_current":7150140.18,"cash_previous":6074641.21},"ratios":{"revenue_execution":0.98055219,"expense_execution":0.78046968,"balance_to_revenue":0.09129403,"cash_to_expense":0.27219481,"cash_yoy":0.17704732,"capital_expense_share":0.29111629,"transfer_revenue_share":0.18428033},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00300381/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00300381"},"seo":{"slug":"litultovice","path":"/cz/municipalities/litultovice/"},"population":{"value":936,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25024577,"expenditure_czk":23898489,"financing_czk":-1126088,"balance_czk":1126088},{"stage":"revised","revenue_czk":29480891.79,"expenditure_czk":33657253.79,"financing_czk":4176362,"balance_czk":-4176362},{"stage":"actual","revenue_czk":28907553.07,"expenditure_czk":26268466.1,"financing_czk":-2639086.97,"balance_czk":2639086.97}],"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",4640000],["5011",4122800],["5901",2861034],["5169",2675000],["5031",1409500],["5023",1320000],["5331",1210000],["6349",935000],["5153",730000],["5171",690000],["5139",607000],["5032",534410],["5154",405000],["5021",261500],["5141",160000],["5137",140000],["5163",137850],["5156",115000],["5194",110000],["5499",100000],["5323",96395],["5175",81000],["5162",80000],["5167",70000],["5168",65000],["5321",58000],["5161",50000],["5229",50000],["5151",44500],["5329",40000],["5038",15500],["5134",15000],["5903",15000],["5136",12500],["5494",11500],["5362",11000],["5173",9000],["5029",5000],["5179",5000]],"economic_expenditure_total_czk":23898489,"economic_financing":[["8124",-1126088]],"economic_financing_total_czk":-1126088,"economic_revenue":[["1211",9165516],["1121",4667195],["1111",3454468],["4213",1900000],["1511",1500000],["4112",1109100],["2111",871500],["1113",590342],["2132",500000],["1345",280000],["1112",279956],["1361",200000],["2131",160000],["1386",140000],["1387",60000],["1341",40000],["2460",40000],["1356",24000],["4121",22000],["1334",15000],["2119",3000],["1343",1000],["2112",1000],["2141",500]],"economic_revenue_total_czk":25024577,"purpose_expenditure":[["3745",5018000],["6171",4755500],["6310",2861034],["6112",2041000],["3419",1103300],["3612",945000],["2310",935000],["2321",917500],["3722",854400],["3111",810000],["3113",700000],["3322",591500],["3729",577510],["5512",353850],["3631",260000],["3392",250000],["2212",220000],["3613",196500],["2221",131395],["3314",116000],["3399",103000],["3632",51500],["2331",40000],["3319",24500],["3639",21000],["5213",15000],["2334",6000]],"purpose_expenditure_total_czk":23898489},"revised":{"economic_expenditure":[["6121",5718920.94],["5011",4347580],["5901",4089730],["5169",3403260],["6123",2155830],["5171",1516989.06],["5031",1443600],["5023",1373020],["5331",1210000],["5139",939230],["5153",908650],["6349",890000],["5336",690813.79],["5032",568710],["5137",559260],["5154",550410],["5021",515970],["5141",416200],["6122",250000],["5362",220140],["5222",185000],["5499",160000],["6130",154760],["5163",144700],["5156",111150],["5175",109690],["5329",108125],["6127",105700],["5323",96395],["5194",91130],["5167",83850],["5162",80000],["6342",66720],["5229",59000],["5151",57250],["5321",56000],["5161",50000],["5172",34200],["5136",29750],["5168",26690],["5038",15500],["5134",15000],["5903",15000],["5494",11500],["5173",9000],["5039",5500],["5179",5000],["5138",1330],["5029",1000]],"economic_expenditure_total_czk":33657253.79,"economic_financing":[["8115",5302450],["8124",-1126088]],"economic_financing_total_czk":4176362,"economic_revenue":[["1211",9165516],["1121",4868520],["1111",3454468],["4216",2075700.94],["1511",1954840],["2111",1305505],["4116",1144998.85],["4112",1109100],["4213",840000],["1113",647164],["2132",606660],["1112",317340],["2131",316945],["1361",282380],["1345",280000],["3111",221480],["1386",177300],["1122",127890],["2329",118860],["4122",99000],["1387",69500],["2119",66930],["1341",40000],["4111",36294],["3122",25000],["1356",24000],["2460",23500],["2321",22150],["4121",22000],["2141",15500],["1334",15000],["2112",4320],["1381",1410],["1343",1120],["1349",500]],"economic_revenue_total_czk":29480891.79,"purpose_expenditure":[["3745",7802690],["6171",5046570],["6310",4089730],["6112",2041000],["3419",1958950],["3113",1288802.79],["2321",1193700],["3322",1173700],["3111",1167831],["3729",997310],["3612",945000],["2310",935000],["5512",858560],["3722",854400],["3613",591100],["3631",430000],["3632",422010],["3392",330000],["2212",280000],["2331",247000],["3639",242480],["6399",207300],["2221",154520],["3399",133000],["3314",116000],["2334",66000],["3319",37100],["6114",32500],["5213",15000]],"purpose_expenditure_total_czk":33657253.79},"actual":{"economic_expenditure":[["6121",4344454.35],["5011",4181582],["5169",3012667.84],["6123",2069100],["5023",1383014],["5171",1269162.22],["5031",1218048],["5331",1210000],["5139",876947.32],["5153",840592],["6349",812028],["5336",690813.38],["5137",549790.36],["5154",521883.63],["5021",516021],["5032",487735],["6122",243672],["5141",217727.97],["5362",214133],["5222",185000],["5499",160000],["5163",144860.87],["5175",109166.97],["5329",107734],["6127",105700],["5156",103495.56],["5323",96395],["5167",80809.95],["6342",66714],["5229",59062.62],["5194",57906],["5321",55980],["5162",52799.04],["5151",48055.05],["5161",41786.2],["5172",34144.87],["5136",29169],["5168",26681.49],["5038",16823],["5134",10864.41],["6130",5510],["5494",5000],["5173",4613],["5029",823]],"economic_expenditure_total_czk":26268466.1,"economic_financing":[["8117",2000000],["8118",-2000000],["8124",-1563588],["8115",-1075498.97]],"economic_financing_total_czk":-2639086.97,"economic_revenue":[["1211",9093326.41],["1121",4868528.68],["1111",3415831.86],["4216",2075700.94],["1511",1954843.18],["4116",1144998.44],["2111",1128652.41],["4112",1109100],["4213",840000],["1113",643520.88],["2132",606664.63],["1112",317345.29],["2131",290946],["1361",282380],["1345",263854],["1386",177379.79],["1122",127890],["2329",118860],["4122",99000],["1387",69518.52],["2119",67266.81],["1341",37709],["4111",36294],["3122",25000],["2460",23500],["2321",22150],["4121",22000],["1356",18000],["2141",15539.27],["1334",4795.2],["2112",3923],["1381",1414.76],["1343",1120],["1349",500]],"economic_revenue_total_czk":28907553.07,"purpose_expenditure":[["3745",7488504.88],["6171",4784610.22],["3419",1894892.75],["6112",1787542.97],["3113",1288650.87],["3111",1121982.44],["3322",1078983.23],["3729",948259.04],["2321",912843.66],["5512",857665.78],["2310",857037],["3613",590245.24],["3722",521309.57],["3631",368325.79],["3392",307310.11],["3632",269560.47],["6399",207293],["2331",198597.08],["2221",154520],["2212",150850],["3399",115624],["3314",113765],["3639",84322],["2334",57403.88],["3612",45139.41],["3319",36899.71],["6114",26328]],"purpose_expenditure_total_czk":26268466.1}},"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."}}}}