{"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:00473367","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00473367","name":"Obec Litichovice","short_name":"Litichovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":532258},"amounts":{"revenue_approved":2034075,"revenue_adjusted":2435987,"revenue_actual":2327306.51,"expense_approved":2394373,"expense_adjusted":3253178,"expense_actual":2236410.87,"tax_revenue":1781308.9,"nontax_revenue":476090.61,"capital_revenue":0,"transfer_revenue":69907,"current_expense":2236410.87,"capital_expense":0,"budget_balance":90895.64,"cash_current":2636587.05,"cash_previous":2506368.09},"ratios":{"revenue_execution":0.95538544,"expense_execution":0.6874542,"balance_to_revenue":0.03905615,"cash_to_expense":1.17893679,"cash_yoy":0.05195524,"capital_expense_share":0,"transfer_revenue_share":0.03003773},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00473367/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00473367"},"seo":{"slug":"litichovice","path":"/cz/municipalities/litichovice/"},"population":{"value":75,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2034075,"expenditure_czk":2394373,"financing_czk":360298,"balance_czk":-360298},{"stage":"revised","revenue_czk":2435987,"expenditure_czk":3253178,"financing_czk":817191,"balance_czk":-817191},{"stage":"actual","revenue_czk":2327306.51,"expenditure_czk":2236410.87,"financing_czk":-90895.64,"balance_czk":90895.64}],"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",700000],["5169",565000],["5023",365000],["5139",175915],["5021",142458],["5154",110000],["5329",56836],["5032",50530],["5171",50000],["5163",35869],["5137",32149],["5031",29016],["5321",25500],["5162",20000],["5175",20000],["5221",10000],["5156",3500],["5194",1500],["5161",1000],["5038",100]],"economic_expenditure_total_czk":2394373,"economic_financing":[["8115",360298]],"economic_financing_total_czk":360298,"economic_revenue":[["1211",700000],["1121",300000],["1122",230000],["1111",220000],["1511",132550],["4216",87120],["2141",67300],["4111",59616],["1345",52289],["4112",47830],["1113",46050],["2131",30000],["2111",20000],["1112",15000],["2324",14000],["1386",5000],["1381",3000],["1387",2640],["1341",1680]],"economic_revenue_total_czk":2034075,"purpose_expenditure":[["3639",786556],["6112",405000],["1032",390000],["6171",238817],["3631",120000],["3722",102000],["2212",100000],["3745",81500],["3399",66720],["3723",30000],["2292",21280],["5512",13500],["2411",12000],["3726",10000],["6310",7000],["4359",5000],["2321",4000],["3721",1000]],"purpose_expenditure_total_czk":2394373},"revised":{"economic_expenditure":[["5169",1135000],["6121",700000],["5023",365000],["5021",242450],["5139",181310],["5365",119910],["5154",118000],["5032",62530],["5329",55996],["5137",47149],["5031",44016],["5163",35869],["5321",28680],["5171",26000],["5362",26000],["5175",24120],["5162",20000],["5156",10500],["5221",5000],["5194",3500],["5038",1100],["5161",1000],["5363",48]],"economic_expenditure_total_czk":3253178,"economic_financing":[["8115",817191]],"economic_financing_total_czk":817191,"economic_revenue":[["1211",700000],["1121",376000],["2111",350000],["1111",254000],["1122",230000],["1511",165550],["2141",67300],["4112",57400],["1345",56289],["1113",46050],["2131",33051],["2324",26100],["1112",20000],["1334",15000],["1386",14000],["4111",12507],["1387",5640],["1381",3000],["2119",2420],["1341",1680]],"economic_revenue_total_czk":2435987,"purpose_expenditure":[["3639",836556],["1032",693000],["6112",405000],["6171",375865],["3631",148000],["6399",145910],["2321",144000],["3745",105500],["3722",102000],["2212",76000],["3399",74720],["3723",45000],["2292",20440],["3726",20000],["5512",16680],["3721",13000],["6114",12507],["2411",12000],["6310",7000]],"purpose_expenditure_total_czk":3253178},"actual":{"economic_expenditure":[["5169",1000270.59],["5023",348000],["5021",236592],["5139",168606.37],["5365",119910],["5154",117168.5],["5329",55996],["5032",46440],["5031",41664],["5137",32306.79],["5321",28680],["5362",-24243],["5175",20129],["5163",19897.4],["5162",9789.22],["5156",6537],["5221",5000],["5194",2679],["5038",692],["5161",248],["5363",48]],"economic_expenditure_total_czk":2236410.87,"economic_financing":[["8115",-99376.64],["8901",8481]],"economic_financing_total_czk":-90895.64,"economic_revenue":[["1211",701210.19],["1121",375966.71],["2111",348437.6],["1111",253746.4],["1511",165148.83],["1122",119910],["2141",67260.77],["4112",57400],["1345",55692],["1113",49648.05],["2131",32770],["2324",25202.24],["1112",24497.07],["1334",14996.8],["1386",13694.45],["4111",12507],["1387",5367.82],["2119",2420],["1341",1325],["1381",105.58]],"economic_revenue_total_czk":2327306.51,"purpose_expenditure":[["1032",687579.66],["6112",379320],["6171",338557.1],["2321",142260],["3631",137647.5],["3639",106251.27],["6399",95667],["3722",86935.42],["3745",86867.55],["3399",40989.37],["3723",33250.8],["2292",20440],["3726",19084],["5512",16680],["6114",12507],["3721",12104.8],["2411",12000],["6310",6817.4],["2212",1452]],"purpose_expenditure_total_czk":2236410.87}},"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."}}}}