{"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:00637556","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00637556","name":"Obec Litostrov","short_name":"Litostrov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583308},"amounts":{"revenue_approved":3343000,"revenue_adjusted":4230000,"revenue_actual":4131907.03,"expense_approved":3343000,"expense_adjusted":5589100,"expense_actual":5221712.24,"tax_revenue":3461674.59,"nontax_revenue":303832.44,"capital_revenue":12100,"transfer_revenue":354300,"current_expense":3596886.25,"capital_expense":1624825.99,"budget_balance":-1089805.21,"cash_current":5747165.43,"cash_previous":6836970.64},"ratios":{"revenue_execution":0.97681017,"expense_execution":0.9342671,"balance_to_revenue":-0.26375357,"cash_to_expense":1.10062852,"cash_yoy":-0.15939884,"capital_expense_share":0.31116728,"transfer_revenue_share":0.08574733},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00637556/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00637556"},"seo":{"slug":"litostrov","path":"/cz/municipalities/litostrov/"},"population":{"value":133,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3343000,"expenditure_czk":3343000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4230000,"expenditure_czk":5589100,"financing_czk":1359100,"balance_czk":-1359100},{"stage":"actual","revenue_czk":4131907.03,"expenditure_czk":5221712.24,"financing_czk":1089805.21,"balance_czk":-1089805.21}],"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",1100000],["5169",456000],["5023",300000],["5011",210000],["5021",188000],["6349",163100],["5901",139600],["5329",120000],["5154",107000],["5168",90000],["5031",52000],["5139",52000],["5153",50000],["5032",49100],["5175",41000],["5364",34000],["5163",29000],["5162",25000],["5171",25000],["5323",13300],["5311",13000],["5365",13000],["5194",12000],["5137",10000],["5151",10000],["5903",10000],["5173",8000],["5156",7000],["5179",7000],["5229",3000],["5019",2000],["5362",2000],["5132",1000],["5038",900]],"economic_expenditure_total_czk":3343000,"economic_revenue":[["1211",1250000],["1121",630000],["1111",480000],["1511",270000],["2321",150000],["1113",110000],["1345",108000],["4129",80000],["4112",71800],["2132",45000],["2324",37700],["4111",32000],["1112",30000],["1122",13000],["1386",10000],["2111",7000],["1381",5000],["1387",5000],["1341",4000],["1356",2000],["1334",1500],["2141",500],["1335",300],["1361",200]],"economic_revenue_total_czk":3343000,"purpose_expenditure":[["6171",736700],["2219",600000],["4339",500000],["2321",375000],["6112",335000],["3722",160000],["3745",159000],["3723",140000],["3399",55000],["3631",50000],["6402",34000],["6114",32000],["3721",25000],["2212",20000],["3613",20000],["5511",15000],["2292",13300],["6399",13000],["3341",10000],["3612",10000],["5213",10000],["3725",8000],["2310",6000],["6310",6000],["3639",5000],["4379",3000],["3319",2000]],"purpose_expenditure_total_czk":3343000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",1601800],["6349",1441700],["5169",574800],["6121",339200],["5023",305800],["5011",210400],["5021",204600],["5168",90000],["5329",81400],["6122",81400],["5154",81300],["5137",67000],["5031",57500],["5175",54200],["5139",49900],["5032",46900],["5365",46700],["5153",43100],["5364",34000],["5163",29400],["5162",25000],["5123",17900],["6130",14100],["5323",13300],["5311",13000],["5151",10700],["5903",10000],["5179",7500],["5156",7000],["5173",6800],["5194",5000],["5492",5000],["5229",3000],["5019",2000],["5362",2000],["5901",2000],["6202",1800],["5132",1000],["5038",900]],"economic_expenditure_total_czk":5589100,"economic_financing":[["8115",1359100]],"economic_financing_total_czk":1359100,"economic_revenue":[["1211",1490000],["1121",797000],["1111",543000],["1511",270000],["4222",250000],["2321",150000],["1113",110000],["1345",108000],["4129",80000],["4112",71800],["2324",64200],["2132",55800],["1112",52000],["1122",46700],["4111",32500],["1386",28000],["3111",22500],["2119",22000],["2111",12000],["1387",11000],["1381",5000],["1341",4000],["1356",2000],["1334",1500],["2141",500],["1335",300],["1361",200]],"economic_revenue_total_czk":4230000,"purpose_expenditure":[["2321",1754600],["2212",1135000],["6171",783600],["6112",335000],["2219",304200],["3326",215300],["3745",215000],["3722",208500],["3723",127900],["2223",81400],["3399",65800],["6399",46700],["3721",40000],["4339",35000],["6402",34000],["6114",32500],["3631",30000],["3725",26300],["3613",20000],["3639",17100],["5511",15000],["2292",13300],["2310",11500],["3341",10000],["3612",10000],["5213",10000],["6310",6400],["4379",3000],["3319",2000]],"purpose_expenditure_total_czk":5589100},"actual":{"economic_expenditure":[["5171",1595800.13],["6349",1441691.89],["5169",568965.23],["5023",305758],["5011",210399],["5021",197396],["6121",85910],["6122",81324.1],["5154",74967.11],["5329",71001.23],["5168",68678.3],["5137",65637.22],["5031",57539],["5175",50154.48],["5032",46910],["5365",46620],["5153",39323.74],["5139",35493.52],["5364",33894],["5163",26077.4],["5162",23773.08],["5123",17811],["6130",14100],["5323",13300],["5311",12783],["5151",9934],["5179",7547.21],["5492",5000],["5194",4463],["5173",3058],["5229",2000],["6202",1800],["5156",1418.6],["5038",974],["5132",210]],"economic_expenditure_total_czk":5221712.24,"economic_financing":[["8115",1093783.21],["8901",-3978]],"economic_financing_total_czk":1089805.21,"economic_revenue":[["1211",1490045.13],["1121",797252.01],["1111",543538.03],["1511",264844.88],["4222",250000],["2321",150000],["1345",111000],["1113",105425.12],["4112",71800],["2132",67400],["2324",55970.49],["1112",51976.3],["1122",46620],["4111",32500],["1386",29045.63],["2119",22000],["3111",12100],["1387",11384.72],["2111",8008],["1341",4100],["1334",4078.2],["1356",2026.46],["2141",453.95],["1381",235.16],["1361",100],["1382",2.95]],"economic_revenue_total_czk":4131907.03,"purpose_expenditure":[["2321",1754539.37],["2212",1130998.13],["6171",748273.56],["6112",334714.66],["3326",215219],["3745",203217.92],["3722",198187.4],["3723",127862.45],["2223",81324.1],["3399",65346.75],["2219",54450],["6399",46620],["3721",39913.06],["6402",33894],["4339",31460],["3631",28800],["3725",26257],["3613",18028.44],["3639",14947],["2292",13300],["6114",13196],["5511",12783],["2310",9405],["3612",8647],["6310",6328.4],["3319",2000],["4379",2000]],"purpose_expenditure_total_czk":5221712.24}},"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."}}}}