{"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:00236993","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236993","name":"Obec Ledčice","short_name":"Ledčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534978},"amounts":{"revenue_approved":20559050,"revenue_adjusted":24720050,"revenue_actual":24687200.2,"expense_approved":26698600,"expense_adjusted":32767950,"expense_actual":27553659.54,"tax_revenue":19255871.96,"nontax_revenue":2303254.07,"capital_revenue":0,"transfer_revenue":3128074.17,"current_expense":14720629.08,"capital_expense":12833030.46,"budget_balance":-2866459.34,"cash_current":30926942.85,"cash_previous":33867123.19},"ratios":{"revenue_execution":0.99867113,"expense_execution":0.84087224,"balance_to_revenue":-0.11611116,"cash_to_expense":1.12242596,"cash_yoy":-0.08681518,"capital_expense_share":0.46574686,"transfer_revenue_share":0.12670834},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236993/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236993"},"seo":{"slug":"ledcice","path":"/cz/municipalities/ledcice/"},"population":{"value":705,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20559050,"expenditure_czk":26698600,"financing_czk":6139550,"balance_czk":-6139550},{"stage":"revised","revenue_czk":24720050,"expenditure_czk":32767950,"financing_czk":8047900,"balance_czk":-8047900},{"stage":"actual","revenue_czk":24687200.2,"expenditure_czk":27553659.54,"financing_czk":2866459.34,"balance_czk":-2866459.34}],"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",9111000],["5169",4588000],["5171",2495000],["5011",1986000],["5331",1365000],["5023",1298000],["5031",641900],["5154",627000],["5139",568500],["5901",500000],["5021",477000],["6119",400000],["5166",305000],["6122",302000],["5168",281000],["5032",242000],["5222",198000],["5137",165000],["5153",162000],["5499",162000],["5321",150000],["5369",124000],["5156",91000],["5163",86000],["5362",62300],["5194",60000],["5151",54200],["5138",40000],["5162",35300],["5136",22000],["5903",20000],["5167",15000],["5175",15000],["5223",15000],["5134",10000],["5038",8000],["5161",6000],["5019",5000],["5164",3000],["5173",2000],["5141",400]],"economic_expenditure_total_czk":26698600,"economic_financing":[["8115",6326950],["8124",-187400]],"economic_financing_total_czk":6139550,"economic_revenue":[["1211",7762000],["1121",3953000],["1111",2788000],["1511",1400000],["2131",852000],["1356",750000],["1113",500000],["2324",423000],["1345",400000],["1112",359000],["1334",353000],["3122",211050],["2132",211000],["2111",158000],["2119",140000],["1386",70000],["3111",60000],["1381",35000],["1387",35000],["2112",25000],["4121",21000],["2139",12500],["1361",10000],["2321",10000],["1341",9500],["1343",9000],["2141",1000],["2310",1000]],"economic_revenue_total_czk":20559050,"purpose_expenditure":[["2219",4812000],["3745",4357000],["2212",2531000],["6112",1760000],["6171",1635300],["3633",1420000],["3113",1401400],["3639",1027000],["3722",830000],["3723",822400],["3631",804000],["3322",644000],["5512",482000],["3429",473200],["3421",464500],["3632",444500],["3635",400000],["2341",360000],["3399",360000],["2321",280000],["3412",236000],["3613",193300],["2221",150000],["3392",141000],["5311",124000],["3314",104000],["6320",78000],["3721",75000],["6399",60000],["3349",53000],["3419",48000],["5213",30000],["5519",20000],["6310",16000],["3341",15000],["3543",15000],["1014",10000],["3319",10000],["3326",9000],["3511",3000]],"purpose_expenditure_total_czk":26698600},"revised":{"economic_expenditure":[["6121",13229000],["5169",4716000],["5171",2373000],["5011",2030000],["5023",1498000],["5331",1365000],["5139",893500],["5336",750630],["5031",649900],["5154",627000],["5021",507000],["5901",500000],["6122",472000],["6119",400000],["5137",315000],["5166",305000],["5168",281000],["5032",245000],["5365",206220],["5222",198000],["5153",182000],["5499",162000],["5323",150000],["5362",110300],["6322",100000],["5163",98000],["5156",91700],["5194",60000],["5151",54200],["5138",40000],["5162",35300],["5136",22000],["5903",20000],["5175",16800],["5167",15000],["5223",15000],["5134",10000],["5038",8000],["5161",6000],["5019",5000],["5164",3000],["5173",2000],["5141",400]],"economic_expenditure_total_czk":32767950,"economic_financing":[["8115",8235300],["8124",-187400]],"economic_financing_total_czk":8047900,"economic_revenue":[["1211",7604000],["1121",4070000],["1111",2845000],["1511",1853000],["4216",1458400],["1356",1293000],["2119",983000],["4116",782830],["4222",664000],["1113",539000],["2324",441000],["2321",437000],["1334",354000],["1112",266000],["2132",225000],["1122",206220],["4112",169500],["2111",151000],["1386",149000],["1387",59000],["2131",52000],["4111",32500],["2112",25000],["4121",21000],["1345",14000],["2310",11000],["1361",10000],["1381",2000],["2139",1000],["2141",1000],["1341",500],["1382",100]],"economic_revenue_total_czk":24720050,"purpose_expenditure":[["2219",5728000],["2212",5541000],["3745",4822000],["3113",2164030],["6112",1960000],["6171",1635300],["3633",1632000],["3639",1027000],["3722",830000],["3723",822400],["3631",804000],["3322",644000],["3632",499500],["3429",493200],["5512",482000],["3421",464500],["3635",400000],["2341",360000],["3399",360000],["3412",336000],["6399",314220],["2321",280000],["3613",193300],["2221",150000],["3392",141000],["5311",124000],["3314",104000],["6320",86000],["3721",75000],["3349",53000],["3419",48000],["3341",41000],["6114",32500],["5213",30000],["5519",24000],["6310",20000],["3543",15000],["1014",10000],["3319",10000],["3326",9000],["3511",3000]],"purpose_expenditure_total_czk":32767950},"actual":{"economic_expenditure":[["6121",12343636.46],["5169",2880512.76],["5011",1813843],["5171",1454496.68],["5139",1392441.38],["5331",1365000],["5023",1303714],["5336",750625.39],["5031",654770],["5154",482159.74],["5021",445681],["6122",359394],["5032",290843],["5168",287845.86],["5166",234377],["5365",207720],["5153",157478.16],["5222",153050.92],["6322",130000],["5499",129550],["5137",121335],["5323",116051],["5362",112259],["5163",96784.8],["5156",78501],["5194",49852],["5162",38820.6],["5151",30249.79],["5175",13949],["5136",12912],["5167",11880],["5019",9182],["5161",7229],["5038",7074],["5039",3107],["5041",2560.84],["5134",2150],["5229",2000],["5321",500],["5141",123.16]],"economic_expenditure_total_czk":27553659.54,"economic_financing":[["8115",2940180.34],["8124",-73721]],"economic_financing_total_czk":2866459.34,"economic_revenue":[["1211",7603348.66],["1121",4069370.51],["1111",2844791.88],["1511",1852289.45],["4216",1458363.35],["1356",1292125.12],["2119",982520],["4116",782710.82],["4222",664000],["1113",538012.82],["2324",440076.57],["2321",420995],["1334",353312.28],["1112",265279.01],["2132",224224.06],["1122",206220],["4112",169500],["2111",149708],["1386",148265.88],["1387",58108.95],["2131",51695],["4111",32500],["2112",23450],["4121",21000],["1345",13800],["2310",9850.44],["1361",9330],["1381",1192.24],["2139",735],["1341",420],["1382",5.16]],"economic_revenue_total_czk":24687200.2,"purpose_expenditure":[["2219",5667182.1],["2212",5519947.78],["3745",3684518.38],["3113",2159641.55],["6112",1796897],["3633",1631785.19],["6171",1601860.39],["3722",735568.62],["3723",553935.5],["3631",479079.77],["3632",458917],["3421",451410],["3429",435902.53],["6399",313689],["3399",300489.74],["3412",277851.68],["2321",234377],["3322",218573.73],["3613",187711.85],["3639",185546.5],["2221",116051],["5311",108900],["6320",84298],["3392",80313.84],["3314",52067],["5512",44144.43],["3349",39191.19],["6114",32500],["3419",25134.2],["5519",22225],["3341",19888.77],["6310",19560.8],["3319",10000],["3326",4500]],"purpose_expenditure_total_czk":27553659.54}},"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."}}}}