{"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:00239402","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239402","name":"Město Lysá nad Labem","short_name":"Lysá nad Labem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537454},"amounts":{"revenue_approved":428950570.91,"revenue_adjusted":436004950.06,"revenue_actual":441609108.11,"expense_approved":539626570.91,"expense_adjusted":585339779.54,"expense_actual":425861266.46,"tax_revenue":268707207.87,"nontax_revenue":109585473.59,"capital_revenue":3955767,"transfer_revenue":59360659.65,"current_expense":303013481.17,"capital_expense":122847785.29,"budget_balance":15747841.65,"cash_current":323672209.36,"cash_previous":327195602.06},"ratios":{"revenue_execution":1.01285343,"expense_execution":0.7275454,"balance_to_revenue":0.03566014,"cash_to_expense":0.76004144,"cash_yoy":-0.01076846,"capital_expense_share":0.28846903,"transfer_revenue_share":0.13441901},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239402/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239402"},"seo":{"slug":"lysa-nad-labem","path":"/cz/municipalities/lysa-nad-labem/"},"population":{"value":10030,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":428950570.91,"expenditure_czk":539626570.91,"financing_czk":110676000,"balance_czk":-110676000},{"stage":"revised","revenue_czk":436004950.06,"expenditure_czk":585339779.54,"financing_czk":149334829.48,"balance_czk":-149334829.48},{"stage":"actual","revenue_czk":441609108.11,"expenditure_czk":425861266.46,"financing_czk":-15747841.65,"balance_czk":15747841.65}],"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",144938902],["5011",68777500],["5169",52349000],["5331",44160000],["5171",35185000],["5154",28160000],["6130",21200000],["5031",19084000],["6125",11639300],["6123",11250000],["6122",10200000],["5365",10000000],["6111",8352885.91],["5032",7194000],["5168",5986900],["5362",5207000],["5152",4700000],["5137",4475583],["5139",3808500],["5222",3720000],["5499",3681000],["5023",3535000],["5141",3300000],["5021",3137000],["5909",2000000],["5323",1900000],["5166",1870000],["5161",1605000],["5221",1510000],["6322",1400000],["5167",1260000],["5172",1214000],["6119",1149000],["5163",1082000],["6351",1070000],["5212",1000000],["5151",892000],["6127",800000],["5493",770000],["5156",695000],["5153",600000],["5162",593000],["5134",563000],["5903",500000],["5175",470000],["5178",400000],["5229",340000],["5194",307000],["5038",300000],["5329",280000],["5494",200000],["5660",200000],["5173",165000],["5136",86000],["5029",60000],["5195",60000],["5019",50000],["5339",50000],["5492",50000],["5041",22000],["5132",22000],["5216",20000],["5039",15000],["5199",15000]],"economic_expenditure_total_czk":539626570.91,"economic_financing":[["8115",130349000],["8124",-19673000]],"economic_financing_total_czk":110676000,"economic_revenue":[["1211",106000000],["2132",77350000],["1121",54000000],["1111",37600000],["4216",30371970.91],["4112",29128000],["1511",17000000],["2212",11200000],["1122",10000000],["1361",9200000],["4116",9000600],["1113",9000000],["1345",8000000],["2141",5000000],["1112",3400000],["1385",3000000],["2111",2600000],["2324",2200000],["1386",750000],["1387",750000],["2329",550000],["1344",500000],["1353",460000],["2131",450000],["1381",300000],["1341",250000],["1343",250000],["2119",250000],["1334",120000],["4121",120000],["3111",100000],["2321",50000]],"economic_revenue_total_czk":428950570.91,"purpose_expenditure":[["6171",121423570.91],["3639",50241000],["3612",34778000],["3722",33054000],["2310",31900000],["3421",30525000],["3412",22950000],["2219",21825000],["2321",17830000],["5311",15040000],["6399",15000000],["2212",14955000],["3113",14710000],["5512",14010000],["3613",13983000],["3299",9450000],["3111",7560000],["4329",6655000],["3314",5900000],["3631",5350000],["3745",5025000],["6112",4714000],["3319",4120000],["3419",3750000],["6310",3700000],["4359",3150000],["3429",2700000],["3313",2400000],["3349",2400000],["3322",2200000],["2292",1900000],["4351",1710000],["3742",1500000],["2223",1450000],["3635",1430000],["3141",1300000],["3632",1300000],["3117",1110000],["3233",900000],["2229",800000],["3231",800000],["4350",734000],["2333",600000],["1069",550000],["5213",550000],["2221",300000],["4356",300000],["3741",270000],["4339",265000],["1014",200000],["3541",100000],["4399",100000],["4341",90000],["3599",50000],["3744",19000]],"purpose_expenditure_total_czk":539626570.91},"revised":{"economic_expenditure":[["6121",159321719.31],["5011",68826593],["5169",54964990.1],["6130",46508000],["5331",44160000],["5171",34905568.9],["5031",19004169],["5152",15648624.71],["5154",13682175.29],["5139",12267725.78],["6123",11250000],["6111",8087472.91],["5365",7953750],["5032",7235398],["5151",6236200],["5137",5799286.19],["5168",5680565],["5336",5332217.94],["5362",5207500],["5909",5000000],["5222",3607935],["5499",3556000],["5023",3535000],["5021",3459479],["5141",3300000],["6122",2762079.28],["5904",2615515.71],["5166",2120000],["5323",2115000],["6125",1761921],["6351",1595000],["5167",1524800],["5221",1510000],["6322",1400000],["5153",1360000],["6119",1310180],["5163",1243000],["5161",1150633.76],["5212",1000000],["5493",967065],["5162",691500],["5134",679747.44],["5172",677149],["5156",643500],["5175",527206.3],["5903",410000],["5178",400000],["5229",303000],["5194",302174.23],["5038",300000],["5329",280000],["5173",201785],["5494",200000],["5179",113820],["5660",80000],["5136",70000],["5492",65000],["5029",60561],["5195",60000],["5041",55946.19],["5223",50000],["5339",50000],["5364",43225.5],["5191",25000],["5132",22000],["5039",15000],["5199",15000],["5019",12600],["5216",10000],["6202",10000]],"economic_expenditure_total_czk":585339779.54,"economic_financing":[["8115",169007829.48],["8124",-19673000]],"economic_financing_total_czk":149334829.48,"economic_revenue":[["1211",106000000],["1121",54000000],["2132",53300000],["1111",37600000],["4216",32790999.89],["4112",29653400],["2111",21600000],["1511",17000000],["4116",14490465.61],["2212",11200000],["1361",9200000],["1113",9000000],["1345",8000000],["1122",7953750],["2141",7400000],["1112",3400000],["1385",3000000],["2324",2200000],["3121",1600000],["3111",755000],["1386",750000],["1387",750000],["2329",550000],["1344",500000],["4122",487312],["1353",460000],["2131",450000],["1381",300000],["4111",293918.06],["1341",250000],["1343",250000],["2119",250000],["2322",236879],["1334",120000],["4121",120000],["2321",50000],["2223",43225.5]],"economic_revenue_total_czk":436004950.06,"purpose_expenditure":[["6171",112839992.91],["3639",77669000],["2310",36111000],["3421",35225000],["3612",34928000],["3722",33254000],["2219",25289555.7],["3412",22235000],["3113",19327552.95],["2212",15745919.43],["5311",15590000],["3613",14583000],["5512",14010000],["2321",14009000],["6399",12953750],["3299",10050000],["3111",9852980.24],["4329",6815200],["3631",6350000],["3314",6097000],["3745",5525000],["3319",4745000],["4350",4734000],["6112",4714000],["3419",3730000],["3429",3730000],["6310",3700000],["3231",3449684.75],["4359",3160000],["3313",2400000],["3349",2340000],["3322",2200000],["2292",2115000],["3632",2020000],["4351",1710000],["2223",1450000],["3635",1430000],["3141",1300000],["3117",1110000],["3742",1000000],["3233",900000],["2229",800000],["2333",600000],["1069",550000],["5213",460000],["2141",300000],["2221",300000],["4356",300000],["6114",293918.06],["3741",270000],["4339",265000],["3744",219000],["1014",200000],["3541",100000],["4399",100000],["4341",90000],["3599",50000],["6402",43225.5]],"purpose_expenditure_total_czk":585339779.54},"actual":{"economic_expenditure":[["5011",61228986],["6121",57280277.94],["5331",44158400],["6130",44141942],["5169",43199034.35],["5171",25129007.5],["5031",15723829],["5152",14867629.86],["5154",11813315.43],["5139",11187261.43],["6123",10599103.9],["5365",7953750],["5032",5903810],["5151",5696619.92],["5336",5332217.94],["5168",5283642.8],["5909",4902665.26],["5362",4312619],["6111",3657035],["5222",3592935],["5021",3430978],["5023",3289842],["5141",3205827.85],["5499",2831437],["5137",2644959.62],["5904",2615515.71],["5323",2113020],["6125",1677546.8],["6351",1595000],["5221",1509300],["6122",1500265.65],["6322",1400000],["5167",1308971],["5166",1260184.99],["5163",1110387.13],["5212",1000000],["5161",992503.86],["6119",986614],["5162",634883.74],["5134",574607.7],["5493",567614],["5153",469222.81],["5175",466645.34],["5156",398091.3],["5178",378582.12],["5229",303000],["5038",267079],["5194",258504.22],["5329",251550],["5173",188179],["5494",150000],["5179",113740],["5172",109493],["5223",50000],["5339",50000],["5041",49727.19],["5364",43225.5],["5136",41312.6],["5660",30000],["5191",10000],["6202",10000],["5492",6200],["5132",2612],["5029",561]],"economic_expenditure_total_czk":425861266.46,"economic_financing":[["8124",-19672132],["8115",3924290.35]],"economic_financing_total_czk":-15747841.65,"economic_revenue":[["1211",105404903.54],["2132",58997982.55],["1121",56421390.66],["1111",39372638.64],["4112",29653400],["2111",24139764.93],["1511",22340889.46],["4116",14490465.61],["4216",14287428.98],["2212",12125156.32],["1361",9635384],["2141",8871185.07],["1345",8411396.3],["1122",7953750],["1113",7458804.95],["2324",3766641.05],["1112",3677926.3],["3121",3200000],["1387",3087569.67],["1386",2055719.63],["1344",1323111.81],["3111",755767],["2131",712244.63],["2322",554502],["1353",530300],["4122",487312],["1343",429273],["1385",313920.16],["4111",293918.06],["1341",264307],["2119",205147.3],["4121",132000],["2321",125000],["2223",43225.5],["2329",43140.38],["1381",16476.71],["4171",16135],["1335",8238.24],["2229",1483.86],["1334",1207.8]],"economic_revenue_total_czk":441609108.11,"purpose_expenditure":[["6171",92450949.9],["3639",70275648.53],["3612",29039197.32],["3722",27064748.69],["2310",18540235.77],["3421",17965139.93],["3113",14106084.73],["5311",13802875.9],["5512",12946295.37],["6399",12088530],["2219",11753109.88],["3111",9852980.24],["3299",9321782.44],["2321",7781801.9],["3613",7640821.77],["2212",7374426.32],["4329",6726125.85],["3314",6097000],["3319",4582378.8],["3745",4558106.78],["6112",4100401],["3631",3933330.68],["3419",3730000],["6310",3602877.15],["3412",3187610.42],["4359",2367748.6],["3349",2339933.53],["2292",2113020],["3429",1945848.94],["3322",1710102.5],["4351",1709300],["3231",1649684.75],["2223",1387547.57],["3313",1378582.12],["3117",1110000],["3141",1040047.4],["3742",927656.58],["3233",900000],["2229",481437.43],["4356",299889],["2141",296886],["6114",293918.06],["3635",246940],["4339",237734],["3632",189889],["1069",117483.6],["3741",103444],["3541",100000],["3744",93170],["4399",89910.01],["1014",68183],["2333",49852],["6402",43225.5],["4341",34608],["5213",12765.5]],"purpose_expenditure_total_czk":425861266.46}},"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."}}}}