{"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:00247022","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00247022","name":"Město Lomnice nad Lužnicí","short_name":"Lomnice nad Lužnicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":546674},"amounts":{"revenue_approved":62439344,"revenue_adjusted":75819680.73,"revenue_actual":75754379.73,"expense_approved":76765552,"expense_adjusted":69262076.87,"expense_actual":67408911.87,"tax_revenue":44450183.47,"nontax_revenue":18985900.31,"capital_revenue":119000,"transfer_revenue":12199295.95,"current_expense":41014816.88,"capital_expense":26394094.99,"budget_balance":8345467.86,"cash_current":35527724.65,"cash_previous":30060687.76},"ratios":{"revenue_execution":0.99913873,"expense_execution":0.97324416,"balance_to_revenue":0.11016482,"cash_to_expense":0.52704789,"cash_yoy":0.18186666,"capital_expense_share":0.39155201,"transfer_revenue_share":0.1610375},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00247022/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00247022"},"seo":{"slug":"lomnice-nad-luznici","path":"/cz/municipalities/lomnice-nad-luznici/"},"population":{"value":1784,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":62439344,"expenditure_czk":76765552,"financing_czk":14326208,"balance_czk":-14326208},{"stage":"revised","revenue_czk":75819680.73,"expenditure_czk":69262076.87,"financing_czk":-6557603.86,"balance_czk":6557603.86},{"stage":"actual","revenue_czk":75754379.73,"expenditure_czk":67408911.87,"financing_czk":-8345467.86,"balance_czk":8345467.86}],"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",16431352],["5011",10970000],["5171",7809000],["5331",4800000],["6122",3930000],["6351",3222200],["5031",3045000],["6451",2850000],["5169",2745000],["5153",2518000],["5154",2449000],["5137",1992000],["5023",1700000],["5032",1197000],["5151",1176000],["5139",1051000],["5365",1000000],["6123",1000000],["5141",912000],["5222",850000],["5021",646800],["5156",435000],["5362",406000],["5163",400000],["5168",400000],["5166",380000],["6119",347000],["6130",300000],["5499",250000],["5221",197000],["5164",143100],["5167",126000],["5223",115000],["5194",90000],["5175",85000],["5162",65000],["5038",60000],["5123",50000],["5176",50000],["5903",50000],["5179",46600],["5041",46000],["5134",45000],["5321",45000],["5329",45000],["5172",44000],["5161",40000],["5492",40000],["5173",37000],["5136",35000],["5138",30000],["5901",20000],["5132",15000],["5229",15000],["5192",9000],["5019",5000],["5133",2000],["5165",1500],["5039",1000]],"economic_expenditure_total_czk":76765552,"economic_financing":[["8115",17205208],["8124",-2879000]],"economic_financing_total_czk":14326208,"economic_revenue":[["1211",18000000],["1121",9000000],["2132",6190000],["1111",6000000],["1511",4400000],["2111",3986000],["2451",3187620],["4216",3018800],["2141",1395000],["1113",1300000],["4112",1206400],["1345",1200000],["2139",1160000],["1122",1000000],["1112",440000],["2131",237000],["1386",150000],["1381",100000],["1341",95000],["1361",90000],["1387",70000],["2122",49524],["1343",40000],["4111",32000],["1342",25000],["2112",20000],["4121",20000],["1334",10000],["2119",10000],["2324",5000],["1344",2000]],"economic_revenue_total_czk":62439344,"purpose_expenditure":[["3113",15800200],["6171",10240600],["3412",10130000],["3612",7580000],["3639",6099000],["3722",4290100],["2219",2700000],["6112",2330000],["5512",2211000],["3613",1900000],["3631",1835000],["6399",1400000],["3319",1081000],["3314",1062000],["3421",1000000],["6310",922000],["2141",892000],["3429",731500],["3632",657000],["2310",566352],["3419",500000],["6320",390000],["3349",330000],["3726",293000],["3636",250000],["3326",220000],["3399",219000],["3745",190000],["1070",170000],["5311",110000],["4351",100000],["3635",97000],["4359",75000],["5213",50000],["3341",44000],["3721",40000],["4377",40000],["6114",32800],["3513",30000],["3545",30000],["3723",25000],["4312",25000],["2321",21000],["5212",20000],["3799",10000],["4376",10000],["1039",9000],["3525",7000]],"purpose_expenditure_total_czk":76765552},"revised":{"economic_expenditure":[["5011",8807415],["6121",8638493.26],["5331",5039380],["5171",4769698.41],["6130",4589247.5],["6122",4452627.8],["5169",3222463.07],["6351",3017726.81],["6356",2850000],["6451",2850000],["5031",2395806],["5153",2384777.99],["5023",1644304],["5166",1528738],["5151",1041824],["5336",1026939.95],["5154",1018171.74],["5032",959221],["5141",918077.7],["5365",869610],["5137",759543.75],["5139",727684.59],["5163",645891.13],["5499",634082.39],["5168",602495.04],["5021",530572],["5222",520000],["5362",489148.61],["6322",374999.62],["5156",319405.81],["5132",196614.63],["5221",177000],["5194",162420.67],["5223",155000],["5175",134946.4],["6119",121000],["5364",108546],["5162",65524.8],["5329",51120],["5167",50820.5],["5321",44903],["5161",44555],["5164",41583.5],["5041",38803.64],["5179",37587.86],["5038",33697],["5136",30071],["5176",29900.5],["5909",21055],["5192",17600],["5189",16300],["5138",14729],["5123",13334.2],["5229",10000],["5173",7723],["5133",4094],["5492",3000],["5165",1458],["5134",342],["5191",2]],"economic_expenditure_total_czk":69262076.87,"economic_financing":[["8117",76000000],["8118",-55000000],["8115",-24679172.89],["8124",-2878430.97]],"economic_financing_total_czk":-6557603.86,"economic_revenue":[["1211",18442681.73],["1121",9876728.15],["2132",7454636.73],["1111",6857780.14],["4216",5868800],["2111",4363197.71],["1511",4329328.83],["4222",3094400],["2451",2850000],["4116",1774499.95],["2139",1397704],["1113",1305277.67],["1345",1246819],["4112",1206400],["2141",1092026.39],["1122",869610],["2122",714732],["1112",643748.94],["2324",592354.27],["1386",359834.26],["2131",237839],["4213",141444],["1387",141028.25],["1343",137880],["2229",108546],["3113",102000],["1361",101163],["4122",92934],["1341",88951],["2322",58602],["2119",49208.28],["1342",46500],["4111",32500],["2133",31600],["4121",30000],["2112",23293],["3122",17000],["2329",16307],["2321",11967],["2212",3819.53],["2211",3686.4],["1381",2852.5]],"economic_revenue_total_czk":75819680.73,"purpose_expenditure":[["3113",19707395.88],["6171",9647591.1],["3639",8245751.06],["3612",5364669.89],["3412",4254651.04],["3722",3922308.19],["5512",2316926.47],["2219",2237000.85],["6112",2231868.76],["6399",1354218.61],["2115",1178500],["3319",954002.28],["6310",936370.83],["3314",755224.36],["3419",644999.62],["3631",627235.92],["3421",622585.53],["6320",549520],["2341",544400.78],["3632",427043.34],["2141",417201.29],["3429",392472.21],["3613",314329.72],["3349",309377],["3326",265246.95],["3745",145260.04],["3399",131297.69],["3635",121000],["2310",118245.53],["4351",80000],["3721",56873.04],["3723",55192.7],["4312",50000],["6114",41383.37],["3545",40000],["4377",40000],["5519",30700],["3513",22000],["4311",15000],["4359",15000],["3341",11163.22],["3799",10000],["4354",10000],["4376",10000],["3726",8722.52],["4341",5378],["1070",5000],["3525",5000],["4379",5000],["5311",4658.5],["3729",4303.58],["6409",7]],"purpose_expenditure_total_czk":69262076.87},"actual":{"economic_expenditure":[["6121",8638493.26],["5011",8417415],["5331",5039380],["5171",4769698.41],["6130",4589247.5],["6122",3952627.8],["5169",3219414.07],["6351",3017726.81],["6356",2850000],["6451",2850000],["5031",2295806],["5153",2084777.99],["5023",1644304],["5166",1528738],["5336",1026939.95],["5154",1018171.74],["5141",918077.7],["5032",909221],["5365",869610],["5151",841824],["5137",759543.75],["5139",727684.59],["5163",645891.13],["5499",634082.39],["5168",552495.04],["5222",520000],["5362",489148.61],["6322",374999.62],["5021",350572],["5156",319405.81],["5132",196614.63],["5194",162420.67],["5221",137000],["5175",132877.4],["5223",125000],["6119",121000],["5364",108546],["5162",60524.8],["5329",51120],["5167",50820.5],["5321",44903],["5161",44555],["5164",41583.5],["5041",38803.64],["5179",37587.86],["5038",33697],["5136",30071],["5176",29900.5],["5909",21055],["5192",17600],["5189",16300],["5138",14729],["5123",13334.2],["5229",10000],["5173",7723],["5492",3000],["5165",1458],["5133",1047],["5134",342],["5191",2]],"economic_expenditure_total_czk":67408911.87,"economic_financing":[["8117",76000000],["8118",-55000000],["8115",-26467036.89],["8124",-2878430.97]],"economic_financing_total_czk":-8345467.86,"economic_revenue":[["1211",18442681.73],["1121",9876728.15],["2132",7454636.73],["1111",6857780.14],["4216",5868800],["2111",4363197.71],["1511",4329328.83],["4222",3094400],["2451",2850000],["4116",1732817.95],["2139",1397704],["1113",1305277.67],["1345",1246819],["4112",1206400],["2141",1092026.39],["1122",869610],["2122",714732],["1112",643748.94],["2324",592354.27],["1386",359834.26],["2131",237839],["4213",141444],["1387",141028.25],["1343",137880],["2229",108546],["3113",102000],["1361",101163],["4122",92934],["1341",88951],["2119",49208.28],["1342",46500],["2322",34983],["4111",32500],["2133",31600],["4121",30000],["2112",23293],["3122",17000],["2329",16307],["2321",11967],["2212",3819.53],["2211",3686.4],["1381",2852.5]],"economic_revenue_total_czk":75754379.73,"purpose_expenditure":[["3113",19707395.88],["6171",9647591.1],["3639",8243751.06],["3612",5364669.89],["3722",3922308.19],["3412",2978604.04],["5512",2316926.47],["2219",2237000.85],["6112",2231868.76],["6399",1354218.61],["2115",1177451],["6310",936370.83],["3319",894002.28],["3314",755224.36],["3419",644999.62],["3631",627235.92],["6320",549520],["2341",544400.78],["3632",427043.34],["2141",417201.29],["3429",392472.21],["3613",314329.72],["3349",309377],["3326",265246.95],["3745",145260.04],["3399",131297.69],["3421",122585.53],["3635",121000],["2310",118245.53],["4351",80000],["3721",56873.04],["3723",55192.7],["4312",50000],["3545",40000],["4377",40000],["6114",37314.37],["5519",30700],["3513",22000],["4311",15000],["4359",15000],["3341",11163.22],["4354",10000],["4376",10000],["3726",8722.52],["4341",5378],["1070",5000],["3525",5000],["4379",5000],["5311",4658.5],["3729",4303.58],["6409",7]],"purpose_expenditure_total_czk":67408911.87}},"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."}}}}