{"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:00263991","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263991","name":"Město Lovosice","short_name":"Lovosice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565229},"amounts":{"revenue_approved":408436000,"revenue_adjusted":410125666.69,"revenue_actual":365604986.11,"expense_approved":479244000,"expense_adjusted":563070835.73,"expense_actual":415749789.97,"tax_revenue":268918789.85,"nontax_revenue":37230575.24,"capital_revenue":158960,"transfer_revenue":59296661.02,"current_expense":327041760.77,"capital_expense":88708029.2,"budget_balance":-50144803.86,"cash_current":96575187.27,"cash_previous":113923711.76},"ratios":{"revenue_execution":0.89144625,"expense_execution":0.73836143,"balance_to_revenue":-0.13715569,"cash_to_expense":0.23229161,"cash_yoy":-0.15228195,"capital_expense_share":0.21336879,"transfer_revenue_share":0.16218778},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263991/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263991"},"seo":{"slug":"lovosice","path":"/cz/municipalities/lovosice/"},"population":{"value":8687,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":408436000,"expenditure_czk":479244000,"financing_czk":70808000,"balance_czk":-70808000},{"stage":"revised","revenue_czk":410125666.69,"expenditure_czk":563070835.73,"financing_czk":152945169.04,"balance_czk":-152945169.04},{"stage":"actual","revenue_czk":365604986.11,"expenditure_czk":415749789.97,"financing_czk":50144803.86,"balance_czk":-50144803.86}],"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":[["5331",100831000],["6121",93700000],["5011",66986000],["5169",49202000],["5171",24845000],["5031",17447000],["6125",15727000],["5229",13885000],["5362",10793000],["5163",9489000],["6111",7778000],["5154",7154000],["6901",6770000],["5032",6356000],["6122",5800000],["5168",4090000],["5137",3980000],["5161",3305000],["5152",3270000],["5023",3080000],["5141",3000000],["5213",2700000],["6130",2500000],["5179",2435000],["5212",2000000],["5167",1795000],["5166",1400000],["5139",1383000],["5021",1280000],["5151",1014000],["5175",877000],["5164",819000],["5194",575000],["5156",499000],["5162",398000],["5134",350000],["5153",307000],["5811",290000],["5038",245000],["5173",130000],["5178",113000],["5192",111000],["5122",100000],["5903",100000],["5136",88000],["5329",88000],["5172",66000],["5132",25000],["5144",20000],["5019",11000],["5364",10000],["5366",10000],["5492",10000],["5176",5000],["5363",1000],["5909",1000]],"economic_expenditure_total_czk":479244000,"economic_financing":[["8115",80000000],["8124",-9192000]],"economic_financing_total_czk":70808000,"economic_revenue":[["1211",92500000],["1511",55000000],["1121",47200000],["4216",45030000],["1111",36800000],["4112",27000000],["3111",22200000],["2212",13948000],["1122",10000000],["4116",9222000],["2132",7552000],["1345",7000000],["1361",6000000],["1113",5800000],["3112",4800000],["2324",4102000],["1333",4000000],["1112",2450000],["2322",2372000],["2111",965000],["2141",800000],["2131",750000],["1381",500000],["4111",470000],["1386",400000],["1353",350000],["2329",253000],["1387",250000],["1341",220000],["2328",200000],["1334",100000],["1343",100000],["2119",75000],["2310",10000],["1356",6000],["2229",5000],["2321",3000],["1359",1000],["1383",1000],["2222",1000]],"economic_revenue_total_czk":408436000,"purpose_expenditure":[["6171",151387000],["3639",51405000],["3722",28088000],["3113",27790000],["2212",26550000],["3421",24297000],["3392",22063000],["3613",21565000],["3631",19500000],["5311",13738000],["6409",11772000],["6399",10643000],["3419",9900000],["3745",9000000],["3111",6328000],["3412",5700000],["6112",5097000],["4351",4700000],["3117",3845000],["6310",3420000],["3141",2900000],["2292",2700000],["4349",2300000],["3721",2220000],["3231",1708000],["3716",1500000],["3612",1150000],["3632",1060000],["2321",1050000],["2219",1000000],["2221",700000],["3319",584000],["3633",500000],["6114",470000],["3635",400000],["1039",250000],["1036",230000],["3341",218000],["3399",205000],["2229",200000],["1012",184000],["5519",175000],["5213",130000],["5212",125000],["3729",120000],["3322",105000],["1014",100000],["4379",92000],["2232",40000],["6402",20000],["1031",10000],["4356",10000]],"purpose_expenditure_total_czk":479244000},"revised":{"economic_expenditure":[["6121",118045878],["5331",104659208],["5011",65796088],["5169",50039020.39],["6901",40037200],["5171",29580442],["5031",17510616],["6125",14683763.11],["5229",13510022],["5365",12622900],["5163",9455900],["5336",9245881.73],["6111",7642000],["5154",7143473],["5032",6377130],["6122",4486036.89],["5137",4471000],["5168",4430000],["5213",4261108],["5179",3932400],["5023",3266000],["5152",3212400],["5141",3010600],["5139",2870319],["6359",2756868],["6130",2500000],["5161",2485400],["5212",2010000],["5167",1824285.61],["5164",1519665],["5166",1400000],["5021",1213466],["5151",1014000],["5175",922125],["5362",905000],["5194",552000],["5156",513300],["5134",466200],["5162",427270],["5811",346300],["5153",307000],["5038",268500],["5173",195400],["6119",136000],["5329",131870],["5195",114000],["5178",113000],["5192",111000],["5122",100000],["5903",100000],["5136",88000],["5172",66000],["5222",40000],["5132",25000],["5019",24000],["5144",22500],["5321",20000],["5499",13000],["5364",12500],["5492",10000],["5189",8000],["5366",7500],["5142",5100],["5176",5000],["5363",1000],["5909",1000],["5191",200]],"economic_expenditure_total_czk":563070835.73,"economic_financing":[["8115",122137169.04],["8123",40000000],["8124",-9192000]],"economic_financing_total_czk":152945169.04,"economic_revenue":[["1211",92500000],["1511",55000000],["1121",47200000],["1111",36800000],["4112",25785200],["3111",22200000],["4216",14160122.85],["2212",14091500],["1122",12620000],["4116",12085312.06],["1333",11347800],["2324",8974900],["2132",8520700],["1361",7577500],["1345",7000000],["1113",5800000],["4122",4809510],["3112",4800000],["1112",2856000],["2322",2473000],["2141",2223700],["1386",1748100],["2131",1340200],["4113",1056239.48],["2122",1044000],["2111",1009900],["2222",827000],["2119",786000],["1387",686200],["2329",644800],["1381",500000],["1353",434500],["4111",354682.3],["1341",220000],["2328",200000],["1343",174000],["1334",100000],["4121",81000],["2321",53000],["2229",17000],["2310",10000],["1383",6800],["1356",6000],["1359",1000]],"economic_revenue_total_czk":410125666.69,"purpose_expenditure":[["6171",150930186.89],["3613",63434670],["3639",54213990],["6409",42437092],["3722",29808000],["3113",27093559.1],["3631",23196146],["3392",22364763.11],["2212",18668260],["5311",14538000],["6399",13383000],["3421",12549000],["3745",11845000],["3419",9983000],["4351",9518383],["3111",7557109.99],["3412",6522000],["3117",5714000],["6112",5305000],["3612",3934000],["3141",3726000],["6310",3400000],["2292",3050000],["3231",2341542.64],["4349",2320000],["3721",2220000],["3632",1615100],["3319",1425242],["3716",1150000],["4399",1000000],["2321",940000],["2219",915600],["2144",623000],["3635",536000],["2221",513530],["3633",500000],["6114",470000],["3429",365000],["3326",270000],["1039",250000],["1036",230000],["3729",220000],["3341",218000],["3399",208000],["1012",184000],["5519",175000],["2232",150000],["2229",145195],["5213",130000],["3900",125000],["5212",125000],["3727",120000],["4379",107000],["3322",105000],["1031",66300],["1014",63700],["3512",42466],["6402",20000],["4356",10000]],"purpose_expenditure_total_czk":563070835.73},"actual":{"economic_expenditure":[["5331",104658039.2],["6121",81493442.8],["5011",61196885],["5169",36493206.54],["5171",18190995.71],["5031",16670814],["5365",12620370],["5229",11945969.38],["5163",9364519.35],["5336",9245881.73],["5032",6171883],["5154",5044201.17],["5168",4045329.95],["5179",3932350],["6122",3504603.35],["5023",3238850],["5213",3053423.28],["5152",3011384],["5141",3010559.3],["6359",2756867.5],["5139",2146253.79],["5212",1765975],["5161",1571762.42],["5137",1536356.34],["5167",1302275.64],["5021",1193722],["5164",1082888.59],["5151",773980.81],["6125",583595.55],["5175",521928.98],["5166",459059],["5134",431070],["5362",357805.64],["5162",309015.64],["5156",283788.56],["5038",268341],["6130",234000],["5194",226682.75],["5173",173551.41],["5153",160600],["6119",135520],["5329",131140],["5195",113896],["5178",112512],["5136",42607.24],["5222",40000],["5192",29956.12],["5144",22499],["5321",20000],["5499",12896],["5364",12228.92],["5019",11618],["5492",10000],["5189",8000],["5142",5037.09],["5172",3966],["5132",3153.26],["5122",2420],["5191",111.96]],"economic_expenditure_total_czk":415749789.97,"economic_financing":[["8123",40000000],["8115",16808803.86],["8124",-6504000],["8901",-160000]],"economic_financing_total_czk":50144803.86,"economic_revenue":[["1211",90907178.94],["1121",48650536.83],["1511",41500746.78],["1111",36895984.42],["4112",25785200],["4216",14160122.85],["2212",13051050.44],["4116",12912406.39],["1122",12620370],["1333",11481454.01],["2324",9291390.83],["1361",8071976.74],["1113",6432424.14],["2132",6325812.84],["1345",5833862.02],["4122",4809510],["1112",3171554.71],["2141",2302361.5],["1386",1753501.65],["2131",1400371.25],["2322",1234727],["4113",1056239.48],["2122",1044000],["2111",1003886.5],["2119",791038.3],["1387",694714.41],["2329",687881.03],["1353",469000],["4111",354682.3],["4121",218500],["1341",216526],["1343",192229],["3111",108960],["2328",78196.05],["3121",50000],["1381",14278.52],["2229",13659.5],["1383",6884.84],["2310",6200],["1356",5454.45],["1382",112.39]],"economic_revenue_total_czk":365604986.11,"purpose_expenditure":[["6171",108462815.53],["3613",59468234.91],["3639",54167960],["3722",22398724.86],["3392",22364763],["3113",21717645.41],["3631",14782011.82],["5311",13123182.58],["6399",12949209.73],["2212",12446035.03],["4351",9517881.86],["3419",9476351],["3745",6397140.65],["3111",5849662.99],["3117",5697347.4],["6112",4824422.41],["3612",3371153.25],["6310",3338473.65],["3141",3284090],["2292",2774300.28],["3412",2395779.03],["3421",2374485.37],["6409",1899413.38],["4349",1831000],["3231",1788012.64],["3721",1775582.2],["3319",1109562],["2219",802265.6],["3632",663451.96],["2144",622847.5],["3635",522550],["2221",512651.78],["3716",446974],["3429",361427],["6114",348209.15],["2321",274788.5],["3326",269830],["3341",217800],["3729",211970.2],["3399",205552.07],["5519",175000],["3900",124946],["5212",84531.07],["1012",81828],["4379",79174.24],["4399",48265],["1039",45482],["3512",42466],["6402",12228.92],["2229",7260],["4356",3050]],"purpose_expenditure_total_czk":415749789.97}},"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."}}}}