{"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:00266434","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266434","name":"Město Ledvice","short_name":"Ledvice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567655},"amounts":{"revenue_approved":36254436,"revenue_adjusted":40193120,"revenue_actual":39552475.97,"expense_approved":54449000,"expense_adjusted":62477684,"expense_actual":46613887.8,"tax_revenue":15809004.84,"nontax_revenue":19240546.35,"capital_revenue":250000,"transfer_revenue":4252924.78,"current_expense":33216107.19,"capital_expense":13397780.61,"budget_balance":-7061411.83,"cash_current":45973649.9,"cash_previous":36235061.73},"ratios":{"revenue_execution":0.98406085,"expense_execution":0.7460886,"balance_to_revenue":-0.17853274,"cash_to_expense":0.98626508,"cash_yoy":0.26876146,"capital_expense_share":0.28742036,"transfer_revenue_share":0.10752613},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266434/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266434"},"seo":{"slug":"ledvice","path":"/cz/municipalities/ledvice/"},"population":{"value":533,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36254436,"expenditure_czk":54449000,"financing_czk":18194564,"balance_czk":-18194564},{"stage":"revised","revenue_czk":40193120,"expenditure_czk":62477684,"financing_czk":22284564,"balance_czk":-22284564},{"stage":"actual","revenue_czk":39552475.97,"expenditure_czk":46613887.8,"financing_czk":7061411.83,"balance_czk":-7061411.83}],"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",19057000],["5169",5798000],["5011",4334000],["5152",2830000],["5365",2614000],["5171",2201500],["5023",1900000],["5362",1855000],["6123",1500000],["5151",1470000],["6122",1415000],["5031",1284000],["5492",1065000],["5139",1014000],["5222",925000],["5499",746000],["5331",700000],["5154",638000],["5032",539900],["5660",370000],["5137",355000],["5166",250000],["5175",220000],["5163",215000],["6371",200000],["5168",165000],["5321",120000],["5194",108000],["5213",107000],["5021",95600],["5156",65000],["5133",55000],["5167",50000],["5162",40000],["5136",27000],["5038",21000],["5134",21000],["5132",15000],["5161",15000],["5041",12000],["5903",10000],["5329",6000],["5019",5000],["5039",5000],["5172",5000],["5339",5000]],"economic_expenditure_total_czk":54449000,"economic_financing":[["8115",18194564]],"economic_financing_total_czk":18194564,"economic_revenue":[["2141",6264936],["1511",6000000],["1211",4800000],["2321",4500000],["2132",3230000],["1121",2792000],["1122",2614000],["3121",2000000],["1111",1650000],["2111",724000],["1113",370000],["2324",320000],["1356",295000],["4112",130000],["1112",125000],["2322",100000],["2460",80000],["4111",80000],["1386",50000],["2131",35000],["1381",25000],["1387",25000],["3111",20000],["4116",20000],["1361",2500],["2119",2000]],"economic_revenue_total_czk":36254436,"purpose_expenditure":[["3612",25120000],["6171",5382400],["3745",4611000],["6399",4464000],["6112",2278000],["3639",1913500],["3722",1510000],["3412",1358000],["3613",1129000],["3419",1093500],["3900",1060000],["3399",822000],["3111",730000],["3319",715000],["3421",570000],["3611",300000],["3632",246000],["6320",200000],["3723",180000],["3631",155000],["3429",125000],["2419",108000],["2292",107000],["5213",68000],["3314",50600],["3113",50000],["5512",50000],["3721",15000],["5311",10000],["6310",10000],["2143",7000],["3636",6000],["4350",5000]],"purpose_expenditure_total_czk":54449000},"revised":{"economic_expenditure":[["6121",26272501],["5169",5798000],["5011",4334000],["5152",2830000],["5365",2614000],["5171",2201500],["5023",1900000],["5362",1855000],["6123",1500000],["5151",1470000],["6122",1415000],["5031",1284000],["5492",1065000],["5139",1019000],["5222",925000],["5499",746000],["5331",700000],["5154",638000],["5032",539900],["6130",507425],["5660",370000],["5137",355000],["5336",273258],["5166",250000],["5175",222000],["5163",215000],["6371",200000],["5168",165000],["5021",121100],["5321",120000],["5194",108000],["5213",107000],["5156",65000],["5133",55000],["5167",50000],["5162",40000],["5136",27000],["5038",21000],["5134",21000],["5132",15000],["5161",15000],["5041",12000],["5903",10000],["5329",6000],["5019",5000],["5039",5000],["5172",5000],["5339",5000]],"economic_expenditure_total_czk":62477684,"economic_financing":[["8115",22284564]],"economic_financing_total_czk":22284564,"economic_revenue":[["2141",6264936],["1511",5813159.22],["1211",4800000],["2321",4500000],["4213",3632926],["2132",3230000],["1121",2792000],["1122",2614000],["3121",2000000],["1111",1650000],["2111",724000],["1113",370000],["2324",320000],["1356",295000],["4116",293258],["4222",186840.78],["4112",127400],["1112",125000],["4111",115100],["2322",100000],["2460",80000],["1386",50000],["2131",35000],["1381",25000],["1387",25000],["3111",20000],["1361",2500],["2119",2000]],"economic_revenue_total_czk":40193120,"purpose_expenditure":[["3612",28752926],["3639",6003500],["6171",5382400],["3745",4611000],["6399",4464000],["6112",2278000],["3722",1510000],["3412",1358000],["3613",1129000],["3419",1093500],["3900",1060000],["3111",1003258],["3399",822000],["3319",715000],["3421",570000],["3611",300000],["3632",246000],["6320",200000],["3723",180000],["3631",155000],["3429",125000],["2419",108000],["2292",107000],["5213",68000],["3314",50600],["3113",50000],["5512",50000],["6114",32500],["3721",15000],["5311",10000],["6310",10000],["2143",7000],["3636",6000],["4350",5000]],"purpose_expenditure_total_czk":62477684},"actual":{"economic_expenditure":[["6121",11523171.25],["5169",7657616.16],["5011",3383109],["5152",2940647.77],["5365",2592240],["5171",1802040.38],["5023",1332125],["5151",1306392],["5031",1089687],["5362",1089470],["5492",1085773],["6123",1004550],["5222",895000],["5154",772518.86],["5139",702870.48],["5331",700000],["5021",670074],["5660",620000],["5499",612495],["5168",521592.47],["6130",510966],["5909",486898],["5175",476540.24],["5032",472368],["5166",389900],["5336",273258],["5123",220525.7],["5137",191932.11],["5163",179082.83],["5194",163272.42],["6122",146091.01],["6125",121363],["5162",100960.31],["5213",98421.12],["6111",91639.35],["5321",78098],["5339",75000],["5167",59912.01],["5156",58850.3],["5364",35073.78],["5136",31428.7],["5038",15001],["5161",9812.4],["5179",6806.32],["5329",5460],["5132",3907.82],["5172",3630],["5164",2186],["5131",1452],["5173",886],["5133",705],["5363",633],["5051",455.01]],"economic_expenditure_total_czk":46613887.8,"economic_financing":[["8127",30000000],["8128",-13200000],["8115",-9738588.17]],"economic_financing_total_czk":7061411.83,"economic_revenue":[["2141",6709096.28],["2111",5343069.46],["1211",4865192.78],["2132",3719724],["4213",3632926],["1511",2888736.15],["2321",2750000],["1121",2605339.09],["1122",2592240],["1111",1912824.41],["2324",448954.51],["1113",344326.47],["1356",295106.79],["4116",273258],["3121",250000],["2460",238065],["4222",186840.78],["1112",169814.35],["4112",127400],["1386",94919.93],["1387",37201.41],["4111",32500],["2131",28464],["2229",2788],["1361",2550],["1381",753.46],["2212",385.1]],"economic_revenue_total_czk":39552475.97,"purpose_expenditure":[["3612",13519963.86],["6171",6712296.03],["3639",4730023.02],["3745",3990428.73],["6399",3675579],["6112",2210201.22],["3900",1995948.23],["3399",1576934.84],["3722",1329247.66],["3419",1136295.97],["3111",1039237.54],["3613",914787.89],["3421",782344.97],["2419",405112.91],["3412",368538.49],["3631",349037.64],["3611",270000],["3319",266255.02],["3723",240041.48],["6320",156643.3],["3314",146520.1],["3429",133916],["2292",98421.12],["3133",95590],["3113",70000],["4351",51393],["5512",50000],["3725",44524],["6114",42910.8],["3114",36300],["6402",35073.78],["2143",28800],["2212",25600],["3721",21769.35],["3349",17198],["5311",16098],["6310",7736.53],["6409",7439.32],["3636",5460],["4350",5000],["3632",4950],["3341",270]],"purpose_expenditure_total_czk":46613887.8}},"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."}}}}