{"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:00267759","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267759","name":"Město Ledeč nad Sázavou","short_name":"Ledeč nad Sázavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":568988},"amounts":{"revenue_approved":179305667,"revenue_adjusted":200005945.95,"revenue_actual":216943277.39,"expense_approved":302814687,"expense_adjusted":323489752.36,"expense_actual":204426069.76,"tax_revenue":121993903.79,"nontax_revenue":24212962.01,"capital_revenue":56535237,"transfer_revenue":14201174.59,"current_expense":130724533.27,"capital_expense":73701536.49,"budget_balance":12517207.63,"cash_current":148985513.45,"cash_previous":134816189.05},"ratios":{"revenue_execution":1.08468414,"expense_execution":0.63193986,"balance_to_revenue":0.05769807,"cash_to_expense":0.72879899,"cash_yoy":0.10510106,"capital_expense_share":0.36052905,"transfer_revenue_share":0.06546031},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267759/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267759"},"seo":{"slug":"ledec-nad-sazavou","path":"/cz/municipalities/ledec-nad-sazavou/"},"population":{"value":4737,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":179305667,"expenditure_czk":302814687,"financing_czk":123509020,"balance_czk":-123509020},{"stage":"revised","revenue_czk":200005945.95,"expenditure_czk":323489752.36,"financing_czk":123483806.41,"balance_czk":-123483806.41},{"stage":"actual","revenue_czk":216943277.39,"expenditure_czk":204426069.76,"financing_czk":-12517207.63,"balance_czk":12517207.63}],"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":[["6909",90195000],["6901",69983408],["5169",36391748],["5011",31004182],["5901",15882000],["5031",8732520],["5331",8490000],["5154",8203000],["5032",3143705],["5221",3025000],["5365",3000000],["5023",2710892],["5153",2222000],["5152",2200000],["5362",2017000],["6202",1800000],["5137",1496000],["5021",1356000],["5139",1348000],["5499",1260112],["5168",841000],["6111",735000],["5222",700000],["5151",613500],["5163",577000],["5213",470000],["5156",438500],["5167",409000],["5166",350000],["5136",311500],["5161",303000],["5909",300000],["6125",250000],["6122",220000],["5029",200000],["5194",195000],["5038",158000],["5164",146300],["5162",130500],["5138",130000],["5132",123000],["5042",100000],["5311",100000],["6121",100000],["5178",72800],["5172",66000],["5179",54000],["5175",50000],["5329",48320],["5019",35000],["5811",35000],["5134",33000],["5173",15500],["5039",10200],["5171",10000],["5131",9500],["5133",8500],["5041",5000]],"economic_expenditure_total_czk":302814687,"economic_financing":[["8115",123509020]],"economic_financing_total_czk":123509020,"economic_revenue":[["1211",51994650],["3112",40000000],["1121",26480675],["1111",20376427],["2111",7956500],["1511",5000000],["2132",4882100],["4112",4382300],["1345",4000000],["1113",3348925],["1122",3000000],["2324",1800000],["1112",1588150],["2142",1000000],["1386",650000],["1361",594000],["2131",515600],["1381",300000],["4111",250000],["1343",220000],["2329",200000],["4116",200000],["2112",155000],["2133",135040],["1341",110000],["2119",70000],["1342",50000],["3113",36300],["1334",10000]],"economic_revenue_total_czk":179305667,"purpose_expenditure":[["6171",214055412],["4351",12923862],["3412",8002365],["3745",7960285],["3722",6550000],["3113",5915000],["3519",5055600],["6399",5000000],["3631",4270000],["6112",3722483],["3725",3500000],["2143",2576526],["2212",2505000],["3721",2500000],["3111",2465000],["3314",2281484],["3723",1902000],["3612",1865000],["3326",1854200],["3613",1222000],["3319",702800],["3349",672000],["3421",667500],["3639",617170],["5512",476500],["6114",450000],["3632",407000],["3315",350000],["3744",350000],["6320",350000],["3231",280000],["3312",210000],["3313",203000],["3743",167400],["3399",155000],["2292",120000],["3311",109000],["3429",100000],["5511",100000],["6310",40000],["2219",29100],["3419",29000],["2339",25000],["3699",25000],["1014",20000],["2223",10000],["3728",10000],["3729",10000],["4399",3000]],"purpose_expenditure_total_czk":302814687},"revised":{"economic_expenditure":[["6121",78978457.8],["6901",59959241.57],["5169",38533697.65],["5011",31064216],["5171",24543776.16],["5901",9720977.75],["5031",8749516],["5331",8519787],["5154",8229659.8],["6122",6393996.29],["6130",5223040.68],["5365",4549020],["5336",3327323.34],["5032",3150091],["5023",2710892],["5222",2640432],["6909",2437589.39],["5137",2337900],["5153",2281799],["5152",2200000],["5362",2017000],["6202",1993584],["5139",1751552.42],["5021",1516422],["5499",1260612],["5168",1062360],["5151",853588],["6123",690800],["5163",594337],["5213",585000],["5156",450800],["5221",421915],["5167",418000],["5166",351500],["5161",337200],["5909",323292.5],["5136",314380],["5223",300000],["6111",208241.31],["5194",199250],["6322",180653],["6422",180653],["6125",171258.69],["5038",158000],["6351",150000],["5138",137975.25],["5162",129876],["5660",125000],["5132",123000],["5164",105451],["5042",101000],["5029",100906],["5311",100000],["5178",73356],["5172",66000],["5179",61000],["5175",58234],["5329",48320],["5019",36353],["5492",35000],["5134",33000],["5229",30000],["5173",25500],["5039",10200],["5363",10000],["5131",9500],["5133",9141],["5192",7683.76],["5041",5000],["5189",4444],["5493",2000]],"economic_expenditure_total_czk":323489752.36,"economic_financing":[["8115",123483806.41]],"economic_financing_total_czk":123483806.41,"economic_revenue":[["1211",51994650],["3112",46793560],["1121",26480675],["1111",20376427],["2111",8077472],["2132",6992274],["1511",5000000],["4112",4382300],["1345",4000000],["4122",3914000],["1113",3348925],["1122",3000000],["4116",2483128.37],["2324",1921534.87],["2141",1918858.3],["1112",1588150],["2142",1281280],["1387",838969],["4216",799065.41],["1386",756994],["1361",594000],["4222",537495],["2131",515600],["1381",300000],["3113",291100],["4111",250000],["1343",220000],["2329",200000],["2112",155000],["2133",151766],["2460",151132],["2322",142168],["2212",115825],["1342",114680],["1341",110000],["2119",70000],["4121",49007],["3111",41800],["2321",37000],["1334",10000],["2310",1110]],"economic_revenue_total_czk":200005945.95,"purpose_expenditure":[["6171",110857110.63],["3412",48113463.31],["3639",27738702.5],["3111",22774123.31],["4351",13044167.44],["2212",12877025.87],["3745",9354852.53],["3113",9019856.79],["3519",6663485.72],["6399",6549020],["3722",6088000],["3421",5365518.35],["3613",5251884],["3631",4398735.35],["6112",3724383],["3725",3500000],["2143",2612761.25],["2219",2606904.99],["3721",2500000],["3723",2377419.88],["3314",2305328],["3419",2185404],["3612",2040834.8],["3326",1984382.5],["5512",1619200],["2339",906639],["3319",819623],["3636",800000],["3349",672000],["3231",629462],["3632",493887],["6114",458169.1],["3315",350000],["3744",350000],["6320",350000],["3312",271000],["3311",254800],["3322",210000],["3399",187540],["3743",172560],["3429",160000],["3313",137200],["2292",120000],["4356",100000],["5511",100000],["4319",90000],["2399",50000],["1014",40000],["6310",40000],["3699",35000],["4379",32000],["3900",20798.04],["4372",20000],["3729",14500],["3728",12000],["1099",10000],["2223",10000],["3716",10000],["3524",7010],["4399",3000]],"purpose_expenditure_total_czk":323489752.36},"actual":{"economic_expenditure":[["6121",59092851.83],["5169",30286096.65],["5011",28684853],["5171",20294694.94],["5331",8519787],["5031",7733311],["6122",5897995.29],["6130",5223040.68],["5154",4570837.95],["5365",4549020],["5336",3327323.34],["5032",2847262],["5222",2630419.6],["5023",2322412],["6202",1993584],["5137",1804722.78],["5152",1521636],["5362",1457768],["5139",1193366.16],["5499",1039700],["5168",1029746.65],["5153",949555.9],["5021",938325],["6123",690500],["5151",552568],["5213",486743.21],["5163",427490.1],["5167",401224.57],["5166",325915.9],["5223",300000],["5136",287577.52],["5161",279914.2],["5156",267302.87],["5909",219614.45],["6322",180653],["6422",180653],["6125",171258.69],["5221",163145],["6351",150000],["5138",137975.25],["5038",137600],["5660",125000],["6111",121000],["5162",118484.27],["5194",111255],["5311",100000],["5132",76013.74],["5178",71293.2],["5164",68702],["5042",64788.01],["5329",48320],["5179",47750],["5175",44388],["5172",35669.25],["5492",35000],["5229",30000],["5173",21622],["5134",10551],["5363",10000],["5192",7683.76],["5019",4074],["5133",2744],["5493",2000],["5131",1286]],"economic_expenditure_total_czk":204426069.76,"economic_financing":[["8118",-4940000000],["8117",4900000000],["8115",27407024.15],["8901",75768.22]],"economic_financing_total_czk":-12517207.63,"economic_revenue":[["3112",56238637],["1211",51095481.41],["1121",27339082.08],["1111",19929466.61],["2132",7978787],["2111",7741333.01],["1511",6451344.52],["1122",4549020],["4112",4382300],["4116",4058015.92],["4122",3989000],["1345",3884794],["1113",3615171.66],["2141",2946733.65],["2324",1806096.37],["1112",1782347.36],["2142",1281280],["1387",1143135.41],["2329",995260.36],["1386",994029.69],["4216",864573.41],["1361",631410],["4222",537495],["2131",498979.62],["3113",254800],["1343",239034],["4111",215000],["2112",155407],["2460",151132],["2322",149851],["2122",145934],["2212",133325],["1342",129650],["2133",127222],["1341",116065],["4121",110007],["1385",70872.87],["2321",52000],["4131",44783.26],["3111",41800],["2119",35821],["1334",15314.6],["2211",10000],["1381",7545.17],["2310",3800],["1382",139.41]],"economic_revenue_total_czk":216943277.39,"purpose_expenditure":[["6171",35160469.43],["3639",27634676.98],["3412",27404399.81],["3111",21149042.18],["2212",11664046.41],["4351",11262508.77],["3113",8663190.01],["3745",6714570.64],["6399",6000088],["3519",4699948.65],["3722",4642770.85],["3421",4592001.08],["3725",3462074.73],["3631",3446893.85],["6112",3096611],["3613",2953312.22],["3721",2366492.02],["3419",2171254.09],["2219",1985961.04],["3326",1957338],["3314",1896363.71],["2143",1691187.55],["3723",1690376.08],["5512",1317222.72],["3612",1237738.13],["3319",719934.75],["2339",631605.75],["3231",629462],["3349",568642.84],["3315",350000],["3632",343907.4],["3312",268623.57],["6114",267928.69],["3311",244680],["3322",210000],["6320",203673],["3313",132052.65],["3429",117863.24],["3399",117739],["4356",100000],["5511",100000],["4319",90000],["3743",70950],["2399",50000],["3636",49000],["3744",41140],["6310",40133.1],["3699",33145],["1014",32264.96],["4379",32000],["2292",21743.21],["3900",20798.04],["4372",20000],["3729",14214],["3728",11740.63],["1099",10000],["3716",9922],["3524",7009.53],["2223",5322],["6409",36.45]],"purpose_expenditure_total_czk":204426069.76}},"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."}}}}