{"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:00275905","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275905","name":"MĚSTO LOMNICE NAD POPELKOU","short_name":"LOMNICE NAD POPELKOU","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577308},"amounts":{"revenue_approved":162812300,"revenue_adjusted":179115101.9,"revenue_actual":187645496.52,"expense_approved":188619300,"expense_adjusted":224922101.9,"expense_actual":190474875.57,"tax_revenue":141348510.51,"nontax_revenue":28014645.77,"capital_revenue":274270,"transfer_revenue":18008070.24,"current_expense":127121303.48,"capital_expense":63353572.09,"budget_balance":-2829379.05,"cash_current":43104203.48,"cash_previous":56915910.83},"ratios":{"revenue_execution":1.04762521,"expense_execution":0.84684819,"balance_to_revenue":-0.01507832,"cash_to_expense":0.22629863,"cash_yoy":-0.24266865,"capital_expense_share":0.33260855,"transfer_revenue_share":0.09596857},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275905/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275905"},"seo":{"slug":"lomnice-nad-popelkou","path":"/cz/municipalities/lomnice-nad-popelkou/"},"population":{"value":5634,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":162812300,"expenditure_czk":188619300,"financing_czk":25807000,"balance_czk":-25807000},{"stage":"revised","revenue_czk":179115101.9,"expenditure_czk":224922101.9,"financing_czk":45807000,"balance_czk":-45807000},{"stage":"actual","revenue_czk":187645496.52,"expenditure_czk":190474875.57,"financing_czk":2829379.05,"balance_czk":-2829379.05}],"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",50545000],["5331",50150000],["5171",18436000],["5011",13135000],["5169",9452000],["5222",7594000],["6349",3700000],["5031",3660000],["5154",3525000],["5023",3040000],["6130",3000000],["5139",2016000],["5032",1528000],["5365",1500000],["5323",1117000],["5021",1057000],["5137",990000],["5362",990000],["5163",985300],["5152",895000],["5168",845000],["6123",800000],["5166",780000],["6122",740000],["5138",730000],["5499",730000],["5141",637000],["5329",602000],["5213",600000],["5151",400000],["6119",400000],["5321",395000],["5199",370000],["5366",350000],["5175",323000],["5172",300000],["5194",252000],["5132",225000],["5167",208000],["5164",200000],["5156",190000],["5179",180000],["5901",165000],["5162",158000],["5364",100000],["5903",100000],["5173",71000],["5122",70000],["5811",70000],["5134",60000],["5038",50000],["5153",50000],["5195",45000],["5029",30000],["5176",25000],["5136",15000],["5229",15000],["5131",7000],["5494",7000],["5492",5000],["5133",4000]],"economic_expenditure_total_czk":188619300,"economic_financing":[["8115",36907000],["8127",20000000],["8128",-20000000],["8124",-11100000]],"economic_financing_total_czk":25807000,"economic_revenue":[["1211",56000000],["1121",29000000],["1111",22090000],["1511",12500000],["2122",10000000],["2131",5160000],["2132",4300000],["4112",4053300],["1345",3700000],["1113",3600000],["1386",2000000],["1112",1707000],["2324",1670000],["1122",1500000],["4116",1425000],["2111",935000],["1387",700000],["4222",650000],["2141",500000],["2119",380000],["1361",300000],["2229",240000],["1341",150000],["3111",100000],["4121",60000],["1343",40000],["1342",30000],["2139",10000],["1356",7000],["2112",2000],["4122",2000],["1334",1000]],"economic_revenue_total_czk":162812300,"purpose_expenditure":[["3639",35554000],["6171",23975000],["3524",10430000],["3113",10168000],["3392",9583000],["3322",9500000],["3412",8600000],["3612",6500000],["3419",6469000],["3231",5930000],["2212",5545000],["3111",5328000],["2341",5200000],["3631",4600000],["4351",4250000],["6112",3963000],["2321",3752000],["3722",3600000],["3315",3202000],["3635",2900000],["5512",2270000],["3421",2249000],["3319",2151000],["6399",1990000],["2143",1930000],["2295",1117000],["2219",1000000],["3729",706000],["6320",680000],["3349",600000],["3114",560000],["1039",500000],["6402",450000],["4359",395000],["3745",350000],["2223",300000],["3399",300000],["3429",300000],["3613",300000],["6310",210300],["2333",200000],["2144",180000],["3632",170000],["3549",150000],["2169",100000],["2221",100000],["5213",100000],["3599",90000],["3636",72000],["2310",50000]],"purpose_expenditure_total_czk":188619300},"revised":{"economic_expenditure":[["6121",69124981.72],["5331",50150000],["5171",18201000],["5011",14172716],["5169",9292000],["5222",8454000],["5336",7189292.88],["5365",4824330],["6349",4775018.75],["5031",3666000],["5154",3525000],["5023",3040000],["6130",3000000],["5329",2527548.55],["5139",2098000],["5032",1529500],["5021",1526747],["5362",1390000],["5137",1340000],["5166",1200000],["5323",1117000],["6122",1100000],["5163",1085300],["5152",895000],["5213",880000],["5168",845000],["5138",730000],["5499",730000],["5141",637000],["5366",541667],["6123",500000],["5151",460000],["6119",400000],["5321",395000],["5199",370000],["5175",333000],["5172",300000],["5194",252000],["5223",250000],["5132",225000],["5164",225000],["5167",208000],["5156",190000],["5179",180000],["5901",165000],["5162",158000],["5364",100000],["5903",100000],["5173",71000],["5122",70000],["5811",70000],["5134",60000],["5038",50000],["5153",50000],["5195",45000],["5029",30000],["5176",25000],["5136",15000],["5229",15000],["5131",7000],["5494",7000],["5492",5000],["5133",4000]],"economic_expenditure_total_czk":224922101.9,"economic_financing":[["8115",56907000],["8127",20000000],["8128",-20000000],["8124",-11100000]],"economic_financing_total_czk":45807000,"economic_revenue":[["1211",56000000],["1121",29000000],["1111",22090000],["1511",12500000],["2122",10090000],["4116",5400911.16],["2131",5160000],["1122",4824330],["4122",4814843.72],["2132",4300000],["4112",4053300],["1345",3700000],["1113",3600000],["4213",2574000],["2324",2070000],["1386",2000000],["1112",1707000],["2111",1090000],["4222",800000],["1387",700000],["2229",614667],["2141",500000],["2119",380000],["1361",300000],["4111",285482.72],["2226",160567.3],["1341",150000],["3111",100000],["4121",60000],["1343",40000],["1342",30000],["2139",10000],["1356",7000],["2112",2000],["1334",1000]],"economic_revenue_total_czk":179115101.9,"purpose_expenditure":[["3639",37584567.3],["6171",24597716],["3113",12623987.44],["3231",11867480],["3524",10465399],["2341",10200000],["3322",9945000],["3392",9755000],["3412",9220000],["4351",8540060],["3111",8073064.16],["3419",7344000],["2321",6232000],["3631",6210000],["2212",5788000],["6399",5714330],["3612",4665000],["6112",3963000],["3722",3600000],["5512",3494747],["3315",3202000],["3635",2682600],["3421",2643896],["3319",2346000],["2143",2065000],["2219",1400000],["2295",1117000],["3632",1070000],["3114",907788],["4357",780000],["6320",780000],["3729",706000],["3349",650000],["6402",641667],["3745",555000],["1039",500000],["2223",430000],["4359",395000],["3399",305000],["3613",300000],["6114",247500],["6310",210300],["2333",200000],["2144",180000],["3549",150000],["2310",110000],["2169",100000],["2221",100000],["5213",100000],["3636",84000],["3599",80000]],"purpose_expenditure_total_czk":224922101.9},"actual":{"economic_expenditure":[["6121",51652117.74],["5331",50150000],["5011",13283241.32],["5171",10243349.04],["5169",7216154.97],["5336",7189292.88],["5222",7078000],["5365",4829848],["6349",4771174.93],["5031",3819235],["6130",3816344.56],["5023",2698318],["5154",2434258.56],["5329",2355632.75],["5139",1697650.5],["5032",1441332],["6322",1319000],["6122",1192683.19],["5323",1117000],["5163",970304.74],["5137",967777.03],["5168",910828.35],["5213",879671.94],["5021",872478.68],["5499",845786],["5362",620237.5],["5141",595061.14],["5166",529319.42],["6119",477142],["5152",448633.87],["5199",425304],["5321",394450],["5138",364625],["5132",286093.21],["5223",250000],["5151",241854.93],["5175",201289.49],["5366",192214.08],["5167",183634.42],["5164",178312.94],["5179",177985.99],["5194",174598],["5162",173129.63],["5156",135241.18],["5161",101794],["5172",88670.35],["5221",76250],["6111",65340],["5173",65151],["6123",59769.67],["5038",54294.82],["5811",52295],["5153",30896.16],["5134",14544.24],["5123",13261.6],["5136",12772],["5019",12522.55],["5494",10800],["5133",4389.5],["5039",4242.7],["5909",4000],["5122",3025],["5176",250]],"economic_expenditure_total_czk":190474875.57,"economic_financing":[["8127",20000000],["8124",-11098404],["8115",-6180690.3],["8901",108473.35]],"economic_financing_total_czk":2829379.05,"economic_revenue":[["1211",58271132.14],["1121",31194483.08],["1111",22299882.26],["1511",11903406.6],["2122",10090000],["2132",5619989.97],["2131",5210419.99],["1122",4824330],["4122",4815343.72],["1113",4123595.18],["4116",4069135.46],["4112",4053300],["1345",3907714.78],["4213",2573532.64],["2324",2390897.5],["1112",2033414.06],["2111",1905873.62],["4216",1331775.7],["1386",1136558.33],["2141",1047969.11],["4222",800000],["1361",669310],["2229",575695.47],["1387",445435.59],["2119",412162.69],["2322",380460],["4111",285482.72],["3111",274270],["1356",229803.12],["2226",160567.3],["1341",144508],["2112",121022.12],["4121",79500],["2212",79145],["1343",76670],["1342",42525],["1334",36652.83],["2139",19118],["1381",9089.54],["2310",1265],["2328",60]],"economic_revenue_total_czk":187645496.52,"purpose_expenditure":[["3639",31368719.05],["6171",22420773.16],["3113",12235965.38],["3392",9755000],["2341",8138620.54],["3322",8094268.89],["3231",8014257.52],["3412",7716073.81],["3111",7495768.67],["3419",7343980],["4351",6634037.59],["3524",6575669.36],["2321",6221966.43],["6399",5433525],["3631",4673743.42],["2212",4527132.83],["3612",3630757.21],["6112",3519088.15],["5512",3491427.26],["3722",3246508.88],["3315",3045211.4],["3421",2565226.5],["3319",2174514.53],["2143",1273441.08],["2219",1238587.66],["2295",1117000],["3635",968555.88],["3114",907788],["4357",780000],["6320",694543],["3632",657599.09],["3729",649182.86],["3349",638835.3],["3745",497527.4],["2223",422122.34],["4359",394450],["3399",303346.57],["1039",281548.04],["6114",247500],["3613",237052],["6402",192214.08],["2144",175485.99],["6310",146532.84],["2310",95947],["3599",80000],["3636",79501.89],["2333",73878.97]],"purpose_expenditure_total_czk":190474875.57}},"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."}}}}