{"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:00831964","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00831964","name":"Obec Ludvíkovice","short_name":"Ludvíkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":546496},"amounts":{"revenue_approved":26948000,"revenue_adjusted":28456215.05,"revenue_actual":29441697.32,"expense_approved":38266000,"expense_adjusted":43802953.97,"expense_actual":24733875.76,"tax_revenue":19772673.91,"nontax_revenue":8424413.36,"capital_revenue":250000,"transfer_revenue":994610.05,"current_expense":22876647.91,"capital_expense":1857227.85,"budget_balance":4707821.56,"cash_current":28866900.73,"cash_previous":24159079.17},"ratios":{"revenue_execution":1.03463153,"expense_execution":0.56466228,"balance_to_revenue":0.1599032,"cash_to_expense":1.16709977,"cash_yoy":0.19486759,"capital_expense_share":0.07508843,"transfer_revenue_share":0.03378236},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00831964/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00831964"},"seo":{"slug":"ludvikovice","path":"/cz/municipalities/ludvikovice/"},"population":{"value":929,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26948000,"expenditure_czk":38266000,"financing_czk":11318000,"balance_czk":-11318000},{"stage":"revised","revenue_czk":28456215.05,"expenditure_czk":43802953.97,"financing_czk":15346738.92,"balance_czk":-15346738.92},{"stage":"actual","revenue_czk":29441697.32,"expenditure_czk":24733875.76,"financing_czk":-4707821.56,"balance_czk":4707821.56}],"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",7300000],["5169",5813000],["5171",5790000],["5011",4650000],["5023",2400000],["5331",1700000],["5031",1595000],["5151",1522000],["5154",1452500],["5139",1378000],["5032",628000],["5137",490000],["6119",480000],["5153",315000],["5365",280000],["5163",265000],["5362",258000],["5168",233000],["5156",222000],["5499",202000],["5021",186000],["6122",150000],["6130",150000],["5194",120000],["5167",101000],["5175",94000],["5162",73000],["5172",60000],["5164",56000],["5134",46000],["5909",43000],["5321",42000],["5038",25000],["5173",25000],["5132",23000],["5166",20000],["5903",20000],["5179",13000],["5329",13000],["5136",12000],["5222",11500],["5161",8000],["5131",1000]],"economic_expenditure_total_czk":38266000,"economic_financing":[["8117",6000000],["8115",5318000]],"economic_financing_total_czk":11318000,"economic_revenue":[["1211",9400000],["2111",5109000],["1121",4700000],["1111",3100000],["2141",900000],["1113",750000],["1345",650000],["2132",570000],["1511",550000],["2324",270000],["4112",223000],["1112",200000],["1122",200000],["1386",100000],["1387",60000],["3111",50000],["2131",35000],["4111",32000],["1341",25000],["1361",13000],["2119",8000],["1343",3000]],"economic_revenue_total_czk":26948000,"purpose_expenditure":[["2310",6331000],["2321",3971000],["1032",3337000],["6112",3115000],["3113",3000000],["3639",2932000],["6171",2451000],["2219",2175000],["2212",2105000],["3399",1435000],["3725",1010000],["3722",869000],["3392",837000],["3631",724000],["2411",540000],["6399",450000],["3635",420000],["3421",401000],["3429",400000],["3612",363500],["1036",260000],["3745",250000],["6320",250000],["3613",190000],["3412",155000],["3632",89000],["3349",45000],["6114",32000],["6409",31000],["5512",30000],["3721",20000],["5213",20000],["6310",15000],["4379",6500],["1014",6000]],"purpose_expenditure_total_czk":38266000},"revised":{"economic_expenditure":[["6121",11546404.44],["5169",5911420],["5171",5071000],["5011",4650000],["5023",2400000],["5331",1700000],["5031",1595000],["5151",1522000],["5139",1507282],["5154",1487500],["6122",1014869.97],["5032",628000],["5137",614000],["6119",480000],["5336",438276.79],["5153",321000],["5021",284000],["5365",280000],["5163",265000],["5168",260000],["5362",258000],["5156",218293],["5499",213000],["5024",158740],["5194",120000],["5167",113000],["5175",107480],["5162",78000],["5321",66096],["5172",60000],["5164",56000],["6130",50000],["5134",49000],["5909",48000],["5041",34000],["5173",27000],["5038",25000],["5132",23200],["5166",20000],["5122",14100],["5179",13000],["5329",13000],["5161",12131],["5222",11500],["5364",10132.42],["5136",9000],["5138",6000],["6341",5000],["5363",3232],["5366",2356.79],["5131",1000],["5903",1000],["5019",939.56]],"economic_expenditure_total_czk":43802953.97,"economic_financing":[["8115",9346738.92],["8117",6000000]],"economic_financing_total_czk":15346738.92,"economic_revenue":[["1211",9400000],["2111",5234000],["1121",4700000],["1111",3010000],["2141",900000],["1113",750000],["1345",650000],["2132",600700],["1511",550000],["4116",438276.79],["2324",360000],["1112",290000],["4222",258970],["3121",250000],["4112",225000],["1122",200000],["1386",170000],["2322",63205],["2321",62000],["1387",60000],["3111",50000],["2131",45000],["2112",42000],["4111",32500],["2119",28000],["1341",27000],["4113",19863.26],["4129",15000],["1361",13000],["4121",5000],["1334",3700],["1343",3000]],"economic_revenue_total_czk":28456215.05,"purpose_expenditure":[["2310",6338232],["3113",3438276.79],["1032",3347000],["6112",3115000],["3639",3022740],["6171",2726000],["2212",2222000],["2219",2189100],["2321",2157000],["2115",2000000],["3429",1704450],["3421",1641000],["3399",1448200],["3725",1397065.97],["3722",1251804],["3392",799954.44],["3631",724000],["3612",563500],["2411",547000],["3326",500000],["6399",450000],["3635",420000],["3632",339000],["1036",260000],["3745",255000],["6320",250000],["3613",247000],["3412",133000],["3721",90000],["5512",54096],["3349",45000],["6409",31000],["6114",26545.56],["3319",24000],["6310",15000],["6402",12489.21],["4379",6500],["1014",6000],["3330",5000],["5213",1000]],"purpose_expenditure_total_czk":43802953.97},"actual":{"economic_expenditure":[["5169",5456601.82],["5011",3898991],["5023",2287733],["5331",1700000],["5171",1401404.36],["5031",1341321],["5154",1160107.57],["5151",1147031.8],["6121",1080537.29],["5139",1065091.83],["5032",554569],["6122",466620.56],["5336",438276.79],["6119",305070],["5153",282230.22],["5021",264115],["5168",250633.88],["5137",204271.65],["5499",201850],["5163",167129.97],["5024",158100],["5365",147210],["5362",145945],["5156",93807.36],["5175",82208.07],["5194",63732.5],["5321",58886],["5164",51512.27],["5162",40596],["5167",28845],["5041",28518.33],["5134",20645.43],["5909",19707],["5038",16487],["5122",14100],["5179",12783.35],["5329",11148],["5364",10132.42],["5222",9868],["5172",8712],["5161",6764],["5166",6534],["5138",5182.5],["6341",5000],["5363",3232],["5132",3175.44],["5136",2769],["5366",2356.79],["5173",1392],["5019",939.56]],"economic_expenditure_total_czk":24733875.76,"economic_financing":[["8118",-72498680],["8117",72345680],["8115",-4554821.56]],"economic_financing_total_czk":-4707821.56,"economic_revenue":[["1211",9125448.62],["2111",6649254.67],["1121",4880339.62],["1111",3338187.88],["1113",645550.84],["2132",631728],["1345",555200],["1511",551594.04],["2141",534627.02],["4116",438276.79],["2324",362292.15],["1112",318210.27],["4222",258970],["3121",250000],["4112",225000],["1386",177782.63],["1387",69693.76],["1122",67410],["2322",63205],["2321",62000],["2112",51180],["2131",48695],["4111",32500],["1341",27102],["2119",21431.52],["4113",19863.26],["4129",15000],["1361",7900],["4121",5000],["1334",3742.8],["1343",3000],["1381",1454.75],["1382",56.7]],"economic_revenue_total_czk":29441697.32,"purpose_expenditure":[["1032",3025822.81],["6112",2931606.89],["3639",2329004.68],["3113",2326915.79],["6171",2259472.89],["2310",2123075.74],["3399",1423006.56],["2321",1376729.62],["3725",1365524.46],["2212",1074001.16],["3722",899940.29],["2411",451511.17],["3631",408351.5],["3421",350938.33],["3612",339710.74],["3392",297485.94],["3635",245175],["1036",241553.38],["6399",192412],["3613",155211.12],["6320",154658],["3632",137290.04],["3429",127535],["2115",76423],["3745",69259.95],["3721",58986.88],["5512",52386],["2219",52109.44],["3349",43945.07],["3412",34145.22],["6409",28799.35],["6114",26430.56],["6402",12489.21],["6310",12471.97],["3326",10000],["3319",6917],["3330",5000],["4379",5000],["1014",2579]],"purpose_expenditure_total_czk":24733875.76}},"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."}}}}