{"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:75082128","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"75082128","name":"Obec Ladná","short_name":"Ladná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Břeclav","municipality_code":558443},"amounts":{"revenue_approved":33642700,"revenue_adjusted":37759600,"revenue_actual":37315656.64,"expense_approved":26023700,"expense_adjusted":33455000,"expense_actual":24762266.02,"tax_revenue":29104282.75,"nontax_revenue":5542581.49,"capital_revenue":145000,"transfer_revenue":2523792.4,"current_expense":21556501.27,"capital_expense":3205764.75,"budget_balance":12553390.62,"cash_current":17710055.66,"cash_previous":15494089.1},"ratios":{"revenue_execution":0.9882429,"expense_execution":0.74016637,"balance_to_revenue":0.33641082,"cash_to_expense":0.71520335,"cash_yoy":0.14302013,"capital_expense_share":0.12946169,"transfer_revenue_share":0.06763361},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/75082128/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/75082128"},"seo":{"slug":"ladna","path":"/cz/municipalities/ladna/"},"population":{"value":1274,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":33642700,"expenditure_czk":26023700,"financing_czk":-7619000,"balance_czk":7619000},{"stage":"revised","revenue_czk":37759600,"expenditure_czk":33455000,"financing_czk":-4304600,"balance_czk":4304600},{"stage":"actual","revenue_czk":37315656.64,"expenditure_czk":24762266.02,"financing_czk":-12553390.62,"balance_czk":12553390.62}],"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",6150000],["5169",3002700],["5011",2950000],["5331",1950000],["5154",1275000],["5171",1255000],["5031",1192000],["5141",1130000],["5023",1100000],["5901",1000000],["6130",600000],["5021",594000],["5032",504000],["5139",331000],["5365",300000],["5168",208000],["5223",200000],["5903",200000],["5222",184000],["5321",180000],["5163",166000],["5156",160000],["5329",160000],["5137",150000],["5323",140000],["5153",138000],["5175",134000],["5194",101000],["5138",70000],["5167",59000],["5132",50000],["5166",50000],["5151",45000],["5492",40000],["5499",37000],["5162",32000],["5136",31000],["5041",24000],["5134",22000],["5364",21000],["5019",20000],["5229",20000],["5172",15000],["5038",13000],["5161",10000],["5173",10000]],"economic_expenditure_total_czk":26023700,"economic_financing":[["8124",-8359000],["8115",740000]],"economic_financing_total_czk":-7619000,"economic_revenue":[["1211",12000000],["1121",6100000],["1111",4500000],["2111",3583000],["1511",2000000],["1356",1000000],["2119",1000000],["1113",770000],["2132",715000],["1345",670000],["1112",360000],["4112",294700],["2131",150000],["1334",100000],["1381",100000],["2141",100000],["2112",80000],["4111",32000],["1361",30000],["1341",26000],["1343",20000],["1342",10000],["2324",2000]],"economic_revenue_total_czk":33642700,"purpose_expenditure":[["2219",5650000],["2321",3026000],["3113",2620000],["6171",1954000],["3745",1868000],["6112",1704000],["3412",984000],["3399",955700],["3639",946000],["5512",924000],["3722",820000],["2411",553000],["3723",550000],["3613",496000],["3635",400000],["6399",300000],["3631",265000],["3141",250000],["3314",246000],["3330",200000],["5213",200000],["4399",160000],["2292",140000],["3632",139000],["3349",120000],["2212",105000],["6320",100000],["3419",80000],["3725",58000],["3612",47000],["6114",32000],["1014",30000],["3341",25000],["6310",25000],["6402",21000],["3721",20000],["3421",10000]],"purpose_expenditure_total_czk":26023700},"revised":{"economic_expenditure":[["6121",8713000],["5169",3521300],["5331",3287000],["5011",2953000],["5171",1869200],["5154",1365000],["5141",1320400],["5031",1192000],["5023",1100000],["5901",1000000],["5336",696300],["5137",634000],["5365",629000],["5021",627000],["6130",600000],["5032",504000],["5139",331500],["6119",330000],["5223",208100],["5168",208000],["5903",200000],["5222",189000],["5321",180000],["5163",166000],["6351",162100],["5156",160000],["5329",160000],["5153",148000],["5323",140000],["5175",134000],["5194",101000],["5364",78000],["5138",70000],["5167",59000],["5132",50000],["5166",50000],["5151",45000],["5492",40000],["5499",37000],["5162",32000],["5136",31000],["5041",24000],["5134",22000],["5019",20000],["5229",20000],["5172",15000],["5038",13000],["5161",10000],["5173",10000],["5909",100]],"economic_expenditure_total_czk":33455000,"economic_financing":[["8124",-8359000],["8115",4054400]],"economic_financing_total_czk":-4304600,"economic_revenue":[["1211",12113000],["1121",6492000],["1111",4521000],["2111",3689100],["1511",2049000],["4213",1341700],["1356",1141000],["2119",1000000],["1113",857500],["4116",805100],["2132",715000],["1345",670000],["1112",423100],["1122",329000],["4112",294700],["1386",226000],["2131",150000],["1334",127000],["3111",113000],["2141",110000],["2324",107200],["1381",100000],["2112",99000],["1387",93000],["4122",50000],["4111",32500],["1361",30000],["1341",26000],["1343",20800],["3113",19000],["1342",10000],["1383",4900]],"economic_revenue_total_czk":37759600,"purpose_expenditure":[["2219",5650000],["3113",5018400],["2321",3026000],["3631",2897000],["3745",2099000],["6171",1957000],["6112",1704000],["5512",1313000],["3412",1115000],["3399",1082700],["3639",946000],["3722",917000],["6399",629000],["3723",568300],["2411",566000],["3613",496000],["3635",400000],["3314",356000],["3744",330000],["3632",274200],["2212",255000],["3141",250000],["2115",220000],["3330",208100],["5213",200000],["4399",160000],["2292",140000],["3349",140000],["6320",100000],["3419",80000],["6402",78000],["3725",62500],["3341",50000],["3612",47000],["6114",32500],["1014",32200],["6310",25000],["3721",20000],["3421",10000],["6409",100]],"purpose_expenditure_total_czk":33455000},"actual":{"economic_expenditure":[["5169",3661266.81],["5011",3044645],["5331",3036912.81],["6121",2854691.15],["5171",2084942.75],["5154",1306504.09],["5141",1242376.76],["5023",1126594],["5031",1021055],["5336",696266.4],["5137",608842.71],["5139",424462.33],["5032",388556],["5365",328860],["5021",276280],["5223",208067],["5153",201000],["5321",163340],["6351",162091.6],["5222",161000],["5163",153236.6],["5168",150407.64],["5175",142112.89],["5323",137592],["5362",115564],["5329",113354],["5194",111547.31],["5156",109313.1],["5138",83062.98],["6342",82572],["5364",76583],["6349",55410],["5132",53938.76],["5151",53606.16],["5499",35900],["6119",35000],["5136",32278.11],["5173",28680],["5492",28000],["5162",25312.69],["5167",23989],["5179",20887.09],["5041",20845],["6130",16000],["5038",13408],["5172",12303.28],["5134",12124],["5019",10282],["5161",7567],["5221",2000],["5039",1095],["5363",500],["5909",40]],"economic_expenditure_total_czk":24762266.02,"economic_financing":[["8124",-8358372],["8118",-8000000],["8117",6000000],["8115",-2218234.07],["8901",23215.45]],"economic_financing_total_czk":-12553390.62,"economic_revenue":[["1211",12112311.38],["1121",6491531.74],["1111",4520804.21],["2111",3469114.21],["1511",2048165.98],["4213",1341612],["1356",1140150.5],["2119",982097],["1113",857470.22],["4116",804980.4],["1345",665957],["2132",619330],["1112",423020.07],["1122",328860],["4112",294700],["1386",225281.62],["2131",145359],["2324",126866.53],["1334",126463.16],["3111",126000],["2141",106581.75],["1387",92685.52],["2112",82383],["4122",50000],["4111",32500],["1341",21833],["1343",20800],["3113",19000],["1361",15940],["2321",10850],["1342",6310],["1383",4857.1],["1381",1841.25]],"economic_revenue_total_czk":37315656.64,"purpose_expenditure":[["3113",5017685.01],["3631",2732858.21],["2321",2431689.13],["3745",2098773.5],["6171",1956764.94],["6112",1587138.61],["5512",1312275.9],["3412",1114209.24],["3399",1082445.97],["3722",916703.05],["3723",568277.45],["2411",565590.3],["3639",561345.43],["6399",444424],["3314",347908.15],["3632",273121.65],["2212",247822.2],["2115",219034.2],["3330",208067],["4399",158340],["3349",139608],["2292",137592],["3613",137517.99],["6320",88842],["6402",76583],["3725",62217.82],["3419",55000],["3341",49507.5],["3744",35000],["1014",32184],["3612",30897.6],["6114",28060],["6310",19821.6],["3721",19486.57],["3421",5434],["6409",40]],"purpose_expenditure_total_czk":24762266.02}},"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."}}}}