{"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:00248606","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248606","name":"Městys Lukavec","short_name":"Lukavec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548332},"amounts":{"revenue_approved":34753700,"revenue_adjusted":52610923.05,"revenue_actual":52606524.52,"expense_approved":49095000,"expense_adjusted":69738148.19,"expense_actual":54894119.07,"tax_revenue":32797345.26,"nontax_revenue":7903320.21,"capital_revenue":489550,"transfer_revenue":11416309.05,"current_expense":36845296.2,"capital_expense":18048822.87,"budget_balance":-2287594.55,"cash_current":21165534.63,"cash_previous":23310495.06},"ratios":{"revenue_execution":0.9999164,"expense_execution":0.78714621,"balance_to_revenue":-0.043485,"cash_to_expense":0.38557017,"cash_yoy":-0.09201694,"capital_expense_share":0.32879338,"transfer_revenue_share":0.21701318},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248606/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248606"},"seo":{"slug":"lukavec","path":"/cz/municipalities/lukavec/"},"population":{"value":974,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":34753700,"expenditure_czk":49095000,"financing_czk":14341300,"balance_czk":-14341300},{"stage":"revised","revenue_czk":52610923.05,"expenditure_czk":69738148.19,"financing_czk":17127225.14,"balance_czk":-17127225.14},{"stage":"actual","revenue_czk":52606524.52,"expenditure_czk":54894119.07,"financing_czk":2287594.55,"balance_czk":-2287594.55}],"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",21250000],["5171",4388000],["5011",3480000],["5331",3300000],["5169",3024000],["5138",2075000],["5023",1400000],["5901",1190550],["5139",1089200],["5154",1004500],["5031",990000],["6130",800000],["5159",726000],["5362",718000],["5032",476000],["5156",417000],["5021",407500],["5499",400000],["6119",400000],["5194",327000],["5163",264000],["5164",190000],["5492",100000],["5137",95000],["5329",86250],["5222",80000],["5162",62000],["5136",52000],["5041",50000],["5042",50000],["5168",50000],["5173",30000],["5175",30000],["5038",20000],["5019",15000],["5132",14000],["5161",10000],["5321",10000],["5179",9000],["5167",8000],["5039",7000]],"economic_expenditure_total_czk":49095000,"economic_financing":[["8115",14341300]],"economic_financing_total_czk":14341300,"economic_revenue":[["1211",10500000],["1511",5500000],["1121",5000000],["1111",3700000],["2111",2801500],["2112",2061500],["1345",900000],["1113",850000],["2324",675000],["2132",608000],["4112",417700],["2141",400000],["3112",300000],["1112",250000],["2131",200000],["2133",186500],["2321",90500],["1386",80000],["1387",70000],["3111",48000],["1341",30000],["1361",30000],["4111",30000],["1342",10000],["1344",10000],["1343",5000]],"economic_revenue_total_czk":34753700,"purpose_expenditure":[["3511",8200000],["3612",7200000],["6171",5400000],["3113",4800000],["2212",4050000],["6112",1850000],["3713",1700000],["3631",1550000],["3722",1500000],["2310",1450000],["3639",1400000],["3613",1150000],["3745",1100000],["2321",950000],["3392",850000],["4356",800000],["3419",600000],["3725",550000],["6399",500000],["2411",400000],["3421",400000],["3635",400000],["3399",350000],["3636",350000],["3632",300000],["5512",300000],["2219",200000],["3326",200000],["6320",150000],["3314",100000],["3412",100000],["3319",50000],["1070",35000],["2292",35000],["3312",30000],["6114",30000],["3349",20000],["6310",20000],["1032",15000],["5311",10000]],"purpose_expenditure_total_czk":49095000},"revised":{"economic_expenditure":[["6121",20600519.4],["5336",8038187.55],["5171",4501100],["6123",4476700],["5011",4235400],["5331",3686500],["5169",3393460],["5365",3311500],["5138",2075000],["6130",1600000],["5139",1581193],["5023",1402400],["5031",1277200],["5154",1174500],["5362",884200],["5159",850000],["6122",838300],["5021",579889],["5499",515000],["5032",499000],["5156",432320.76],["5901",425691.41],["6119",400000],["5329",396970.57],["5163",330100],["5137",318000],["5164",290300],["5194",232600],["5222",231500],["6127",205000],["5909",115200],["5175",111834.6],["5492",86000],["5162",85400],["5136",83900],["5041",70500],["5223",70000],["5168",55360],["5042",51900],["5366",36014],["5173",30000],["5321",28500],["5123",25000],["5038",20000],["5132",16000],["5019",12836],["5167",12300],["5161",11605],["5179",8200],["5229",8000],["5039",7958],["5363",5000],["5189",2500],["5364",1108.9],["5131",500]],"economic_expenditure_total_czk":69738148.19,"economic_financing":[["8115",17127225.14]],"economic_financing_total_czk":17127225.14,"economic_revenue":[["1211",10940000],["4122",7438541],["1511",5915000],["1121",5860000],["1111",4310000],["1122",3311500],["2111",3162600],["2112",2098500],["4216",1144955],["4213",964726.5],["1345",937100],["1113",850000],["4116",847646.55],["2132",626000],["2141",624000],["2324",540500],["2131",462500],["4112",417700],["1112",382000],["3112",300000],["2229",236014],["2321",218800],["1386",215000],["2133",196100],["2119",166000],["3111",140000],["1387",85000],["3113",50000],["1361",41000],["4111",32500],["1341",30000],["4121",20240],["2212",15000],["1342",10000],["1344",10000],["1334",5000],["1343",5000],["1381",2000]],"economic_revenue_total_czk":52610923.05,"purpose_expenditure":[["3113",8391887.55],["3511",7994364.4],["4356",7834600],["6171",6426300],["2212",6250000],["3421",4900000],["6399",3981500],["3639",2302400],["3419",2072000],["6112",1851100],["3713",1700000],["3612",1698755],["3722",1500000],["3745",1483500],["2310",1450000],["2321",1358000],["3613",1150000],["3392",1125000],["3631",1060000],["5512",1052700],["3725",556000],["3399",550000],["3636",469726.51],["2411",400000],["3635",400000],["3632",300000],["3412",283000],["2219",200000],["3326",200000],["6320",150000],["3314",136900],["3312",90500],["3330",70000],["3319",50000],["2292",43435.47],["1070",43000],["6402",37122.9],["6114",36856.36],["4371",32000],["5311",28500],["6310",23000],["3349",20000],["1032",15000],["1019",10000],["3429",8000],["3549",3000]],"purpose_expenditure_total_czk":69738148.19},"actual":{"economic_expenditure":[["6121",11918075.37],["5336",8038187.55],["6123",4322590],["5011",4234926],["5331",3686246.7],["5365",3311490],["5169",2806980.55],["5138",2016345.24],["5171",1990871.49],["5023",1402320],["5031",1276382],["5154",1108224.09],["5139",1100292.67],["5362",868145.73],["6130",809400],["6122",794328],["5159",588000],["5021",525478],["5499",514696.06],["5032",497535],["5329",396970.57],["5156",354346.32],["5164",281007.18],["5137",277215.66],["5163",258544.8],["5222",230160],["6127",204429.5],["5194",157834.55],["5909",114439],["5175",97829.42],["5162",85125.21],["5136",83250],["5341",80275],["5223",70000],["5168",51839.97],["5041",51000],["5042",50020.19],["5366",36014],["5492",35153],["5173",30000],["5321",28500],["5123",24551],["5038",17509],["5161",10848],["5167",10574.5],["5132",9073],["5019",8817],["5179",8086.85],["5229",8000],["5363",5000],["5039",2982],["5189",2468],["5364",1108.9],["5131",432],["5343",200]],"economic_expenditure_total_czk":54894119.07,"economic_financing":[["8115",1961266.08],["8901",326328.47]],"economic_financing_total_czk":2287594.55,"economic_revenue":[["1211",10938746.51],["4122",7438541],["1511",5911835.76],["1121",5855881.19],["1111",4306120.2],["1122",3311490],["2111",3007248.39],["2112",2030835.98],["4216",1144955],["4213",964726.5],["1345",937034],["4116",847646.55],["1113",774087.85],["2141",623465.77],["2132",570122.39],["4131",550000],["2131",462245.36],["4112",417700],["1112",381715.84],["2324",379770.6],["3112",300000],["2229",236014],["2321",217475.4],["1386",213356.62],["2133",195440.08],["2119",165702.24],["3111",139550],["1387",83617.92],["3113",50000],["1361",40640],["4111",32500],["1341",24500],["4121",20240],["2212",15000],["1344",7523],["1343",4510],["1334",4250.1],["1381",1706.27],["1342",330]],"economic_revenue_total_czk":52606524.52,"purpose_expenditure":[["3113",8388435.89],["4356",7834549],["6171",6378436.62],["3421",4680932.2],["2212",4277532.01],["6399",3980969.73],["3511",2082602.49],["3419",2005427.51],["6112",1845115.36],["3713",1659308.55],["3745",1446268.41],["2321",1349976.96],["3639",1268055.07],["3722",1241953.5],["5512",950175.57],["3392",818528.14],["2310",665946.5],["3725",551234.87],["3613",509497.06],["3399",421417.21],["3636",366897.4],["2411",355290.91],["3631",295998.38],["3612",264021.48],["3412",187870.85],["2219",146572.16],["3314",127465.52],["3312",90500],["3632",86711.73],["6320",84583],["6330",80475],["3326",71507],["3330",70000],["1070",42704],["3319",42223],["6402",37122.9],["6114",36856.36],["4371",32000],["2292",30073.17],["5311",28500],["6310",22257.8],["3349",18125.76],["1019",10000],["3429",8000],["3549",2000]],"purpose_expenditure_total_czk":54894119.07}},"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."}}}}