{"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:00262455","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262455","name":"Město Lučany nad Nisou","short_name":"Lučany nad Nisou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563692},"amounts":{"revenue_approved":82228133,"revenue_adjusted":100109136.41,"revenue_actual":103877270.11,"expense_approved":88535073.78,"expense_adjusted":115421287.22,"expense_actual":111914990.86,"tax_revenue":44356739.89,"nontax_revenue":6971063.81,"capital_revenue":1876498.43,"transfer_revenue":50672967.98,"current_expense":42011805.2,"capital_expense":69903185.66,"budget_balance":-8037720.75,"cash_current":23992380.35,"cash_previous":29947190.89},"ratios":{"revenue_execution":1.03764026,"expense_execution":0.96962175,"balance_to_revenue":-0.07737709,"cash_to_expense":0.2143804,"cash_yoy":-0.19884371,"capital_expense_share":0.62460967,"transfer_revenue_share":0.48781575},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262455/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262455"},"seo":{"slug":"lucany-nad-nisou","path":"/cz/municipalities/lucany-nad-nisou/"},"population":{"value":1958,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":82228133,"expenditure_czk":88535073.78,"financing_czk":6306940.78,"balance_czk":-6306940.78},{"stage":"revised","revenue_czk":100109136.41,"expenditure_czk":115421287.22,"financing_czk":15312150.81,"balance_czk":-15312150.81},{"stage":"actual","revenue_czk":103877270.11,"expenditure_czk":111914990.86,"financing_czk":8037720.75,"balance_czk":-8037720.75}],"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",39078000],["5169",6979000],["5171",6185000],["6123",5500000],["5331",5046007],["5011",4774000],["6122",4500000],["5023",1818000],["5329",1687900],["5031",1520000],["5365",1503000],["5154",1280000],["5362",811000],["5139",793000],["5153",760000],["5222",749291],["5021",720500],["5032",626000],["5166",522000],["5156",453000],["5499",418000],["5323",390600],["5151",383000],["5163",365000],["6119",317000],["5168",217000],["5137",176000],["5162",103000],["5167",96000],["5194",83000],["5179",79000],["5164",78000],["5136",61500],["5138",60000],["5903",60000],["5192",50000],["6130",50000],["5364",42875.78],["5229",35000],["5321",30000],["5175",27000],["5161",25000],["5019",22500],["5038",21400],["5219",10000],["5132",8000],["5039",7500],["5134",7000],["5173",6000]],"economic_expenditure_total_czk":88535073.78,"economic_financing":[["8115",6306940.78]],"economic_financing_total_czk":6306940.78,"economic_revenue":[["4216",31021833],["1211",18500000],["1121",9420000],["1111",6600000],["2111",2940400],["4116",2033900],["1511",2000000],["2132",1702000],["1345",1700000],["1122",1500000],["4112",1436000],["1113",1200000],["1112",560000],["2324",500000],["1342",280000],["1386",260000],["2112",140000],["1387",130000],["2131",108000],["4111",96000],["1341",40000],["1361",25000],["2321",20000],["2119",12000],["2141",3000]],"economic_revenue_total_czk":82228133,"purpose_expenditure":[["3412",20935000],["3113",14251000],["2219",7500000],["5512",6319000],["6171",5374600],["2223",4527000],["3722",3600000],["2321",3010000],["3745",2764600],["1039",2350000],["6112",2287000],["2292",2074500],["3111",2030007],["2212",1630000],["3631",1600000],["6409",1514000],["3612",1030000],["6399",800000],["3419",704291],["3613",653000],["3322",618000],["2115",500000],["3314",377900],["3632",356000],["6320",315000],["3639",294000],["3635",267000],["3319",166800],["6114",96000],["3349",90000],["3429",82500],["3399",60000],["5213",60000],["6310",50000],["6402",42875.78],["3511",41000],["4359",40000],["3391",30000],["3900",25000],["2143",20000],["3721",19000],["3311",15000],["3421",15000]],"purpose_expenditure_total_czk":88535073.78},"revised":{"economic_expenditure":[["6121",63266715.1],["5171",8827605.25],["6123",7546048.28],["5169",7058466],["5331",5046007],["5011",4774000],["5023",1818000],["5329",1686070],["5031",1520000],["5365",1503000],["6122",1425978.01],["5154",1280000],["5336",956900.8],["5362",811000],["5222",794291],["5139",793000],["5153",761500],["5021",720500],["5032",626000],["5166",522000],["5156",453000],["5499",418000],["5323",390600],["5151",383000],["5163",365000],["6119",317000],["5168",217000],["5137",176000],["5162",103000],["5167",96000],["5194",84830],["5179",79000],["5164",78000],["5136",61500],["5138",60000],["5903",60000],["5192",50000],["6130",50000],["5364",42875.78],["5229",35000],["5321",30000],["5175",27000],["5161",25000],["5019",22500],["5038",21400],["5219",10000],["5132",8000],["5039",7500],["5134",7000],["5173",6000]],"economic_expenditure_total_czk":115421287.22,"economic_financing":[["8115",15312150.81]],"economic_financing_total_czk":15312150.81,"economic_revenue":[["4216",38055276.62],["1211",18500000],["1121",9420000],["1111",6600000],["4113",6403056.21],["4116",3767253.15],["2111",2940400],["1511",2000000],["2132",1702000],["1345",1700000],["1122",1500000],["4112",1436000],["3121",1345600],["1113",1200000],["4213",725000],["1112",560000],["2324",500000],["1342",280000],["1386",260000],["3113",204000],["3122",146168.43],["2112",140000],["1387",130000],["2131",108000],["3111",100000],["4222",100000],["4111",97500],["4122",88882],["1341",40000],["1361",25000],["2321",20000],["2119",12000],["2141",3000]],"economic_revenue_total_czk":100109136.41,"purpose_expenditure":[["3113",35138462.36],["3412",24009021.99],["5512",8464072.28],["2219",7500000],["6171",5374600],["3632",3794000],["3722",3600000],["2321",3010000],["3745",2827066],["3111",2381719.8],["1039",2350000],["6112",2287000],["2292",2072670],["2212",1630000],["3631",1600000],["6409",1514000],["2223",1452978.01],["3612",1030000],["6399",800000],["3419",704291],["3613",653000],["3322",618000],["2115",500000],["3314",377900],["6320",315000],["3639",294000],["3635",267000],["3319",166800],["6114",97500],["3349",90000],["3429",82500],["3399",60000],["5213",60000],["6310",50000],["6402",42875.78],["3511",41000],["4359",40000],["3391",31830],["3900",25000],["2143",20000],["3721",19000],["3311",15000],["3421",15000]],"purpose_expenditure_total_czk":115421287.22},"actual":{"economic_expenditure":[["6121",59299092.98],["6123",9540023.25],["5171",8369391.28],["5169",7815968.79],["5331",5046007],["5011",4661782],["5023",1760525],["5329",1686070],["5031",1463122],["5365",1400080],["5154",1141643.09],["6122",1011364.98],["5336",956900.8],["5153",771902.44],["5139",720357.41],["5222",716290],["5021",656921],["5032",605187],["5166",520224],["5137",430085.33],["5499",427962],["5323",390600],["5163",358085.92],["5151",324109],["5156",251329.21],["5321",241700],["5229",222856.88],["5168",186861.43],["5138",172649.7],["5164",113148.15],["5167",89931.77],["5194",89389.19],["5162",83060.97],["5362",-82384],["5136",77065.8],["5179",67294.84],["6119",51104.45],["5364",42875.78],["5223",40000],["5192",35168],["5123",33613.8],["5175",28417.4],["5038",20160],["5161",17163.2],["5172",13794],["5019",12484],["5134",10187.01],["5213",5000],["5221",5000],["5039",4221],["5363",3000],["5909",2802.01],["6130",1600],["5173",1551],["5176",250]],"economic_expenditure_total_czk":111914990.86,"economic_financing":[["8115",5954810.54],["8901",2082910.21]],"economic_financing_total_czk":8037720.75,"economic_revenue":[["4216",38055276.62],["1211",19094550.69],["1121",10215397.25],["1111",7038365.2],["4113",6403056.21],["4116",3767253.15],["2111",3400383.5],["2132",2221389.91],["1511",2023454.28],["1345",1683853],["4112",1436000],["1122",1396080],["3121",1391300],["1113",1350942.55],["2324",1002167.63],["4213",725000],["1112",666006.94],["1386",372159.3],["1342",282460],["3113",204000],["3122",189968.43],["2112",167844],["1387",145876.8],["2131",129886],["4222",100000],["4111",97500],["3111",91230],["4122",88882],["2321",43247],["1341",37299],["1334",25516.5],["1361",18170],["1381",3021.07],["1349",3000],["2141",2490.02],["2143",1258.75],["2211",1200],["2329",1197],["1335",517.2],["1382",70.11]],"economic_revenue_total_czk":103877270.11,"purpose_expenditure":[["3113",35736726.37],["3412",24253348.29],["5512",10396172.89],["2219",8401235.69],["6171",5266636.73],["3722",3973301.75],["3745",3633310.58],["3111",2348131.25],["6112",2184829.3],["3632",2105986.24],["2292",2072670],["1039",1927065.5],["2212",1674343.52],["3631",1469175],["6409",1412674.01],["3419",745605.53],["3612",693565.81],["2115",487025],["3314",392905.09],["3322",379541.29],["3613",343019.06],["3639",330889.64],["6320",310226],["4359",216770],["3319",194911.8],["2321",181888.3],["2223",176975.83],["3429",97750],["6399",-96274],["6114",78943.64],["3349",77930],["3399",76021.31],["3421",73640],["3900",71250],["3511",48513.51],["6310",47859.92],["6402",42875.78],["3330",40000],["3311",21889],["2143",18840.91],["3749",5000],["3391",1820.32]],"purpose_expenditure_total_czk":111914990.86}},"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."}}}}