{"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:00284165","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00284165","name":"Město Luhačovice","short_name":"Luhačovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585459},"amounts":{"revenue_approved":298226000,"revenue_adjusted":316349000,"revenue_actual":244499104.53,"expense_approved":323423000,"expense_adjusted":428678000,"expense_actual":333098737.21,"tax_revenue":155620448.52,"nontax_revenue":41295420.71,"capital_revenue":2475186,"transfer_revenue":45108049.3,"current_expense":182963787.37,"capital_expense":150134949.84,"budget_balance":-88599632.68,"cash_current":30638468.61,"cash_previous":72405484.11},"ratios":{"revenue_execution":0.77287775,"expense_execution":0.77703716,"balance_to_revenue":-0.36237201,"cash_to_expense":0.09198014,"cash_yoy":-0.57684878,"capital_expense_share":0.45072206,"transfer_revenue_share":0.18449167},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00284165/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00284165"},"seo":{"slug":"luhacovice","path":"/cz/municipalities/luhacovice/"},"population":{"value":5015,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":298226000,"expenditure_czk":323423000,"financing_czk":25197000,"balance_czk":-25197000},{"stage":"revised","revenue_czk":316349000,"expenditure_czk":428678000,"financing_czk":112329000,"balance_czk":-112329000},{"stage":"actual","revenue_czk":244499104.53,"expenditure_czk":333098737.21,"financing_czk":88599632.68,"balance_czk":-88599632.68}],"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",130247000],["5331",65210000],["5011",45526000],["5031",12067000],["5192",11112000],["6122",10050000],["5169",7646000],["5032",4397000],["5901",4060000],["5168",3186000],["5365",3000000],["5023",2800000],["5362",2016000],["6119",2000000],["5171",1770000],["5909",1594000],["5163",1555000],["5161",1511000],["5021",1253000],["5137",1223000],["5167",1051000],["5166",985000],["5154",972000],["5139",878000],["5499",824000],["5153",820000],["5323",511000],["5152",408000],["5136",350000],["5141",320000],["5162",316000],["5364",300000],["6351",300000],["5156",289000],["5151",264000],["5363",262000],["5173",260000],["5336",250000],["5221",216000],["5194",208000],["5164",205000],["5175",204000],["5179",195000],["5038",180000],["5492",135000],["5132",115000],["5172",104000],["5134",85000],["5178",68000],["5903",50000],["5329",31000],["5195",20000],["5133",7000],["5361",7000],["5019",5000],["5176",5000]],"economic_expenditure_total_czk":323423000,"economic_financing":[["8115",30197000],["8124",-5000000]],"economic_financing_total_czk":25197000,"economic_revenue":[["4216",91066000],["1211",52000000],["1121",26000000],["1342",24000000],["4112",18658600],["1111",18000000],["2122",11103000],["2111",10511000],["2212",9269000],["1511",7000000],["1361",4592000],["1345",4300000],["4116",3978000],["1113",3000000],["1122",3000000],["1387",2400000],["2132",1948000],["2324",1647000],["1112",1000000],["2141",1000000],["1343",850000],["1386",600000],["1353",350000],["4213",300000],["2131",251000],["4111",250000],["4122",250000],["3121",242000],["2119",200000],["3111",180000],["1344",150400],["1341",120000],["1334",7000],["1335",2000],["2112",1000]],"economic_revenue_total_czk":298226000,"purpose_expenditure":[["2219",103394000],["6171",74198000],["3639",60324000],["3412",10449000],["3392",9400000],["3631",9000000],["2115",7000000],["5311",6583000],["3613",6179000],["3113",5332000],["6399",5000000],["3314",4710000],["6112",3783000],["3111",3116000],["3319",3091000],["3635",2000000],["1036",1600000],["5512",1345000],["2212",1185000],["6320",1100000],["3421",718000],["1032",629000],["6310",570000],["2292",511000],["2143",316000],["6402",300000],["6409",262000],["6114",250000],["3429",242000],["4357",200000],["3326",180000],["4339",135000],["3900",100000],["3722",80000],["3399",71000],["5213",50000],["3769",10000],["4399",10000]],"purpose_expenditure_total_czk":323423000},"revised":{"economic_expenditure":[["6121",184892000],["5331",71699000],["5011",45326000],["6111",15727000],["5031",12067000],["5192",11112000],["5169",9422000],["6125",8741000],["6351",8565000],["5171",8276000],["6122",6501000],["5032",4397000],["5168",3301000],["5365",3000000],["5336",2926000],["5023",2800000],["5021",2341000],["5362",2023000],["5909",2007000],["6119",2000000],["5222",1948000],["5163",1555000],["5161",1511000],["6130",1357000],["5166",1355000],["5137",1269000],["5167",1042000],["5154",982000],["5139",957000],["5623",850000],["5499",831000],["5153",820000],["6356",707000],["5223",617500],["5323",511000],["5152",440000],["5194",364500],["5136",350000],["5164",327000],["5141",320000],["5162",306000],["5221",291000],["5156",277000],["5151",274000],["5363",262000],["5173",260000],["5175",206000],["5364",200000],["5179",195000],["5339",188000],["5038",180000],["5492",140000],["5132",115000],["5172",97000],["5134",85000],["5213",80000],["5493",80000],["5321",50000],["5178",48000],["5903",39000],["5329",31000],["5195",20000],["5133",7000],["5019",5000],["5176",5000]],"economic_expenditure_total_czk":428678000,"economic_financing":[["8115",66329000],["8123",51000000],["8124",-5000000]],"economic_financing_total_czk":112329000,"economic_revenue":[["4216",77952000],["1211",52000000],["1121",26000000],["1342",24000000],["3111",23123000],["4112",18658600],["1111",18000000],["2122",12672000],["2111",11031000],["2212",9269000],["1511",7000000],["4116",6577000],["1361",4592000],["1345",4300000],["1113",3000000],["1122",3000000],["2132",1948000],["1387",1700000],["2324",1647000],["4113",1500000],["3122",1250000],["1112",1000000],["2141",1000000],["1343",850000],["2420",850000],["4222",707000],["3121",442000],["1353",350000],["4122",327000],["1386",300000],["4213",300000],["2131",251000],["4111",250000],["2119",200000],["1344",150400],["1341",120000],["4121",22000],["1334",7000],["1335",2000],["2112",1000]],"economic_revenue_total_czk":316349000,"purpose_expenditure":[["6171",87480000],["2219",84305000],["3639",69953000],["3613",56669000],["2212",21905000],["3392",16093000],["3412",13279000],["3113",11548000],["3631",9000000],["5311",7113000],["2115",7000000],["3111",5990000],["6399",5000000],["3314",4910000],["6112",3783000],["3421",3606000],["5512",3036000],["2223",2090000],["3635",2000000],["1036",1600000],["3612",1410000],["4341",1375000],["3419",1237000],["1032",1149000],["6320",1100000],["3319",813500],["3632",587000],["6310",570000],["2292",511000],["2169",413000],["4399",382000],["3429",317000],["2143",316000],["3619",300000],["6409",262000],["6114",250000],["6402",200000],["3326",180000],["4357",178000],["4339",135000],["3399",119000],["3900",100000],["3330",84500],["3722",80000],["3312",60000],["4359",55000],["3322",50000],["5213",39000],["3543",15000],["3769",10000],["3231",8000],["3749",7000],["3122",5000]],"purpose_expenditure_total_czk":428678000},"actual":{"economic_expenditure":[["6121",114578457.25],["5331",71699000],["5011",42429768],["5031",11042522],["6130",9846439],["5192",9412947],["6351",8565000],["5169",7304940.61],["6125",7012167.24],["6111",6195898.54],["5171",5715930.8],["5032",4043654],["6122",3799987.81],["5168",3011300.07],["5336",2924102.95],["5023",2585509],["5021",2276268],["5222",1948000],["5365",1779960],["5362",1468936.81],["5161",1458163.08],["5154",1233680.76],["5139",1206741.54],["5166",1205376.52],["5163",857027.85],["5623",850000],["5137",796441.64],["5499",777925],["5153",676943.74],["5223",617500],["5167",559969.8],["5323",508700],["5909",412162.78],["5152",363814.4],["5151",315909.48],["5164",312178.5],["5141",266131.25],["5162",261918.72],["5363",261897.09],["5136",251176.94],["5194",211829.32],["5156",207563.97],["5175",207445.76],["5364",195795.23],["5339",188000],["5038",177665],["5179",141917.19],["5173",123194.21],["5492",97000],["5134",93221.9],["6123",85000],["5213",80000],["5493",80000],["5221",75000],["5123",68387.65],["6119",52000],["5321",50000],["5172",38569],["5132",34124],["5329",30174],["5178",11301.38],["5176",9694],["5019",2686],["5133",1439],["5131",1227],["5039",908],["5142",146.43]],"economic_expenditure_total_czk":333098737.21,"economic_financing":[["8123",51000000],["8115",41767015.5],["8124",-5000000],["8901",832617.18]],"economic_financing_total_czk":88599632.68,"economic_revenue":[["1211",51665612.13],["1121",27640731.62],["1342",26144320],["1111",20836729.96],["4112",18658600],["4216",16605084.52],["2122",12637680.98],["2111",12085277.69],["2212",11165075.58],["1511",7952526.71],["4116",7601405.36],["1361",4959450],["1345",4439196.19],["1113",3655356.55],["2132",2472301.84],["1387",2155195.16],["1112",1802073.28],["1122",1779960],["4222",1336000],["3122",1271000],["3111",1004186],["1386",992213.83],["2141",954823.49],["2420",850000],["1343",647140],["2119",391117.98],["2324",385028.27],["1353",348100],["4122",326707],["4213",310752.42],["2131",297420.46],["1385",282463.59],["4111",247500],["3121",200000],["1344",153089],["1341",120446],["2322",50051],["1334",32159.7],["4121",22000],["1381",8173.48],["2329",6514],["1383",5160.31],["1382",187.81],["1335",163.2],["2112",125],["2143",4.42]],"economic_revenue_total_czk":244499104.53,"purpose_expenditure":[["3639",73540433.77],["6171",73289611.48],["3613",47164011.58],["2219",44579924.47],["3392",14211752.31],["3412",12572000],["3113",11421191.81],["3631",8613470.68],["2212",8459613.55],["5311",6394073.83],["3111",5993623.19],["3314",4387919.41],["6112",3371065],["6399",3226723.81],["3421",2970862.08],["2223",2069680.09],["5512",1508204.49],["4341",1375000],["3419",1237000],["1032",1035334.72],["3612",777160.92],["3319",679453],["6310",578422.1],["2292",508700],["6320",457238],["2169",412162.78],["4399",375384],["6114",272072.55],["6409",261897.09],["6402",195795.23],["4357",175000],["3399",116758.4],["2143",114007.54],["4339",92000],["3330",84500],["3429",75000],["3900",71284],["3326",67700],["3312",60000],["4359",55000],["3635",52000],["3632",50820],["3322",50000],["3722",39184.33],["3744",16126],["3543",15000],["3231",8000],["3749",6735],["3122",5000],["2310",4840]],"purpose_expenditure_total_czk":333098737.21}},"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."}}}}