{"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:00296899","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296899","name":"Obec Lučina","short_name":"Lučina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Frýdek-Místek","municipality_code":598399},"amounts":{"revenue_approved":86666000,"revenue_adjusted":87573797,"revenue_actual":49263927.47,"expense_approved":99380000,"expense_adjusted":99594797,"expense_actual":64464990.92,"tax_revenue":34099218.85,"nontax_revenue":3055136.83,"capital_revenue":300000,"transfer_revenue":11809571.79,"current_expense":25119084.22,"capital_expense":39345906.7,"budget_balance":-15201063.45,"cash_current":5503347.82,"cash_previous":16174026.3},"ratios":{"revenue_execution":0.56254187,"expense_execution":0.64727268,"balance_to_revenue":-0.30856378,"cash_to_expense":0.08536956,"cash_yoy":-0.65974163,"capital_expense_share":0.61034534,"transfer_revenue_share":0.23972047},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296899/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296899"},"seo":{"slug":"lucina","path":"/cz/municipalities/lucina/"},"population":{"value":1599,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":86666000,"expenditure_czk":99380000,"financing_czk":12714000,"balance_czk":-12714000},{"stage":"revised","revenue_czk":87573797,"expenditure_czk":99594797,"financing_czk":12021000,"balance_czk":-12021000},{"stage":"actual","revenue_czk":49263927.47,"expenditure_czk":64464990.92,"financing_czk":15201063.45,"balance_czk":-15201063.45}],"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",72726000],["5169",5767000],["5023",4659000],["5011",3570000],["5331",2287000],["5171",1615000],["5031",1260000],["5222",800000],["5139",790000],["5141",560000],["5153",545000],["5032",515000],["5137",510000],["5154",460000],["5163",315000],["5365",300000],["6130",300000],["5323",250000],["5151",247000],["5021",220000],["5175",180000],["5499",170000],["5168",130000],["5199",130000],["5156",120000],["6119",100000],["5166",85000],["5167",85000],["5162",80000],["5223",80000],["5178",75000],["5321",70000],["5194",60000],["5132",57000],["5179",50000],["5329",50000],["5136",31000],["5164",30000],["5364",25000],["5038",23000],["5131",13000],["5161",10000],["5362",10000],["5133",6000],["5019",5000],["5363",5000],["5039",2000],["5173",2000]],"economic_expenditure_total_czk":99380000,"economic_financing":[["8115",16618000],["8124",-3904000]],"economic_financing_total_czk":12714000,"economic_revenue":[["4213",51030000],["1211",14670000],["1121",6413000],["1111",5117000],["1511",1550000],["1113",1200000],["1345",1200000],["2132",1015000],["2111",971000],["4221",780000],["4112",555000],["2321",400000],["2324",400000],["1342",350000],["1112",300000],["1122",200000],["1386",120000],["1361",70000],["2141",70000],["1341",60000],["1381",60000],["1387",60000],["1334",30000],["3113",20000],["2119",10000],["2131",10000],["2310",5000]],"economic_revenue_total_czk":86666000,"purpose_expenditure":[["2219",29510000],["3111",29100000],["2212",7490000],["6112",5829000],["3412",4846000],["3639",3985000],["6171",3653000],["3117",2597000],["3722",1600000],["5512",1550000],["2223",1500000],["3399",1250000],["3729",1083000],["3745",985000],["4350",650000],["3631",570000],["3419",510000],["3429",497000],["3725",400000],["3612",300000],["6399",300000],["2292",250000],["6320",210000],["2143",115000],["3349",100000],["3635",100000],["3330",80000],["3319",70000],["3314",65000],["2321",50000],["3632",35000],["6310",25000],["6402",25000],["3421",20000],["1014",10000],["2310",10000],["5213",10000]],"purpose_expenditure_total_czk":99380000},"revised":{"economic_expenditure":[["6121",72676000],["5169",6180500],["5011",3226000],["5023",3100000],["5171",2650000],["5331",2287000],["5031",1388000],["5222",810000],["5336",789000],["5139",622500],["5032",570000],["5141",538000],["5137",483997],["5154",454000],["5153",453000],["5163",321000],["6130",300000],["5365",280000],["5323",250000],["5151",200000],["5499",193000],["5199",172000],["5021",152000],["5175",136500],["5156",132000],["5168",110000],["5167",101000],["6119",100000],["5166",92000],["5162",80000],["5223",80000],["5178",75000],["5321",70000],["5132",66000],["5492",61300],["5194",60000],["6125",50000],["5179",49000],["5329",45000],["5136",37000],["5164",30000],["5364",25000],["5038",23000],["5172",20000],["5161",11000],["5362",11000],["5131",8000],["5133",6000],["5019",5000],["5363",5000],["5192",4000],["5122",3000],["5039",2000],["5173",1000]],"economic_expenditure_total_czk":99594797,"economic_financing":[["8113",20000000],["8114",-20000000],["8115",15945000],["8124",-3924000]],"economic_financing_total_czk":12021000,"economic_revenue":[["4213",51030000],["1211",14670000],["1121",6413000],["1111",5117000],["1511",1550000],["1113",1200000],["1345",1200000],["2132",1015000],["2111",971000],["4116",875297],["4221",780000],["4112",555000],["2321",400000],["2324",400000],["1342",350000],["1112",300000],["1122",200000],["1386",120000],["1361",70000],["2141",70000],["1341",60000],["1381",60000],["1387",60000],["4111",32500],["1334",30000],["3113",20000],["2119",10000],["2131",10000],["2310",5000]],"economic_revenue_total_czk":87573797,"purpose_expenditure":[["3111",29197000],["2219",28229000],["2212",7260000],["3412",6207000],["3639",4749000],["6112",4270000],["3117",3399000],["6171",3289000],["5512",2054297],["3722",1600000],["2223",1500000],["3399",1344000],["3745",978000],["3729",857000],["4350",717000],["3631",570000],["3419",510000],["3725",491000],["3429",482000],["3612",300000],["6399",280000],["2292",250000],["6320",218000],["3349",121000],["2321",119000],["2143",115000],["3635",100000],["3330",80000],["3319",76000],["3314",65000],["3632",35000],["6114",32500],["6310",25000],["6402",25000],["3421",20000],["1014",10000],["2310",10000],["5213",10000]],"purpose_expenditure_total_czk":99594797},"actual":{"economic_expenditure":[["6121",39278981.35],["5169",5976615.58],["5011",3219973],["5023",3095794],["5171",2597793.7],["5331",2287000],["5031",1382496],["5222",792000],["5336",788959.8],["5032",563336],["5141",529555.89],["5139",496510.42],["5154",433181.84],["5137",319925.27],["5163",300566.2],["5153",260388.65],["5365",243600],["5323",240855],["5151",174678],["5199",171636],["5499",168740],["5021",121406],["5156",113591.43],["5175",87420.93],["5223",80000],["5167",77033.44],["5166",72285.9],["5321",67380],["5168",61968.68],["5492",61300],["5162",57384.85],["5194",45012],["6125",43155.35],["5329",42094],["5136",31344.72],["5132",30645.29],["5164",26427.08],["6130",23770],["5172",19272.88],["5179",18075.15],["5178",15831.64],["5364",14886.58],["5038",13005],["5161",6108],["5131",4268.3],["5362",3040],["5122",3000],["5192",2178],["5133",519]],"economic_expenditure_total_czk":64464990.92,"economic_financing":[["8115",10670728.48],["8113",8449899.06],["8117",5000000],["8118",-5000000],["8124",-3919564.09]],"economic_financing_total_czk":15201063.45,"economic_revenue":[["1211",14980981.97],["4213",9729992.2],["1121",8025353.54],["1111",5490164.35],["1511",1556646.22],["2132",1446250],["1345",1286855],["1113",1060388.99],["4116",881056.8],["4221",611022.79],["2111",567537],["4112",555000],["1112",523035.4],["2324",451266.5],["3121",300000],["1386",292370.47],["1342",291120],["2321",275000],["1122",243600],["2322",199377],["1387",114589.72],["1334",104403],["2310",72380],["1341",68092],["1361",54010],["2141",39326.33],["4111",32500],["1335",5307.3],["1381",2300.89],["2119",2000],["2131",2000]],"economic_revenue_total_czk":49263927.47,"purpose_expenditure":[["2219",18795762.25],["3111",9290028.12],["3412",6086357.19],["2212",5096533.32],["3639",4687486.14],["6112",4141725.57],["3117",3161791.55],["6171",2992364.64],["5512",1936217.33],["3722",1545561.47],["3399",1308625.64],["3729",831310.09],["4350",713363.85],["3745",565443.9],["3419",500000],["3725",490474.36],["3631",465484.93],["3429",348440.55],["6399",243600],["2292",240855],["6320",217644],["3612",141739.19],["3349",120760],["2321",118413.56],["2143",104789.6],["3330",80000],["3319",75500],["3314",56499],["3632",35000],["6114",26667.89],["6310",20665.2],["6402",14886.58],["3421",11000]],"purpose_expenditure_total_czk":64464990.92}},"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."}}}}