{"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:00653403","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00653403","name":"Obec Lužec nad Cidlinou","short_name":"Lužec nad Cidlinou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":570362},"amounts":{"revenue_approved":19887800,"revenue_adjusted":22471300,"revenue_actual":18546855.42,"expense_approved":18945800,"expense_adjusted":21529300,"expense_actual":20089064.03,"tax_revenue":13100324.18,"nontax_revenue":2540455.84,"capital_revenue":5000,"transfer_revenue":2901075.4,"current_expense":15376598.76,"capital_expense":4712465.27,"budget_balance":-1542208.61,"cash_current":4749642.53,"cash_previous":7208351.14},"ratios":{"revenue_execution":0.82535747,"expense_execution":0.93310345,"balance_to_revenue":-0.08315203,"cash_to_expense":0.23642926,"cash_yoy":-0.34109168,"capital_expense_share":0.23457864,"transfer_revenue_share":0.15641872},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00653403/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00653403"},"seo":{"slug":"luzec-nad-cidlinou","path":"/cz/municipalities/luzec-nad-cidlinou/"},"population":{"value":521,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19887800,"expenditure_czk":18945800,"financing_czk":-942000,"balance_czk":942000},{"stage":"revised","revenue_czk":22471300,"expenditure_czk":21529300,"financing_czk":-942000,"balance_czk":942000},{"stage":"actual","revenue_czk":18546855.42,"expenditure_czk":20089064.03,"financing_czk":1542208.61,"balance_czk":-1542208.61}],"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":[["5011",6415800],["6121",4900000],["5169",2460000],["5021",1585000],["5139",910000],["5154",800000],["5023",500000],["6122",400000],["5222",300000],["5365",205000],["5141",150000],["5163",130000],["5221",110000],["5364",30000],["5329",20000],["5903",20000],["5171",10000]],"economic_expenditure_total_czk":18945800,"economic_financing":[["8124",-942000]],"economic_financing_total_czk":-942000,"economic_revenue":[["1211",5000000],["1121",3500000],["1511",3000000],["4116",2500000],["1111",2000000],["2111",1445000],["1113",500000],["2324",400000],["2131",360000],["1345",280000],["2132",238000],["1112",200000],["1122",200000],["4112",124800],["2142",50000],["1381",30000],["1341",15000],["1342",15000],["1343",10000],["1361",10000],["2321",10000]],"economic_revenue_total_czk":19887800,"purpose_expenditure":[["3412",4150000],["3745",2700000],["3115",2400000],["6171",1715800],["2321",1300000],["2219",900000],["3725",600000],["3319",500000],["3326",500000],["3631",500000],["6112",500000],["3722",400000],["3392",300000],["3419",300000],["3613",300000],["5512",300000],["6399",205000],["3399",200000],["3421",200000],["3429",200000],["6310",150000],["6320",130000],["4359",110000],["2310",100000],["3723",100000],["3721",50000],["3314",35000],["6402",30000],["5213",20000],["6409",20000],["3632",10000],["3900",10000],["5212",10000]],"purpose_expenditure_total_czk":18945800},"revised":{"economic_expenditure":[["5011",7715800],["6121",4170000],["5169",2580000],["5021",1940000],["5171",1156799],["5154",1080000],["5023",600000],["5365",555000],["6119",464000],["5222",300000],["6122",300000],["5141",200000],["5901",154701],["5364",80000],["5163",70000],["5139",60000],["5221",60000],["5329",20000],["5903",20000],["5323",3000]],"economic_expenditure_total_czk":21529300,"economic_financing":[["8124",-942000]],"economic_financing_total_czk":-942000,"economic_revenue":[["1211",6000000],["1121",3500000],["1511",3000000],["4116",3000000],["1111",2000000],["2111",1510000],["2324",840000],["1122",600000],["1113",500000],["2131",360000],["1345",280000],["2132",238000],["1112",200000],["4112",124800],["1386",100000],["2142",50000],["1387",40000],["4111",32500],["1381",30000],["1342",20000],["1341",15000],["1343",10000],["1361",10000],["2321",10000],["1382",1000]],"economic_revenue_total_czk":22471300,"purpose_expenditure":[["4339",3000000],["3745",2960000],["6171",2784501],["2321",2300000],["2219",1850000],["3412",1650000],["3326",1156799],["3399",850000],["6112",600000],["6399",555000],["3613",450000],["5512",450000],["3722",400000],["3725",400000],["3392",360000],["3631",330000],["3419",200000],["3421",200000],["3429",200000],["6310",200000],["2310",100000],["3723",100000],["6402",80000],["6320",70000],["3314",60000],["4359",60000],["3721",50000],["6114",30000],["5213",20000],["6409",20000],["3632",10000],["3636",10000],["3900",10000],["5212",10000],["2221",3000]],"purpose_expenditure_total_czk":21529300},"actual":{"economic_expenditure":[["6121",3486976.82],["5011",3149670],["5169",3058836.05],["5171",2201717.45],["5154",1270002.89],["5139",875216],["5031",801181],["6122",762058.45],["5365",549310],["5023",508620],["5021",495788],["6119",463430],["5137",366498.01],["5032",361030],["5131",321146.27],["5153",191115.63],["5156",143846.78],["5163",136982.4],["5132",111783.48],["5175",107423.2],["5222",104000],["5168",97846.86],["5141",97604],["5364",70441.55],["5194",68862.34],["5166",46872.16],["5151",37567],["5162",34501.47],["5221",32750],["5229",27500],["5161",25819],["5167",22953.22],["5136",21721],["5038",13212],["5329",12850],["5173",7822],["5499",1800],["5323",1309],["5321",1000]],"economic_expenditure_total_czk":20089064.03,"economic_financing":[["8115",2458708.61],["8124",-942000],["8901",25500]],"economic_financing_total_czk":1542208.61,"economic_revenue":[["1211",4903040.88],["4116",2743775.4],["1121",2623517.92],["1511",2173961.47],["1111",1830175.83],["2111",1360702.57],["2324",712013],["1122",548310],["1113",346910.77],["2131",340197.1],["1345",280013],["1112",171036.12],["4112",124800],["1386",95581.6],["2132",86908],["1334",46931.22],["1387",37463.54],["4111",32500],["2142",27066],["1342",17790],["1341",11667],["1343",6580],["1361",6560],["3113",5000],["2321",3939],["2112",3525],["2119",3206],["2329",2600],["1381",772.88],["2141",299.17],["1382",11.95]],"economic_revenue_total_czk":18546855.42,"purpose_expenditure":[["4339",2929216.89],["3745",2903423.7],["6171",2343714.01],["2321",2240422.48],["2219",1790270.64],["3412",1599574.83],["3326",1070949.67],["3399",835755.58],["6112",555220],["6399",548310],["5512",449781.51],["3613",411013.69],["3722",397584.58],["3725",374644.98],["3392",354195.72],["3631",320701.91],["6310",175060.4],["3421",155680.22],["3429",152960],["3419",143532],["6402",70441.55],["3723",65989.67],["6320",59526],["3314",50236],["4359",41630],["6114",27001],["6409",12850],["3636",4338],["3632",3730],["2221",1309]],"purpose_expenditure_total_czk":20089064.03}},"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."}}}}