{"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:00842478","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00842478","name":"Obec Lavičky","short_name":"Lavičky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596019},"amounts":{"revenue_approved":24598828,"revenue_adjusted":35187726.6,"revenue_actual":34717663.02,"expense_approved":7482517,"expense_adjusted":11329334.6,"expense_actual":9457430.7,"tax_revenue":15860003.1,"nontax_revenue":662729.32,"capital_revenue":17213460,"transfer_revenue":981470.6,"current_expense":8801575.1,"capital_expense":655855.6,"budget_balance":25260232.32,"cash_current":31928821.81,"cash_previous":6640589.49},"ratios":{"revenue_execution":0.98664126,"expense_execution":0.83477371,"balance_to_revenue":0.72759023,"cash_to_expense":3.37605665,"cash_yoy":3.80813064,"capital_expense_share":0.06934818,"transfer_revenue_share":0.02827007},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00842478/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00842478"},"seo":{"slug":"lavicky","path":"/cz/municipalities/lavicky/"},"population":{"value":715,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24598828,"expenditure_czk":7482517,"financing_czk":-17116311,"balance_czk":17116311},{"stage":"revised","revenue_czk":35187726.6,"expenditure_czk":11329334.6,"financing_czk":-23858392,"balance_czk":23858392},{"stage":"actual","revenue_czk":34717663.02,"expenditure_czk":9457430.7,"financing_czk":-25260232.32,"balance_czk":25260232.32}],"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":[["5331",1611000],["5171",1273000],["5169",1081000],["5023",1000000],["5154",375000],["5011",350000],["5031",270000],["6121",196093],["5021",162500],["5032",150000],["5139",116000],["5153",115000],["5321",110400],["5329",93024],["5156",80000],["5222",80000],["5365",65000],["6122",65000],["5163",64500],["5137",56000],["5223",30000],["5162",20000],["5166",20000],["5175",17000],["5151",12000],["5168",10000],["5182",10000],["5194",10000],["5041",9000],["5134",5000],["5136",5000],["5167",5000],["5173",5000],["5179",5000],["5229",4500],["5132",1000],["5362",500]],"economic_expenditure_total_czk":7482517,"economic_financing":[["8115",-17116311]],"economic_financing_total_czk":-17116311,"economic_revenue":[["3111",10055826],["1211",6389874],["1121",3218796],["1111",2064888],["1511",800000],["1113",468504],["1345",450000],["2324",300400],["1112",164844],["4112",162000],["4222",150000],["2111",146000],["4111",60000],["2139",48944],["1122",46252],["2131",32000],["1341",13000],["2119",10000],["2321",8000],["2132",6000],["1343",2000],["1361",1500]],"economic_revenue_total_czk":24598828,"purpose_expenditure":[["6112",1250000],["3113",1116000],["3111",928000],["3639",762944],["2212",530000],["3722",520000],["6171",406000],["3631",346093],["3723",250000],["2341",200000],["2141",193000],["5512",150000],["3412",140000],["2310",82080],["4351",68400],["6399",65000],["3341",59000],["3419",50000],["3721",50000],["3745",50000],["3399",45000],["2321",40000],["3632",40000],["4341",30000],["6114",24000],["3319",22000],["3314",18000],["3900",15000],["6320",12000],["3543",10000],["3525",5000],["6310",5000]],"purpose_expenditure_total_czk":7482517},"revised":{"economic_expenditure":[["5331",1759785],["5169",1453910],["5171",1350625],["5362",1293550],["5023",1200000],["6121",1013093],["5336",630370.6],["5154",397500],["5031",304000],["5011",240990],["5021",202740],["5032",160000],["5137",156000],["5139",155900],["5222",125000],["5365",114730],["5321",93940],["5329",93024],["5156",86000],["5153",79000],["5163",66500],["6122",65000],["5223",60000],["5194",47300],["5166",32000],["5175",30832],["5162",23000],["5221",15000],["5151",12000],["5168",10000],["5182",10000],["5041",9000],["5492",9000],["5134",5000],["5167",5000],["5173",5000],["5179",5000],["5229",4510],["5019",2044],["5132",1000],["5136",700],["5039",691],["5161",500],["5131",100]],"economic_expenditure_total_czk":11329334.6,"economic_financing":[["8115",-23858392]],"economic_financing_total_czk":-23858392,"economic_revenue":[["3111",17555826],["1211",7019874],["1121",3778796],["1111",2576888],["1511",925000],["4116",631970.6],["1113",498504],["1345",494900],["2324",411100],["2111",246850],["1112",246844],["4112",162000],["4222",155000],["1386",140000],["1122",107730],["1387",55000],["2139",48944],["2131",36000],["4111",32500],["1341",13000],["1334",12900],["2119",10000],["2321",8000],["1361",6000],["2132",6000],["4122",5000],["1343",2000],["1381",1100]],"economic_revenue_total_czk":35187726.6,"purpose_expenditure":[["3113",1778370.6],["3111",1477000],["6112",1463735],["6399",1387730],["3639",762944],["3722",675000],["6171",623000],["2212",530000],["3633",500000],["3631",346093],["3723",250000],["2341",200000],["2141",193000],["5512",150000],["3412",140000],["3419",100000],["2310",82080],["3745",80000],["3399",75000],["4351",68400],["3341",59000],["3632",56000],["3721",55000],["2321",45000],["6320",40000],["3330",30000],["4341",30000],["3725",23000],["3319",22000],["6114",18982],["3314",18000],["3900",15000],["3543",10000],["3726",10000],["3429",5000],["3525",5000],["6310",5000]],"purpose_expenditure_total_czk":11329334.6},"actual":{"economic_expenditure":[["5331",1699927.4],["5169",1409298.84],["5362",1293204],["5023",1199372],["6121",655855.6],["5336",630370.6],["5171",498212.31],["5154",292886.97],["5031",242945],["5021",199879],["5011",175009],["5137",142166.13],["5032",130793],["5139",122481.54],["5365",107730],["5321",93940],["5329",93024],["5222",91684],["5156",65411.8],["5153",63816.7],["5194",43199],["5163",42783.4],["5166",30346.8],["5223",30000],["5175",24739],["5162",22162.82],["5221",15000],["5492",9000],["5041",8899.91],["5151",6757],["5168",4645.8],["5229",4505.08],["5167",3600],["5019",2044],["5039",691],["5136",639],["5161",310],["5131",100]],"economic_expenditure_total_czk":9457430.7,"economic_financing":[["8115",-25277520.32],["8901",17288]],"economic_financing_total_czk":-25260232.32,"economic_revenue":[["3111",17213460],["1211",7019092.15],["1121",3771276.32],["1111",2576008.63],["1511",924401.31],["4116",631970.6],["1113",497330.37],["1345",494858],["2324",331272.32],["1112",245588.56],["2111",240731],["4112",162000],["4222",155000],["1386",137330.47],["1122",107730],["1387",53834.45],["2139",48944],["4111",32500],["2131",31182],["1334",12842.1],["1341",12805],["2132",6000],["1361",5900],["2119",4600],["1381",1005.74]],"economic_revenue_total_czk":34717663.02,"purpose_expenditure":[["3113",1604381.45],["6112",1461100],["6399",1380480],["3111",1350606.91],["3722",672247.06],["6171",579182.35],["3639",543967.87],["3631",283205.87],["3723",225768.03],["2141",156686.65],["3633",143000],["2212",137044.6],["5512",101141.94],["3412",95637.61],["2310",82080],["3419",70652],["3399",70087.24],["3745",68810.44],["4351",68400],["3632",55361],["3721",54827.14],["2321",44207.1],["6320",39875],["3330",30000],["2341",23119.47],["3725",22304.91],["6114",18982],["3314",17914],["3900",10684],["3543",10000],["3319",9300],["3341",8899.91],["3429",5000],["3525",5000],["3726",4567.75],["6310",2908.4]],"purpose_expenditure_total_czk":9457430.7}},"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."}}}}