{"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:00238252","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238252","name":"Obec Luštěnice","short_name":"Luštěnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":536270},"amounts":{"revenue_approved":56802900,"revenue_adjusted":96260614.65,"revenue_actual":95225406.49,"expense_approved":84265500,"expense_adjusted":113993064.65,"expense_actual":87498167.61,"tax_revenue":61848410.84,"nontax_revenue":13575178,"capital_revenue":347369,"transfer_revenue":19454448.65,"current_expense":52967017.25,"capital_expense":34531150.36,"budget_balance":7727238.88,"cash_current":68659131.73,"cash_previous":62283953.11},"ratios":{"revenue_execution":0.98924578,"expense_execution":0.76757448,"balance_to_revenue":0.08114682,"cash_to_expense":0.78469222,"cash_yoy":0.10235668,"capital_expense_share":0.39464998,"transfer_revenue_share":0.20429893},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238252/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238252"},"seo":{"slug":"lustenice","path":"/cz/municipalities/lustenice/"},"population":{"value":2360,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":56802900,"expenditure_czk":84265500,"financing_czk":27462600,"balance_czk":-27462600},{"stage":"revised","revenue_czk":96260614.65,"expenditure_czk":113993064.65,"financing_czk":17732450,"balance_czk":-17732450},{"stage":"actual","revenue_czk":95225406.49,"expenditure_czk":87498167.61,"financing_czk":-7727238.88,"balance_czk":7727238.88}],"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",29650000],["5171",13674000],["5169",12747000],["5331",6036000],["5011",4780000],["5152",2620000],["5154",2000000],["5023",1800000],["5151",1635000],["5031",1590000],["5139",736000],["5032",663000],["5323",617000],["6122",600000],["5163",550000],["5222",450000],["5362",450000],["5153",435000],["5021",350000],["5137",270000],["5141",250000],["5156",235000],["5162",209500],["5122",200000],["5166",200000],["5168",200000],["5194",200000],["6130",200000],["5134",170000],["5132",150000],["5164",130000],["5167",90000],["5161",60000],["5019",52000],["5175",50000],["5329",45000],["5136",40000],["5038",30000],["5339",30000],["5133",20000],["5039",11000],["5221",10000],["5229",10000],["5365",10000],["5903",10000]],"economic_expenditure_total_czk":84265500,"economic_financing":[["8115",28988100],["8124",-1525500]],"economic_financing_total_czk":27462600,"economic_revenue":[["1211",20000000],["2132",10150000],["1121",10000000],["1111",7000000],["1511",2600000],["1345",1790000],["1113",1500000],["4112",768900],["2142",652000],["2324",550000],["1112",500000],["2141",300000],["2131",250000],["2111",236000],["1386",200000],["1387",100000],["1361",90000],["1341",73000],["4121",40000],["1343",3000]],"economic_revenue_total_czk":56802900,"purpose_expenditure":[["2219",22000000],["6171",12378000],["3612",9890000],["2212",5500000],["3113",5336000],["3639",4756000],["3632",4009000],["3631",3800000],["3722",3000000],["3745",2520000],["6112",2230000],["3111",2070000],["3726",1860000],["3412",1130000],["5512",1095000],["2295",617000],["3314",589500],["6320",500000],["6310",300000],["3399",200000],["3421",200000],["3341",120000],["2321",50000],["3721",50000],["3724",30000],["5213",30000],["3723",5000]],"purpose_expenditure_total_czk":84265500},"revised":{"economic_expenditure":[["6121",42943704.95],["5171",21400280],["5169",12608881],["5331",6374719],["5011",5290000],["5365",3216580],["5152",2620000],["5154",2040000],["6122",1850000],["5023",1800000],["5031",1685000],["5151",1642000],["5362",1321000],["5139",1165830],["5336",907074.4],["5032",709000],["5323",617000],["5163",594700],["5021",564366],["5137",558900.65],["5153",445000],["5166",425000],["5132",400000],["5222",357000],["5141",320300],["5156",235300],["5162",209500],["5168",206171],["5194",200000],["6130",200000],["5164",190000],["5134",170000],["5122",140000],["5311",100000],["5329",62520],["5161",61215],["5019",55287.3],["5175",50000],["6142",49000],["5136",40000],["5167",40000],["5038",30000],["5133",20000],["5221",13000],["5039",11000],["5339",10000],["5492",10000],["5903",10000],["5229",9799.35],["5493",9000],["5364",4936]],"economic_expenditure_total_czk":113993064.65,"economic_financing":[["8115",19257950],["8124",-1525500]],"economic_financing_total_czk":17732450,"economic_revenue":[["1211",24000000],["4213",17352704.95],["1121",13000000],["2132",10924600],["1111",8950000],["1511",7950000],["1122",3199980],["1345",1790750],["1113",1750000],["2324",1286400],["1112",850000],["4116",815890.4],["4112",770500],["2142",652000],["2111",516000],["1386",500000],["2141",315000],["4121",268000],["2131",250000],["1387",210000],["3113",198000],["4122",191184],["3111",162000],["1361",90000],["1341",74400],["2119",63000],["4111",56169.3],["2310",52000],["1334",9100],["1381",5000],["2229",4936],["1343",3000]],"economic_revenue_total_czk":96260614.65,"purpose_expenditure":[["2219",35206704.95],["6171",14064981],["3612",11857000],["3113",9081793.4],["3639",6702000],["2212",5500000],["3632",4049000],["3631",3800000],["3111",3470000],["6399",3199980],["3722",3000000],["3745",2520000],["6112",2230000],["3726",1860000],["3412",1630000],["3341",1420000],["5512",1395000],["3314",739500],["2295",617000],["6320",550000],["6310",365000],["3399",200000],["3421",200000],["5511",100000],["2321",59000],["6114",56169.3],["3721",50000],["3724",30000],["5213",30000],["3723",5000],["6402",4936]],"purpose_expenditure_total_czk":113993064.65},"actual":{"economic_expenditure":[["6121",32681203.7],["5171",14212775.26],["5169",8255236.4],["5331",6374719],["5011",4948152],["5365",3216580],["6122",1801579.66],["5023",1761223],["5031",1532032],["5151",1459174],["5152",1419449.35],["5154",1340347.44],["5362",1020478],["5139",936271.02],["5336",907074.4],["5032",629919],["5323",577880],["5163",564891.73],["5021",474689],["5137",456343.74],["5166",388281.35],["5153",350766.29],["5132",318737.75],["5141",315281.2],["5222",307000],["5156",209032.73],["5162",167476.11],["5168",150872.5],["5194",111768.1],["5164",106943.11],["5311",100000],["5329",62520],["5134",53325.33],["6142",48367],["5175",41681],["5161",35408.9],["5122",34064.9],["5136",29692],["5038",21502],["5167",13481],["5221",13000],["5339",10000],["5492",10000],["5229",9799.35],["5493",8653],["5019",4985.29],["5364",4936],["5039",574]],"economic_expenditure_total_czk":87498167.61,"economic_financing":[["8115",-5861810.88],["8124",-1525428],["8901",-340000]],"economic_financing_total_czk":-7727238.88,"economic_revenue":[["1211",23856199.84],["4213",17352704.95],["1121",12794085.03],["2132",10653672.57],["1111",8942670.14],["1511",7933358.06],["1122",3199980],["1345",1790750],["1113",1689241.35],["2324",1279343.94],["1112",833575.87],["4116",815890.4],["4112",770500],["2142",651753],["1386",466022.17],["2111",427510],["2141",310130.49],["4121",268000],["4122",191184],["3113",185999],["1387",182662.47],["3111",161370],["2131",135084],["1341",74400],["1361",72060],["2119",61589],["4111",56169.3],["2310",51159],["1334",9034.5],["2229",4936],["1381",3571.41],["1343",800]],"economic_revenue_total_czk":95225406.49,"purpose_expenditure":[["2219",28416079.23],["6171",11754017.34],["3113",9008020.2],["3612",6066115.4],["3639",5840317.85],["3111",3411662],["6399",3199980],["3632",3129721.86],["3722",2928021.94],["6112",2152751],["2212",1749206.43],["3631",1676311.12],["3726",1640707.67],["3412",1409568.75],["3341",1337694.7],["5512",1011965.02],["3314",603442.47],["2295",577880],["6320",525485.17],["6310",354687.76],["3745",245623],["3421",150000],["3399",111768.1],["5511",100000],["6114",56169.3],["3724",27382.3],["2321",8653],["6402",4936]],"purpose_expenditure_total_czk":87498167.61}},"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."}}}}