{"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:00244031","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244031","name":"Obec Lužná","short_name":"Lužná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":542041},"amounts":{"revenue_approved":41078000,"revenue_adjusted":45977189.21,"revenue_actual":56437254.42,"expense_approved":55170000,"expense_adjusted":60069189.21,"expense_actual":32643485.5,"tax_revenue":47450300.47,"nontax_revenue":4520850.03,"capital_revenue":353084,"transfer_revenue":4113019.92,"current_expense":28947471.98,"capital_expense":3696013.52,"budget_balance":23793768.92,"cash_current":95093618.8,"cash_previous":72549849.88},"ratios":{"revenue_execution":1.22750554,"expense_execution":0.54343143,"balance_to_revenue":0.42159685,"cash_to_expense":2.91309636,"cash_yoy":0.31073488,"capital_expense_share":0.11322362,"transfer_revenue_share":0.07287775},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244031/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244031"},"seo":{"slug":"luzna","path":"/cz/municipalities/luzna/"},"population":{"value":1989,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":41078000,"expenditure_czk":55170000,"financing_czk":14092000,"balance_czk":-14092000},{"stage":"revised","revenue_czk":45977189.21,"expenditure_czk":60069189.21,"financing_czk":14092000,"balance_czk":-14092000},{"stage":"actual","revenue_czk":56437254.42,"expenditure_czk":32643485.5,"financing_czk":-23793768.92,"balance_czk":23793768.92}],"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":[["5171",23171000],["5169",6176000],["5011",4100000],["5331",3500000],["6122",3010000],["5023",2247000],["6121",1880000],["5154",1715000],["5031",1410000],["5021",749000],["5139",690000],["5032",646000],["5137",607000],["5365",606000],["5329",476000],["5136",471000],["5156",428000],["5362",410000],["5163",380000],["5229",319000],["5194",300000],["5166",291000],["5179",270000],["5155",258000],["5168",180000],["5175",153000],["6130",130000],["5492",100000],["5167",82000],["5141",80000],["5162",71000],["5151",67000],["5041",50000],["5321",36000],["5499",30000],["5038",25000],["5161",12000],["5132",10000],["5176",10000],["5182",10000],["5173",8000],["5192",5000],["5164",1000]],"economic_expenditure_total_czk":55170000,"economic_financing":[["8115",15342000],["8124",-1250000]],"economic_financing_total_czk":14092000,"economic_revenue":[["1211",17150000],["1121",8000000],["1111",6529100],["1345",2000000],["2132",1350000],["1511",1299200],["1113",1000000],["2141",800000],["4112",616700],["2329",600000],["1122",450000],["1112",400000],["1386",150000],["2111",109000],["1356",100000],["1387",100000],["2131",80000],["1341",75000],["2119",55000],["4121",50000],["1335",40000],["2142",40000],["1361",30000],["3111",30000],["1343",10000],["2112",10000],["2324",4000]],"economic_revenue_total_czk":41078000,"purpose_expenditure":[["2212",15000000],["3113",7000000],["3722",5500000],["3512",4500000],["6171",4500000],["3745",4000000],["3631",3000000],["6112",3000000],["2219",2000000],["3399",1400000],["3639",1000000],["6399",1000000],["2321",500000],["3392",500000],["2293",450000],["5512",450000],["3429",300000],["3519",250000],["3612",200000],["3635",150000],["3314",101000],["6310",100000],["4351",80000],["3341",50000],["5279",50000],["2115",30000],["6409",20000],["3319",14000],["1014",10000],["3632",10000],["3421",5000]],"purpose_expenditure_total_czk":55170000},"revised":{"economic_expenditure":[["5171",23329000],["5169",6759000],["5011",4000000],["6121",3549000],["5331",3500000],["6122",3056486],["5023",2247000],["5154",1735000],["5031",1419000],["5365",1118580],["5336",972663.21],["5021",941000],["5139",745510],["5166",662450],["5032",649500],["5137",607000],["5362",560000],["5329",486000],["5156",428000],["5163",380000],["5229",319000],["5155",318000],["5136",313300],["5194",300000],["5179",270000],["5041",250000],["5168",230000],["6130",130000],["5175",103000],["5221",100000],["5492",100000],["5167",82000],["5141",80000],["5162",71000],["5151",67000],["5191",42000],["5321",36000],["5499",30000],["5038",25200],["5161",13500],["5132",10000],["5176",10000],["5182",10000],["5173",8000],["5192",5000],["5164",1000]],"economic_expenditure_total_czk":60069189.21,"economic_financing":[["8115",15342000],["8124",-1250000]],"economic_financing_total_czk":14092000,"economic_revenue":[["1211",17960000],["1121",8000000],["1111",6529100],["1345",2000000],["4222",1965486],["4116",1494113.21],["2132",1350000],["1511",1299200],["1113",1000000],["1122",962580],["2141",800000],["4112",616700],["2329",600000],["1112",400000],["1386",150000],["2111",109000],["1356",100000],["1387",100000],["2131",80000],["1341",75000],["4111",65000],["2119",55000],["4122",52010],["4121",50000],["1335",40000],["2142",40000],["1361",30000],["3111",30000],["1343",10000],["2112",10000],["2324",4000]],"economic_revenue_total_czk":45977189.21,"purpose_expenditure":[["2212",16919000],["3113",7972663.21],["3722",5500000],["6171",5130000],["3512",4500000],["3745",4000000],["3631",3000000],["6112",3000000],["2219",2000000],["6399",1662580],["3399",1400000],["3639",1000000],["5512",548496],["2321",500000],["3392",500000],["2293",450000],["2115",401450],["3519",310000],["3429",300000],["3612",200000],["3635",150000],["3314",106000],["4359",100000],["6310",100000],["4351",85000],["6114",65000],["3341",50000],["5279",50000],["6409",30000],["3319",14000],["1014",10000],["3632",10000],["3421",5000]],"purpose_expenditure_total_czk":60069189.21},"actual":{"economic_expenditure":[["5169",6634911.53],["5331",3500000],["5011",3261597],["5171",3064155.45],["6122",2508190.02],["5023",1716034],["5031",1160046],["5365",1112580],["6121",1036285.5],["5336",972663.21],["5154",882023.89],["5021",736786],["5166",549562.77],["5362",503721],["5032",490816],["5139",471231.53],["5329",467600],["5136",446625.03],["5163",369545.68],["5156",320601.69],["5155",290977.6],["5191",285223.78],["5137",270027.58],["5229",260000],["5041",243480],["5168",214976.76],["5179",190300],["6130",151538],["5221",104200],["5151",82239.95],["5492",60000],["5162",53219.72],["5175",39643.22],["5321",36000],["5194",26931.9],["5167",22912.9],["5499",22800],["5132",19783],["5141",19288.89],["5161",17810],["5038",15216],["5222",8838.9],["5173",2101],["5164",1000]],"economic_expenditure_total_czk":32643485.5,"economic_financing":[["8115",-22543768.92],["8124",-1250000]],"economic_financing_total_czk":-23793768.92,"economic_revenue":[["1211",20470341.51],["1121",10966327.01],["1111",7637967.73],["1345",2103382],["1511",2097058.84],["4222",1965486],["2132",1502965.52],["1113",1448952.64],["4116",1387177.21],["1122",1112580],["2141",938749.6],["2329",785129.83],["2119",728816],["1112",714701.66],["4112",616700],["1386",399510.98],["3113",280000],["2112",210358],["1356",186767.02],["2111",159227.08],["1387",156581.93],["2131",77785],["3111",73084],["1341",68554],["4122",52010],["4121",50000],["4111",41646.71],["2142",39376],["2321",36000],["2324",27351],["1361",26950],["1334",26368.3],["1335",20142.86],["2322",15092],["1343",10972],["1381",3141.99]],"economic_revenue_total_czk":56437254.42,"purpose_expenditure":[["3113",5624789.71],["6171",5128098.54],["3722",5113141.75],["3745",3724561.89],["3512",3055639],["6112",2162753.29],["6399",1608761],["2212",922346.57],["3399",905206.44],["2219",817016.83],["3631",780449.99],["5512",531624.67],["2293",433400],["3639",375995.22],["2115",331177],["3519",265157.61],["3429",260000],["3314",102921],["4359",99200],["3392",97523.34],["3612",90734.66],["4351",83218.47],["6114",41646.71],["6310",31834.09],["6409",23338.9],["2321",19241.42],["3635",4940],["3319",4000],["3421",2420],["3632",2347.4]],"purpose_expenditure_total_czk":32643485.5}},"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."}}}}