{"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:00265217","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265217","name":"Obec Lubenec","short_name":"Lubenec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566438},"amounts":{"revenue_approved":43192000,"revenue_adjusted":49490300,"revenue_actual":52825537.09,"expense_approved":56707000,"expense_adjusted":62746800,"expense_actual":48847605.11,"tax_revenue":36739364.03,"nontax_revenue":12929157.49,"capital_revenue":524603,"transfer_revenue":2632412.57,"current_expense":36913547.61,"capital_expense":11934057.5,"budget_balance":3977931.98,"cash_current":57284027.11,"cash_previous":54460045.53},"ratios":{"revenue_execution":1.06739173,"expense_execution":0.77848759,"balance_to_revenue":0.0753032,"cash_to_expense":1.17270902,"cash_yoy":0.05185419,"capital_expense_share":0.24431203,"transfer_revenue_share":0.0498322},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265217/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265217"},"seo":{"slug":"lubenec","path":"/cz/municipalities/lubenec/"},"population":{"value":1313,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":43192000,"expenditure_czk":56707000,"financing_czk":13515000,"balance_czk":-13515000},{"stage":"revised","revenue_czk":49490300,"expenditure_czk":62746800,"financing_czk":13256500,"balance_czk":-13256500},{"stage":"actual","revenue_czk":52825537.09,"expenditure_czk":48847605.11,"financing_czk":-3977931.98,"balance_czk":3977931.98}],"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":[["5169",9040000],["5171",8130000],["6121",6400000],["5331",6311000],["5153",5200000],["5011",3990000],["5909",3470000],["5154",2700000],["5023",1700000],["5151",1483000],["5031",1302000],["5139",1010000],["6123",1000000],["5032",598000],["5137",560000],["5362",535000],["5163",455000],["5222",370000],["5168",330000],["5166",300000],["5156",240000],["6122",200000],["5175",183000],["5499",150000],["5021",145000],["5194",145000],["6371",120000],["5132",100000],["5162",100000],["5903",100000],["5164",70000],["5329",45000],["5167",30000],["5493",30000],["5038",20000],["5161",20000],["5172",20000],["5339",20000],["5173",15000],["5365",15000],["5041",10000],["5133",10000],["5179",10000],["5221",10000],["5364",10000],["5136",5000]],"economic_expenditure_total_czk":56707000,"economic_financing":[["8115",13515000]],"economic_financing_total_czk":13515000,"economic_revenue":[["1211",15000000],["1121",7000000],["2111",6040000],["1111",5000000],["1511",3000000],["2132",2290000],["1113",1000000],["2122",1000000],["1345",700000],["2141",500000],["2324",400000],["4112",400000],["1112",300000],["1386",200000],["2131",120000],["1387",100000],["2133",50000],["4111",32000],["1341",30000],["1361",30000]],"economic_revenue_total_czk":43192000,"purpose_expenditure":[["3612",12760000],["6171",6165000],["3113",4499000],["3639",3720000],["6112",2150000],["3613",2110000],["3722",2095000],["5512",1970000],["3392",1850000],["3111",1837000],["4351",1610000],["2219",1600000],["3900",1600000],["3631",1400000],["3725",1200000],["1032",1000000],["2221",950000],["3399",940000],["2212",750000],["3419",690000],["3511",670000],["2115",600000],["3326",500000],["6399",500000],["2341",350000],["3745",325000],["2321",320000],["6320",300000],["3412",290000],["3635",250000],["3421",220000],["5399",190000],["2419",170000],["3632",120000],["1014",100000],["2333",100000],["3341",100000],["3429",100000],["3729",100000],["5213",100000],["2310",80000],["3349",80000],["1036",70000],["3314",44000],["6114",32000],["2143",30000],["3721",30000],["6310",20000],["3319",10000],["6402",10000]],"purpose_expenditure_total_czk":56707000},"revised":{"economic_expenditure":[["5169",9056000],["5331",7961000],["6121",7255000],["6130",7200000],["5171",5940000],["5011",4106000],["5153",3907100],["5154",2630000],["5909",1870000],["5023",1700000],["5151",1508000],["5031",1341000],["5139",1092700],["5336",1060200],["5032",609100],["5365",573000],["5362",535000],["5137",516000],["5163",459000],["5021",378500],["5222",370000],["5168",330000],["6122",300000],["5166",290000],["6127",290000],["5156",225000],["5175",187400],["5499",150000],["5194",145000],["6371",120000],["5132",100000],["5162",100000],["5903",100000],["5164",70000],["5329",45000],["5167",30000],["5493",30000],["5161",21800],["5038",20000],["5172",20000],["5339",20000],["5173",15000],["5192",15000],["5041",10000],["5133",10000],["5179",10000],["5221",10000],["5364",10000],["5136",5000]],"economic_expenditure_total_czk":62746800,"economic_financing":[["8115",13256500]],"economic_financing_total_czk":13256500,"economic_revenue":[["1211",15200000],["1121",7000000],["2111",7000000],["1111",5350000],["1511",3900000],["2132",2290000],["4116",1715400],["1113",1000000],["2122",1000000],["2141",850000],["1345",700000],["2324",610000],["1122",558000],["4112",410400],["4213",404000],["1112",300000],["3111",300000],["2119",270000],["1386",200000],["2131",120000],["1387",100000],["4121",70000],["2133",50000],["4111",32500],["1341",30000],["1361",30000]],"economic_revenue_total_czk":49490300,"purpose_expenditure":[["3639",11574000],["3612",10880000],["3113",5282400],["6171",5220000],["3111",4703800],["6112",2150000],["3722",2095000],["4351",1610000],["3900",1600000],["3631",1400000],["5512",1243000],["3725",1200000],["3613",1110000],["6399",1058000],["2221",1050000],["1032",1000000],["3399",940000],["3392",850000],["3511",770000],["2212",750000],["3419",690000],["2115",600000],["2219",600000],["3412",510000],["3326",500000],["2341",450000],["3745",325000],["2321",320000],["6320",300000],["3635",250000],["3421",220000],["5399",190000],["2419",170000],["3632",120000],["1014",100000],["2333",100000],["3341",100000],["3429",100000],["3729",100000],["5213",100000],["2310",80000],["3349",80000],["1036",70000],["3314",48100],["6114",37500],["2143",30000],["3721",30000],["6310",20000],["3319",10000],["6402",10000]],"purpose_expenditure_total_czk":62746800},"actual":{"economic_expenditure":[["5331",7961000],["6130",7178600],["5169",6538943.08],["6121",4168636.3],["5011",3648894],["5153",3399057.75],["5171",2584361.16],["5154",1752324.11],["5909",1613716.52],["5023",1436352],["5151",1389366],["5031",1210054],["5336",1060268.39],["5365",565180],["5139",522817.12],["5032",483266],["5163",389790.5],["5362",387218.75],["5222",360000],["5021",359188],["5137",291168.04],["6127",283500],["6122",273321.2],["5168",194790.94],["5156",128389.1],["5175",114458.34],["5194",97616.18],["5162",93919.43],["5499",58740],["5164",56009],["5329",38490],["6371",30000],["5132",29554],["5166",26499],["5167",20686],["5339",20000],["5161",16914],["5038",16602.38],["5173",15082],["5364",7278],["5179",6196],["5192",5000],["5221",5000],["5041",3766.82],["5133",3080],["5136",2511]],"economic_expenditure_total_czk":48847605.11,"economic_financing":[["8118",-8401000000],["8117",8400000000],["8115",-2823981.58],["8901",-153950.4]],"economic_financing_total_czk":-3977931.98,"economic_revenue":[["1211",15323034.56],["1121",8200599.8],["2111",7083107.86],["1111",5726783.52],["1511",3946878.73],["2132",2399443.69],["4116",1715461.39],["1113",1084239.34],["2122",1000000],["2141",873639.9],["1345",845250],["2324",683601.05],["1122",557130],["1112",534597.72],["3111",507593],["2131",448534.31],["4112",410400],["4213",404051.18],["1386",298782.19],["2119",268720],["1387",117101.73],["4121",70000],["2310",69061.68],["2133",63815],["1361",33890],["4111",32500],["1341",29953],["1349",27358.04],["2321",25600],["3112",17010],["2139",13425],["1334",10554.07],["1381",2405.35],["1343",790],["2112",209],["1382",15.98]],"economic_revenue_total_czk":52825537.09,"purpose_expenditure":[["3639",10266101.51],["3612",8124167.61],["3113",5260818.59],["6171",4184826.7],["3111",4004672.8],["6112",1801004],["3722",1733190.11],["3725",1144133.22],["3900",1073147.78],["5512",1026376.33],["3631",950914],["6399",939938.75],["4351",877579.56],["1032",824094.98],["2221",823356],["3399",706205.54],["3419",652275.47],["3613",650433.14],["2212",589030.85],["3392",528973.74],["3511",517310.7],["3326",368200],["2115",324624],["6320",283582],["3412",259979.1],["3745",131145.6],["3635",123420],["2321",68190.02],["3429",60000],["3421",59919],["2219",59545],["2333",56144],["1036",54444.72],["2419",54315],["3314",48056],["2310",36592],["6114",32500],["3341",31971.83],["3349",29400],["3721",21045.33],["2341",20488.93],["2143",12414],["6310",10338.2],["3319",10000],["6402",7278],["5399",3930],["3632",1531]],"purpose_expenditure_total_czk":48847605.11}},"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."}}}}