{"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:00266051","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266051","name":"Obec Lužice","short_name":"Lužice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Most","municipality_code":567281},"amounts":{"revenue_approved":12670200,"revenue_adjusted":13610412.4,"revenue_actual":14058063.31,"expense_approved":14746500,"expense_adjusted":15784933.8,"expense_actual":13175282.71,"tax_revenue":11973625,"nontax_revenue":834803.91,"capital_revenue":16475,"transfer_revenue":1233159.4,"current_expense":12753856.71,"capital_expense":421426,"budget_balance":882780.6,"cash_current":3985497.06,"cash_previous":3778280.46},"ratios":{"revenue_execution":1.03289033,"expense_execution":0.83467456,"balance_to_revenue":0.06279532,"cash_to_expense":0.30249803,"cash_yoy":0.05484416,"capital_expense_share":0.03198611,"transfer_revenue_share":0.08771901},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266051/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266051"},"seo":{"slug":"luzice","path":"/cz/municipalities/luzice/"},"population":{"value":574,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12670200,"expenditure_czk":14746500,"financing_czk":2076300,"balance_czk":-2076300},{"stage":"revised","revenue_czk":13610412.4,"expenditure_czk":15784933.8,"financing_czk":2174521.4,"balance_czk":-2174521.4},{"stage":"actual","revenue_czk":14058063.31,"expenditure_czk":13175282.71,"financing_czk":-882780.6,"balance_czk":882780.6}],"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",2850000],["5169",2698000],["5011",2250000],["5154",1340000],["5023",900000],["5171",681000],["5031",510000],["5021",434000],["5139",422000],["5331",324000],["5492",320000],["5032",300000],["5137",238000],["5321",191100],["5167",170000],["5168",135000],["5153",125000],["5166",120000],["5175",118000],["5151",112000],["5163",106800],["5156",85000],["5141",40000],["5194",35000],["5162",30000],["5134",28000],["5164",23000],["5038",22000],["5222",20000],["5903",20000],["5362",17000],["5041",10000],["5221",10000],["5499",10000],["5660",10000],["5132",8000],["5161",8000],["5909",8000],["5179",6000],["5136",5000],["5133",2000],["5173",2000],["5363",2000],["5365",600]],"economic_expenditure_total_czk":14746500,"economic_financing":[["8115",2751864],["8124",-675564]],"economic_financing_total_czk":2076300,"economic_revenue":[["1211",5500000],["1121",2900000],["1111",1800000],["1511",800000],["1113",420000],["2111",402000],["1381",150000],["4112",144000],["2132",137000],["1112",130000],["1386",100000],["1387",60000],["2322",26000],["1361",20000],["2119",10000],["2131",10000],["2212",10000],["2324",10000],["2460",10000],["3111",10000],["2321",7000],["1334",4000],["1345",4000],["2141",4000],["1341",1200],["1337",1000]],"economic_revenue_total_czk":12670200,"purpose_expenditure":[["6171",2640600],["3745",2404000],["2219",1900000],["3631",1080000],["6112",1080000],["2329",900000],["3399",900000],["3722",800000],["3613",508000],["3326",464000],["3111",455000],["3612",380000],["3723",200000],["2333",168000],["4339",160000],["4349",160000],["3421",80000],["3639",76000],["3721",60000],["5512",56100],["2212",52000],["6310",50800],["3725",50000],["3419",46000],["5299",24000],["3632",22000],["5213",20000],["1014",10000]],"purpose_expenditure_total_czk":14746500},"revised":{"economic_expenditure":[["5169",3127000],["5011",2435989],["5171",2283000],["5154",1270000],["6121",1218300],["5023",1001000],["5031",579943],["5331",415200],["5021",401032],["5492",353000],["5137",336000],["5032",308114],["5139",293035],["5336",279710.4],["5321",207100],["5168",207000],["5153",153000],["5175",152776],["5166",120000],["5163",109800],["5151",95000],["5156",65000],["5909",45000],["5162",41000],["5141",40000],["5134",28000],["5167",27000],["5164",23000],["5038",22000],["5222",20000],["5903",20000],["5362",17000],["5194",13000],["5041",10000],["5221",10000],["5499",10000],["5161",8816],["5132",8000],["5660",6500],["5179",6000],["5136",5000],["6130",3500],["5173",2841],["5365",2600],["5133",2000],["5363",2000],["5364",677.4]],"economic_expenditure_total_czk":15784933.8,"economic_financing":[["8115",2850085.4],["8124",-675564]],"economic_financing_total_czk":2174521.4,"economic_revenue":[["1211",5368000],["1121",2890000],["1111",1960000],["1511",1059000],["2111",422000],["1113",420000],["2324",359065],["4116",288756.4],["1112",195000],["4112",137700],["2132",135600],["1386",105000],["1387",60000],["4122",50000],["4111",32500],["2322",23000],["3111",16770],["1361",15000],["2119",10000],["2131",10000],["2212",10000],["2321",10000],["2460",10000],["1334",9000],["1345",4000],["2141",4000],["1381",2000],["1341",1200],["1337",1000],["1382",1000],["2328",821]],"economic_revenue_total_czk":13610412.4,"purpose_expenditure":[["6171",2911600],["3745",2503046],["3326",1714000],["6112",1180000],["2219",1131300],["3722",1000000],["3631",980000],["3399",900000],["3613",893000],["3111",845910.4],["3612",408000],["3723",200000],["2333",168000],["4339",160000],["4349",160000],["3421",130000],["3639",76000],["3721",60000],["5512",56100],["2212",52000],["6310",50800],["3725",50000],["3419",46000],["6114",32500],["5299",24000],["3632",22000],["5213",20000],["1014",10000],["6402",677.4]],"purpose_expenditure_total_czk":15784933.8},"actual":{"economic_expenditure":[["5169",2600837.27],["5011",2334175.76],["5171",2031106.59],["5154",1214280.06],["5023",1000314],["5031",568440],["6121",418326],["5331",415200],["5032",300995],["5336",279710.4],["5021",264559.24],["5492",241000],["5137",215465.54],["5168",206984.17],["5321",205939],["5139",186655.72],["5175",129813.39],["5163",103357.8],["5166",99825],["5151",65040],["5153",60974.22],["5156",56502.14],["5909",41639.36],["5162",40452.6],["5141",35293.84],["5134",13565.05],["5038",9508],["5161",8759],["5179",5024.6],["5194",4421.1],["5164",4332],["6130",3100],["5362",2700],["5365",2000],["5136",1800],["5132",1168],["5173",841],["5364",676.86],["5167",500]],"economic_expenditure_total_czk":13175282.71,"economic_financing":[["8124",-675564],["8115",-207216.6]],"economic_financing_total_czk":-882780.6,"economic_revenue":[["1211",5365850.72],["1121",2869399.19],["1111",1957685.87],["1511",1057079.48],["4116",1012959.4],["1113",379577.08],["2324",357281.24],["2111",344878],["1112",187097.03],["4112",137700],["2132",119819.67],["1386",104525.03],["4122",50000],["1387",40976.85],["4111",32500],["3111",16475],["2321",9936],["1334",6289.2],["1361",4050],["2131",2068],["1381",857.27],["2328",821],["1341",200],["1382",37.28]],"economic_revenue_total_czk":14058063.31,"purpose_expenditure":[["6171",2618432.07],["3745",2381752.01],["3326",1486462.97],["6112",1155035.9],["3722",995201.64],["3631",956150.84],["3111",796537.83],["3613",777965.98],["3399",706897.9],["2219",383016.6],["3723",194316.56],["3612",188904.69],["4349",136000],["4339",72000],["3421",68533],["5512",55900],["3725",49037.98],["3639",43261],["6310",41643.64],["6114",32464.24],["2212",17327.2],["2333",11642],["3419",3160],["1014",1911.8],["3632",1050],["6402",676.86]],"purpose_expenditure_total_czk":13175282.71}},"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."}}}}