{"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:00276952","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276952","name":"Obec Lubná","short_name":"Lubná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":578355},"amounts":{"revenue_approved":46067041,"revenue_adjusted":47892826.9,"revenue_actual":39219771.99,"expense_approved":70127041,"expense_adjusted":71952826.9,"expense_actual":51350047.37,"tax_revenue":25059606.91,"nontax_revenue":4618302.18,"capital_revenue":2347200,"transfer_revenue":7194662.9,"current_expense":20559366.58,"capital_expense":30790680.79,"budget_balance":-12130275.38,"cash_current":12285642.65,"cash_previous":24556105.84},"ratios":{"revenue_execution":0.81890702,"expense_execution":0.71366268,"balance_to_revenue":-0.3092898,"cash_to_expense":0.2392528,"cash_yoy":-0.49969092,"capital_expense_share":0.59962322,"transfer_revenue_share":0.18344479},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276952/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276952"},"seo":{"slug":"lubna-00276952","path":"/cz/municipalities/lubna-00276952/"},"population":{"value":944,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":46067041,"expenditure_czk":70127041,"financing_czk":24060000,"balance_czk":-24060000},{"stage":"revised","revenue_czk":47892826.9,"expenditure_czk":71952826.9,"financing_czk":24060000,"balance_czk":-24060000},{"stage":"actual","revenue_czk":39219771.99,"expenditure_czk":51350047.37,"financing_czk":12130275.38,"balance_czk":-12130275.38}],"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",41650000],["6901",4121061],["5331",3700000],["5169",3475000],["5154",2215000],["5171",2194000],["6130",2000000],["5011",1945000],["5023",1285000],["5365",1204980],["5137",862000],["5031",680000],["5139",555900],["5362",518000],["5901",500000],["5903",500000],["5021",426100],["5329",348752],["5032",285000],["5222",229437],["5499",202000],["5194",179000],["5163",157100],["5166",120000],["5151",105000],["5156",98500],["5223",95000],["5168",87000],["5162",83000],["5175",71000],["5132",32000],["5167",31500],["5179",27011],["5138",23000],["5909",21000],["5164",20000],["5136",18000],["5321",15000],["5019",9000],["5173",9000],["5041",8100],["5038",7200],["5161",6400],["5039",3000],["5153",2000],["5339",2000]],"economic_expenditure_total_czk":70127041,"economic_financing":[["8115",13060000],["8117",11000000]],"economic_financing_total_czk":24060000,"economic_revenue":[["4216",13851807.76],["1211",10500000],["1121",5500000],["1111",3800000],["3111",1700000],["2132",1546500],["4222",1500000],["1511",1425000],["2111",1303500],["1122",1204980],["1113",900000],["1345",880000],["2324",435000],["1112",300000],["4116",261682.24],["2141",250000],["4112",220800],["1386",125000],["1387",60000],["2131",54000],["2133",42000],["2310",35000],["4111",35000],["2119",34000],["2112",24000],["1341",23000],["1342",23000],["1361",14000],["1334",10000],["2223",8771]],"economic_revenue_total_czk":46067041,"purpose_expenditure":[["5512",23260000],["3113",10850000],["3639",5051252],["3412",4831000],["6409",4628372],["6171",2515000],["2321",2500000],["2212",2201000],["2219",2010000],["6399",1704980],["6112",1650000],["3722",1480000],["4351",1365000],["3631",1000000],["3392",965000],["3613",760000],["3745",500000],["5213",500000],["1032",350000],["2333",250000],["2310",210000],["3612",170000],["3319",158000],["3399",156000],["3419",130000],["6320",102000],["1031",100000],["3726",100000],["6221",100000],["3349",92000],["3313",60000],["2143",50000],["3322",50000],["6114",35000],["3314",33000],["3429",32437],["6310",27000],["2221",20000],["2341",20000],["3341",20000],["3721",20000],["4329",20000],["3326",10000],["3421",10000],["3741",10000],["4339",10000],["3900",7000],["1014",2000],["3632",1000]],"purpose_expenditure_total_czk":70127041},"revised":{"economic_expenditure":[["6121",42000000],["5331",3700000],["5169",3610700],["6901",3379358],["5171",3028000],["5154",2026700],["6130",2000000],["5011",1980000],["5023",1284000],["5365",1204980],["5336",895281.9],["5137",761000],["5031",707000],["5362",578000],["5139",544900],["5903",500000],["5021",474700],["6122",450000],["5329",371559],["5032",302000],["6349",253838],["5222",237918],["5194",217000],["5499",208000],["5163",164100],["5901",150000],["5166",120000],["5156",107500],["5151",105000],["5223",95000],["5162",83000],["5175",76800],["5168",67000],["5167",41500],["5164",34000],["5179",28011],["5132",28000],["5909",24000],["5019",23200],["5136",18000],["5321",16577],["5138",14000],["5173",9000],["5161",8200],["5039",7700],["5038",7200],["5153",6000],["5339",2000],["5041",1100],["6123",700],["5364",304]],"economic_expenditure_total_czk":71952826.9,"economic_financing":[["8115",13060000],["8117",11000000]],"economic_financing_total_czk":24060000,"economic_revenue":[["4216",13851807.76],["1211",10500000],["1121",5500000],["1111",3800000],["3111",2329288],["2132",1546500],["4222",1500000],["1511",1425000],["2111",1303500],["1122",1204980],["4116",1156964.14],["1113",900000],["1345",880000],["2324",515000],["1112",300000],["2141",250000],["2226",223716],["4112",220800],["1386",125000],["1387",60000],["2131",54000],["2133",42000],["4111",41271],["2310",35000],["2119",34000],["2112",24000],["1341",23000],["1342",23000],["1361",14000],["1334",10000]],"economic_revenue_total_czk":47892826.9,"purpose_expenditure":[["5512",23320000],["3113",11745281.9],["3639",6120687],["3412",4871000],["6409",3536669],["2321",2520000],["6171",2516577],["2212",2201000],["2219",2015000],["6399",1764980],["6112",1695000],["3722",1480000],["4351",1401207],["3631",1300000],["3392",897000],["3613",760000],["3745",500000],["5213",500000],["1032",480000],["2333",250000],["3322",250000],["2310",216703],["3319",208000],["3612",170000],["3399",146000],["3419",145000],["6320",109000],["3726",100000],["6221",100000],["3349",92000],["1031",70000],["2143",70000],["3313",60000],["2141",50000],["6114",39500],["3429",36918],["3314",33000],["6310",27000],["2221",20000],["2341",20000],["3341",20000],["3721",20000],["4329",20000],["3599",11000],["3326",10000],["3741",10000],["4339",10000],["3900",7000],["1014",2000],["2122",2000],["3421",2000],["3632",1000],["6402",304]],"purpose_expenditure_total_czk":71952826.9},"actual":{"economic_expenditure":[["6121",29533558.79],["5331",3700000],["5169",3042935.11],["5171",2343269.8],["5154",1957303.48],["5011",1928050],["5023",1283260],["5336",895281.9],["5365",748020],["6130",705410],["5031",698722],["5362",572476],["5137",570855.64],["5021",413666],["5329",371559],["5139",347461.83],["6122",297174],["5032",289307],["6349",253838],["5222",217000],["5499",178520],["5163",161027.86],["5194",109234.15],["5156",95415],["5223",95000],["5162",83303.82],["5151",82163.6],["5175",68061.04],["5166",56071],["5168",41992.6],["5164",34795.44],["5167",26770],["5909",23299],["5019",22839],["5179",20249],["5321",16577],["5136",14407],["5132",9426.6],["5038",7940],["5039",7719],["5161",7288],["5153",6332.51],["5138",5002.4],["5173",4418],["5339",2000],["6123",700],["5364",304],["5041",42.8]],"economic_expenditure_total_czk":51350047.37,"economic_financing":[["8115",7270463.19],["8117",5000000],["8901",-140187.81]],"economic_financing_total_czk":12130275.38,"economic_revenue":[["1211",10794085.4],["4216",6000000],["1121",5779438.34],["1111",3929041.82],["3111",2347200],["2111",1688010.94],["2132",1582607.29],["1511",1442871.36],["4116",932591.9],["1345",867044.97],["1113",763895.92],["1122",748020],["2324",560917.05],["2141",433012.5],["1112",376715.27],["2226",223716],["4112",220800],["1386",210566.05],["1387",82525.14],["2131",54259],["4111",41271],["2133",33821.4],["2310",31056],["1342",24294],["1341",22844],["1334",8569.93],["2112",8110],["1361",7960],["2119",2420],["1381",1677.21],["2212",372],["1335",57.5]],"economic_revenue_total_czk":39219771.99,"purpose_expenditure":[["5512",21426771.88],["3113",11018576.73],["2321",2502877.01],["6171",2290105.25],["3639",2257291.35],["6112",1691880],["4351",1401569.45],["6399",1306196],["3631",1241233.64],["3722",1185136.78],["2212",1045580.41],["3412",764468.98],["3392",535821.35],["1032",466917],["3745",407106.96],["3613",248279.53],["2310",206703],["3319",203663],["3399",145415.2],["3419",144695.95],["3322",124696.55],["6320",109223],["3612",108071.06],["3349",81360],["2143",68751.75],["2219",68078.1],["3726",65342],["3313",47222.47],["6114",39118.14],["6310",25283.86],["3314",21861],["1031",18920.76],["3721",17933.41],["2141",16128],["3429",15000],["3599",10037.8],["6409",7311],["3900",7000],["3341",4000],["2122",1815],["2333",1500],["3421",800],["6402",304]],"purpose_expenditure_total_czk":51350047.37}},"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."}}}}