{"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:00279196","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279196","name":"Obec Lubník","short_name":"Lubník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580619},"amounts":{"revenue_approved":10975000,"revenue_adjusted":12730320,"revenue_actual":13326597.16,"expense_approved":10975000,"expense_adjusted":22110320,"expense_actual":16538743.43,"tax_revenue":7949631.7,"nontax_revenue":1527164.46,"capital_revenue":263350,"transfer_revenue":3586451,"current_expense":7530701.82,"capital_expense":9008041.61,"budget_balance":-3212146.27,"cash_current":1642962.22,"cash_previous":3272171.48},"ratios":{"revenue_execution":1.04683913,"expense_execution":0.74801013,"balance_to_revenue":-0.24103274,"cash_to_expense":0.09934021,"cash_yoy":-0.4978985,"capital_expense_share":0.544663,"transfer_revenue_share":0.26911979},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279196/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279196"},"seo":{"slug":"lubnik","path":"/cz/municipalities/lubnik/"},"population":{"value":380,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10975000,"expenditure_czk":10975000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":12730320,"expenditure_czk":22110320,"financing_czk":9380000,"balance_czk":-9380000},{"stage":"actual","revenue_czk":13326597.16,"expenditure_czk":16538743.43,"financing_czk":3212146.27,"balance_czk":-3212146.27}],"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",4512000],["5011",1310000],["5023",1015000],["5169",750500],["5171",562500],["5031",506000],["5154",381000],["5032",207000],["5365",205000],["6422",200000],["5163",140500],["5212",118000],["5139",116500],["5499",113000],["5156",110000],["5021",103587],["5222",95000],["5329",82000],["5153",70000],["5164",60000],["5168",46000],["5141",41000],["5364",32913],["5175",26500],["5151",22000],["5162",22000],["5132",20000],["5194",20000],["5321",15000],["5038",14000],["5167",12000],["6130",10000],["5173",8000],["5339",6000],["5019",5000],["5137",5000],["5362",4000],["5161",3000],["5179",3000],["5903",1000],["5133",500],["5136",500]],"economic_expenditure_total_czk":10975000,"economic_financing":[["8115",396000],["8124",-396000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",3074740],["4216",2000000],["1121",1565946],["1111",1104594],["2111",814000],["1511",500000],["1345",250000],["3121",240000],["2420",200000],["4116",200000],["1113",198058],["2324",160000],["1122",150000],["2132",125100],["4112",117400],["1112",93906],["1386",50000],["3113",50000],["2131",30600],["1387",25000],["3111",13000],["1341",6000],["1361",3000],["2133",1456],["1334",1000],["2119",1000],["2141",200]],"economic_revenue_total_czk":10975000,"purpose_expenditure":[["3412",3510000],["6112",1322587],["3745",1259500],["6171",1017000],["2321",655000],["2212",620000],["3639",612000],["3722",440000],["3613",320000],["3419",275000],["6399",150000],["3399",145000],["6320",128000],["2141",118000],["5512",86000],["3631",60000],["3111",56000],["3739",55000],["6402",32913],["1039",25000],["2310",20000],["3721",20000],["3612",18000],["3314",12000],["6310",12000],["3421",3000],["3723",2000],["5213",1000]],"purpose_expenditure_total_czk":10975000},"revised":{"economic_expenditure":[["6121",12675000],["5171",2906500],["5011",1310000],["5023",1015000],["5169",851681],["5031",506000],["5154",385351],["5365",379870],["5139",312000],["5032",207000],["6422",200000],["5163",140500],["6130",125000],["5212",118000],["5156",110000],["5021",103587],["5499",98000],["5222",95818],["5329",82000],["5141",71000],["5153",70000],["5164",51600],["5904",50000],["5364",32913],["5175",26500],["5168",26000],["5151",22000],["5162",22000],["5132",20000],["5194",20000],["5321",15000],["5038",14000],["5167",12000],["5173",8000],["5339",6000],["5019",5000],["5137",5000],["5362",4000],["5161",3000],["5179",3000],["5903",1000],["5133",500],["5136",500]],"economic_expenditure_total_czk":22110320,"economic_financing":[["8123",6400000],["8115",3376000],["8124",-396000]],"economic_financing_total_czk":9380000,"economic_revenue":[["1211",3194740],["4216",2000000],["1121",1565946],["1111",1104594],["2111",938600],["4213",724453],["1511",500000],["4222",390000],["1122",324870],["1345",261300],["3121",240000],["2420",200000],["1113",198058],["4116",182098],["2324",160000],["4122",140000],["2132",128100],["4112",117400],["1112",93906],["1386",50000],["3113",50000],["2119",38000],["4111",32500],["2131",30600],["1387",25000],["2321",15000],["3111",13000],["1341",6000],["1361",3000],["2133",1456],["1334",1000],["1381",499],["2141",200]],"economic_revenue_total_czk":12730320,"purpose_expenditure":[["4339",7060000],["3412",4246351],["3613",1690000],["6112",1322587],["3745",1259500],["2212",1188500],["6171",1087000],["1037",880000],["2321",655000],["3722",451800],["6399",324870],["3639",316000],["3326",276000],["3419",275818],["3399",160499],["1039",140000],["6320",128000],["2141",118000],["5512",86000],["3631",84000],["6402",82913],["3612",58500],["3739",55000],["3111",41000],["6114",32500],["2310",23000],["3721",20600],["3723",18882],["3314",12000],["6310",12000],["3421",3000],["5213",1000]],"purpose_expenditure_total_czk":22110320},"actual":{"economic_expenditure":[["6121",8682018.11],["5171",1491893.87],["5011",1287673],["5023",1012358],["5169",872950.26],["5031",512202],["5365",379035],["5154",343559],["5139",238582.54],["6422",199892],["5032",199275],["5163",141638.2],["6130",126131.5],["5212",118000],["5156",105310.6],["5021",97540],["5222",95818],["5499",90300],["5329",81360],["5153",62803.04],["5904",50000],["5164",46609.2],["5137",37831],["5141",37286.55],["5364",32913],["5194",31106],["5175",26941],["5162",21934.71],["5151",17809],["5168",16506.8],["5132",15070],["5167",13545],["5038",11094],["5173",9339],["5019",7454],["5339",6000],["5909",4983.05],["5321",4414],["5179",3024],["5136",2441],["5161",2102],["5362",2000]],"economic_expenditure_total_czk":16538743.43,"economic_financing":[["8123",1978937.01],["8115",1629209.26],["8124",-396000]],"economic_financing_total_czk":3212146.27,"economic_revenue":[["1211",3321852.53],["4216",2000000],["1121",1781199.74],["1111",1214139.67],["2111",929185],["4213",724453],["1511",594852.16],["4222",390000],["1122",324870],["1345",261937.5],["1113",235204.1],["3121",210000],["2420",199892],["4116",182098],["4122",140000],["2132",136994],["2324",136660.39],["4112",117400],["1112",116056.38],["2119",67400],["1386",64881.55],["4111",32500],["2131",30607],["3113",30000],["1387",25430.75],["3111",23350],["2321",15000],["2310",8223],["1341",5808],["2133",3000],["1361",2900],["1381",499.32],["2141",203.07]],"economic_revenue_total_czk":13326597.16,"purpose_expenditure":[["3412",4244179.54],["4339",2381858.66],["6112",1310714],["3745",1257600.17],["2212",1187274.82],["6171",1083006.79],["3613",976707.99],["1037",879897.3],["2321",576816.01],["3722",451785.63],["6399",324870],["3639",299699.25],["3326",275840],["3419",275710],["3399",160488.84],["1039",138902],["6320",126335],["2141",118000],["6402",82913],["3631",69364.29],["5512",65869],["3612",57980],["3739",54165],["3111",36000],["2310",22621.86],["3721",20578.8],["6114",18018],["3723",12958.23],["6310",11967.2],["3314",8639],["6409",4983.05],["3421",3000]],"purpose_expenditure_total_czk":16538743.43}},"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."}}}}