{"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:00287458","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287458","name":"Obec Lubná","short_name":"Lubná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":588717},"amounts":{"revenue_approved":10720076,"revenue_adjusted":11973588.5,"revenue_actual":11784027.46,"expense_approved":10720076,"expense_adjusted":12525671.5,"expense_actual":10277745.62,"tax_revenue":10165013.83,"nontax_revenue":1044400.13,"capital_revenue":0,"transfer_revenue":574613.5,"current_expense":6850507.86,"capital_expense":3427237.76,"budget_balance":1506281.84,"cash_current":14407740.77,"cash_previous":12901458.93},"ratios":{"revenue_execution":0.9841684,"expense_execution":0.8205345,"balance_to_revenue":0.12782403,"cash_to_expense":1.40183862,"cash_yoy":0.11675283,"capital_expense_share":0.33346201,"transfer_revenue_share":0.04876206},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287458/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287458"},"seo":{"slug":"lubna-00287458","path":"/cz/municipalities/lubna-00287458/"},"population":{"value":475,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10720076,"expenditure_czk":10720076,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":11973588.5,"expenditure_czk":12525671.5,"financing_czk":552083,"balance_czk":-552083},{"stage":"actual","revenue_czk":11784027.46,"expenditure_czk":10277745.62,"financing_czk":-1506281.84,"balance_czk":1506281.84}],"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",2357149],["5169",1662000],["5171",1497000],["6130",889742],["5011",698000],["5023",530400],["5137",353000],["5331",341019],["5154",327800],["5139",257500],["5153",249000],["5021",203000],["6119",200000],["5031",170400],["5222",170000],["5365",150000],["5032",113000],["5163",63400],["5156",56000],["5903",50000],["5151",48000],["5323",47500],["5194",45000],["5175",43600],["5162",32000],["5167",27800],["5223",26060],["5136",21300],["5229",21000],["5132",19000],["5173",10600],["5492",10000],["5364",7306],["5041",6000],["5329",5000],["5161",3000],["5038",2500],["5362",2500],["5019",2000],["5039",800],["5133",700]],"economic_expenditure_total_czk":10720076,"economic_revenue":[["1211",4465290],["1121",2200000],["1111",1500000],["1511",530000],["2111",356500],["1345",289000],["1113",287000],["2132",190800],["1122",150000],["1356",150000],["1112",120000],["2324",120000],["4112",112586],["2141",80000],["1386",54400],["1387",33200],["1381",25000],["2131",18000],["1341",12800],["2119",5000],["3111",5000],["3113",5000],["2133",4000],["1334",3000],["1361",3000],["2112",500]],"economic_revenue_total_czk":10720076,"purpose_expenditure":[["3639",2128742],["3412",1159000],["5512",974200],["6171",925400],["2321",645529],["6112",605000],["2212",560000],["3745",488400],["3722",450000],["3111",341019],["3392",284000],["3419",246620],["3635",200000],["3631",185000],["3723",158000],["3632",155000],["6399",152500],["2219",136000],["3399",122000],["2310",120000],["3744",110000],["3341",96000],["6320",60000],["3726",58000],["5213",50000],["2292",47500],["3314",40500],["3421",40000],["3326",34800],["3613",30000],["6409",25500],["3721",25000],["3612",20000],["4359",16060],["3319",11000],["3330",10000],["6402",7306],["6310",2000]],"purpose_expenditure_total_czk":10720076,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3577149],["5171",1772720],["5169",1677380],["5023",626200],["5011",624085],["5137",481500],["5154",358150],["5331",341019],["5021",326600],["5139",296100],["5153",290800],["5336",272165.5],["6119",200000],["6122",190000],["5222",170000],["5031",154400],["5365",125000],["5032",114000],["6130",107692],["6123",80000],["5163",69900],["6413",62700],["5156",59000],["5194",56050],["5903",50000],["5151",48000],["5323",47500],["5175",46850],["5132",41100],["5223",41060],["5229",40800],["5167",32200],["5162",32000],["5136",21300],["6341",15660],["5173",12050],["5492",12000],["5138",10000],["5041",9435],["5364",7306],["5499",6000],["5329",5000],["5019",4000],["5161",3100],["5038",2500],["5362",2500],["5039",2000],["5133",700]],"economic_expenditure_total_czk":12525671.5,"economic_financing":[["8115",552083]],"economic_financing_total_czk":552083,"economic_revenue":[["1211",4465290],["1121",2345200],["1111",1587450],["1511",631620],["4116",429513.5],["2111",386000],["1113",312000],["1345",306000],["1356",221300],["2132",212600],["2141",180000],["1112",155000],["2324",149000],["1122",125000],["4112",112600],["1386",88000],["2449",62630],["1387",36200],["4111",32500],["2131",28200],["1381",25000],["2310",23000],["1341",12800],["2112",9160],["2133",9000],["2321",7500],["2119",5000],["3111",5000],["3113",5000],["1334",3000],["1361",3000],["1382",25]],"economic_revenue_total_czk":11973588.5,"purpose_expenditure":[["5512",3223700],["3639",1665742],["6171",1023705],["6112",713800],["3412",616750],["3111",613184.5],["3744",517200],["3745",488400],["3722",450000],["2212",363000],["3392",321150],["3419",247870],["2321",245529],["3631",202000],["3635",200000],["3632",173000],["3723",169700],["3399",164200],["2219",136000],["6399",127500],["6409",123660],["2310",120000],["3341",96015],["3726",66200],["6320",64300],["5213",50000],["2292",47500],["3314",41500],["3326",40800],["3421",40000],["6114",32500],["3613",30000],["3330",25000],["3721",25000],["3612",20000],["4359",16060],["3319",15400],["6402",7306],["6310",2000]],"purpose_expenditure_total_czk":12525671.5},"actual":{"economic_expenditure":[["6121",2988255.76],["5169",1445872.32],["5171",1038940.33],["5023",626188],["5011",528142],["5137",452476.47],["5154",350390.8],["5331",341019],["5021",302691],["5153",290451],["5336",272165.5],["5139",203112.18],["6122",186945],["5222",170000],["5031",130988],["5365",124950],["6130",107350],["5032",104030],["5163",68794.8],["6123",66400],["6413",62629.6],["5194",55465.74],["5323",47300],["5229",40660],["5156",40437.3],["5151",36453.28],["5175",29900.68],["5162",27344.07],["5132",22346],["5136",19999.5],["6341",15657.4],["5223",15000],["5492",12000],["5138",9559],["5041",9428.49],["5364",7306],["5173",7025],["5499",6000],["5167",5868],["5161",3040],["5362",2304],["5038",2059],["5329",465],["5133",335.4]],"economic_expenditure_total_czk":10277745.62,"economic_financing":[["8118",-8383090],["8117",8278794],["8115",-1401985.84]],"economic_financing_total_czk":-1506281.84,"economic_revenue":[["1211",4371053.66],["1121",2338166.02],["1111",1583404.05],["1511",623759.39],["4116",429513.5],["2111",382311.75],["1113",309238.99],["1345",305800],["1356",221248.5],["2132",211560],["2141",162257.78],["1112",152445.35],["2324",148556],["1122",124950],["4112",112600],["1386",85179.68],["2449",62629.6],["1387",33389.6],["4111",32500],["2131",28125],["2310",23000],["1341",12350],["2112",8660],["2133",7800],["2321",7500],["1361",2500],["2119",2000],["1334",814.8],["1381",693.55],["1382",20.24]],"economic_revenue_total_czk":11784027.46,"purpose_expenditure":[["5512",3097514.79],["3639",1610442.54],["6171",989159.6],["6112",695045.9],["3111",613184.5],["3412",557597],["3722",421544],["3745",326834.3],["3392",277080.79],["3419",206162.9],["3723",169652.21],["3744",164826.35],["3399",145521.72],["2321",140544],["3631",137878.5],["6399",127254],["6409",118982],["3341",69493.2],["6320",64270],["3726",55478],["3632",49390],["2292",47300],["3314",40831.5],["6114",29057],["3721",24448],["2212",24035.86],["3421",21352.16],["3326",15957],["3330",15000],["3319",12178],["6402",7306],["6310",1047.8],["3612",885],["2219",491]],"purpose_expenditure_total_czk":10277745.62}},"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."}}}}