{"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:00477311","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00477311","name":"Obec Lužnice","short_name":"Lužnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":508501},"amounts":{"revenue_approved":32334150,"revenue_adjusted":32556239.62,"revenue_actual":32798305.95,"expense_approved":32097150,"expense_adjusted":40814121.98,"expense_actual":32201859.34,"tax_revenue":11082069.67,"nontax_revenue":1133965.35,"capital_revenue":50250,"transfer_revenue":20532020.93,"current_expense":9580122.85,"capital_expense":22621736.49,"budget_balance":596446.61,"cash_current":18373104.64,"cash_previous":17779126.03},"ratios":{"revenue_execution":1.00743533,"expense_execution":0.78898817,"balance_to_revenue":0.01818529,"cash_to_expense":0.57056037,"cash_yoy":0.03340876,"capital_expense_share":0.70249784,"transfer_revenue_share":0.62600858},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00477311/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00477311"},"seo":{"slug":"luznice","path":"/cz/municipalities/luznice/"},"population":{"value":424,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32334150,"expenditure_czk":32097150,"financing_czk":-237000,"balance_czk":237000},{"stage":"revised","revenue_czk":32556239.62,"expenditure_czk":40814121.98,"financing_czk":8257882.36,"balance_czk":-8257882.36},{"stage":"actual","revenue_czk":32798305.95,"expenditure_czk":32201859.34,"financing_czk":-596446.61,"balance_czk":596446.61}],"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",25727024],["5171",1066500],["5011",890000],["5169",776000],["5023",640000],["5331",546500],["5154",324500],["5153",285000],["5137",238000],["5031",235000],["5339",200000],["5019",165000],["5365",165000],["5139",161632],["5032",153000],["5021",81500],["5163",61300],["5168",51000],["6122",42000],["5156",39000],["5042",33000],["5364",31018],["5162",28000],["5151",23000],["5221",21000],["5194",17600],["5903",12000],["5166",11000],["5329",11000],["5175",10000],["5179",9000],["5136",8000],["5038",5000],["5039",5000],["5167",5000],["5192",5000],["5173",4000],["5321",4000],["5362",3000],["5165",2576],["5161",1000]],"economic_expenditure_total_czk":32097150,"economic_financing":[["8115",-237000]],"economic_financing_total_czk":-237000,"economic_revenue":[["4216",15476000],["4222",5000000],["1211",4700000],["1121",2400000],["1111",1700000],["1511",610000],["2132",575550],["1345",358000],["1113",304000],["2141",250000],["1122",160000],["1112",144000],["2131",141200],["4112",135200],["1342",90000],["2111",76900],["4116",50800],["1386",45000],["4111",32000],["1387",30000],["1341",20000],["1381",20000],["2310",10000],["2119",3000],["1343",1000],["1361",500],["2112",500],["2133",500]],"economic_revenue_total_czk":32334150,"purpose_expenditure":[["2310",23337600],["6171",1460000],["3113",1131000],["2212",1000000],["3412",910000],["6112",850000],["2219",500000],["2321",450000],["3722",400000],["3419",250000],["3745",230000],["3141",200000],["3314",200000],["3631",200000],["6399",160000],["3612",155000],["5512",97500],["3723",90000],["3721",60000],["6320",53300],["3639",50232],["3399",50000],["3729",50000],["3726",40000],["6114",32000],["6402",31018],["3326",24000],["1031",15000],["4359",15000],["5213",12000],["3421",10000],["5311",10000],["6310",8000],["3513",6000],["3341",5000],["3319",4500]],"purpose_expenditure_total_czk":32097150},"revised":{"economic_expenditure":[["6121",28499320.95],["5171",3560358.2],["6123",1239040],["5011",1025017],["5169",960509],["5137",714728.32],["5023",713000],["5336",568470.51],["5331",546500],["5365",418490],["5153",418255],["5154",348462],["5031",267000],["5139",230990],["5339",200000],["5032",171370],["5019",165000],["5168",85202],["5492",83100],["5021",82609],["5163",63969],["5042",47000],["6122",42000],["5156",38000],["5123",35000],["5364",31018],["5213",30000],["5162",28000],["5151",24053],["5172",21585],["5221",21000],["5166",17980],["5194",17600],["5903",12000],["5329",11000],["5179",9500],["5175",9376],["5136",7250],["5173",6212],["5038",5000],["5039",5000],["5167",5000],["5192",5000],["5223",5000],["5362",5000],["5321",4000],["5122",3000],["5222",3000],["5165",2576],["5161",1581]],"economic_expenditure_total_czk":40814121.98,"economic_financing":[["8115",8257882.36]],"economic_financing_total_czk":8257882.36,"economic_revenue":[["4216",15468000],["1211",4700000],["4116",3005181.51],["1121",2400000],["1111",1700000],["4113",1691580],["2132",614280],["1511",610000],["1122",413490],["1345",358000],["1113",304000],["2141",250000],["4122",191221.32],["1112",144000],["2131",141200],["4112",134900],["1342",90000],["2111",76900],["3111",50250],["1386",45000],["2324",41585.3],["4111",32500],["1387",30000],["1341",20000],["1381",20000],["2310",10000],["4222",8638.1],["2119",3000],["1343",1000],["1361",500],["2112",500],["2133",500],["1382",13.39]],"economic_revenue_total_czk":32556239.62,"purpose_expenditure":[["2310",24038490.15],["2321",2199660],["2212",1900000],["2219",1845069],["3113",1810470.51],["3745",1745800],["6171",1631690],["3412",1378215],["6112",929570],["6399",413490],["3722",400000],["5512",358021.32],["3314",319450],["3421",266650],["3419",250000],["3141",200000],["3631",200000],["3612",162573],["3723",125895],["3399",117800],["3639",75434],["3721",60000],["6320",55969],["3729",51500],["3726",40000],["6402",31018],["2141",30000],["3326",29808],["6114",23236],["1070",20119],["4359",20000],["3749",17194],["1031",15000],["5213",12000],["5311",10000],["6310",8000],["3513",6000],["3341",5000],["3319",4500],["1014",3500],["4379",3000]],"purpose_expenditure_total_czk":40814121.98},"actual":{"economic_expenditure":[["6121",22591486.49],["5171",2775856.23],["5011",1007228],["5169",775770.01],["5023",711268],["5336",568470.51],["5137",555781.38],["5331",546500],["5365",413490],["5153",409793.59],["5154",280619.05],["5031",245998],["5139",182781.33],["5339",164702],["5032",153307],["5019",150329],["5168",83607.3],["5492",83100],["5021",82009],["5163",61404.8],["5123",35000],["5042",33794.33],["5364",31018],["6123",30250],["5213",27500],["5172",21584.9],["5151",20853],["5162",20589.4],["5156",19751.96],["5166",17980],["5221",16577],["5194",11747],["5329",10950],["5179",9490.06],["5175",7994],["5136",6226],["5173",5393],["5223",5000],["5038",4087],["5321",3964],["5362",3401],["5039",3030],["5122",3000],["5222",3000],["5167",2750],["5165",2576],["5161",851]],"economic_expenditure_total_czk":32201859.34,"economic_financing":[["8115",-596446.61]],"economic_financing_total_czk":-596446.61,"economic_revenue":[["4216",15468000],["1211",4651566.75],["4116",3005181.51],["1121",2488811.02],["4113",1691580],["1111",1680967.54],["1511",804312.03],["2132",615215],["1122",413490],["1113",329111.22],["1345",314058],["4122",191221.32],["2141",190836.07],["1112",162256.74],["2131",152472],["4112",134900],["2111",122974],["1386",90672.64],["1342",89902],["3111",50250],["2324",41591.28],["1387",35540.12],["4111",32500],["1341",18534],["2310",9727],["4222",8638.1],["1361",1300],["2133",1150],["1343",800],["1381",734.22],["1382",13.39]],"economic_revenue_total_czk":32798305.95,"purpose_expenditure":[["2310",19776781.65],["2321",1887451.16],["3113",1569083.6],["6171",1541465.45],["3412",1228974.02],["2219",1220186.85],["6112",916670],["2212",901458.7],["3745",522049.86],["6399",413490],["3722",371553.71],["3314",307798.76],["3421",255797.73],["5512",247177.25],["3141",164702],["3612",162572.96],["3631",144433.78],["3723",125725.6],["3399",102508],["6320",55969],["3639",38412],["3726",37866.95],["3729",31643.4],["6402",31018],["2141",27500],["6114",23236],["1070",20118.43],["3749",17194],["4359",16000],["3326",9398.68],["3513",5577],["6310",5435.8],["3341",4973],["5311",4961],["3319",4500],["1014",3500],["4379",3000],["1031",1675]],"purpose_expenditure_total_czk":32201859.34}},"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."}}}}