{"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:00509736","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509736","name":"Obec Lužce","short_name":"Lužce","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":534404},"amounts":{"revenue_approved":3910000,"revenue_adjusted":3910000,"revenue_actual":3379514.7,"expense_approved":3680000,"expense_adjusted":3680000,"expense_actual":1663314.71,"tax_revenue":3000381.28,"nontax_revenue":281663.42,"capital_revenue":0,"transfer_revenue":97470,"current_expense":1663314.71,"capital_expense":0,"budget_balance":1716199.99,"cash_current":3719729.6,"cash_previous":4565446.17},"ratios":{"revenue_execution":0.86432601,"expense_execution":0.45198769,"balance_to_revenue":0.50782439,"cash_to_expense":2.23633542,"cash_yoy":-0.18524292,"capital_expense_share":0,"transfer_revenue_share":0.02884142},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509736/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509736"},"seo":{"slug":"luzce","path":"/cz/municipalities/luzce/"},"population":{"value":147,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3910000,"expenditure_czk":3680000,"financing_czk":-230000,"balance_czk":230000},{"stage":"revised","revenue_czk":3910000,"expenditure_czk":3680000,"financing_czk":-230000,"balance_czk":230000},{"stage":"actual","revenue_czk":3379514.7,"expenditure_czk":1663314.71,"financing_czk":-1716199.99,"balance_czk":1716199.99}],"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":[["5171",1385000],["5169",775000],["5023",390000],["5021",245000],["5139",167000],["5168",100000],["5154",85000],["5141",77000],["5153",75000],["5321",70000],["5175",60000],["5156",50000],["5166",50000],["5323",30000],["5162",25000],["5137",22000],["5163",16000],["5164",16000],["5032",10000],["5194",10000],["5329",6000],["5136",5000],["5151",5000],["5172",2000],["5038",1000],["5161",1000],["5167",1000],["5365",1000]],"economic_expenditure_total_czk":3680000,"economic_financing":[["8124",-230000]],"economic_financing_total_czk":-230000,"economic_revenue":[["1211",1400000],["1121",700000],["1111",600000],["1511",300000],["2111",300000],["2132",170000],["1113",150000],["1112",100000],["4112",71800],["2131",30000],["1381",28200],["1386",20000],["2343",20000],["1387",12000],["1341",3000],["2324",3000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":3910000,"purpose_expenditure":[["6171",1558000],["2212",680000],["6112",400000],["3723",216000],["3745",195000],["3631",120000],["3721",100000],["3722",100000],["3399",90000],["2321",52000],["3421",50000],["2292",30000],["2310",30000],["3725",20000],["3632",10000],["6310",10000],["6320",6000],["6409",6000],["1014",5000],["5273",2000]],"purpose_expenditure_total_czk":3680000},"revised":{"economic_expenditure":[["5171",1219330],["5169",775000],["5023",490000],["5021",263354],["5139",173744],["5168",100000],["5154",85000],["5175",78572],["5141",77000],["5153",75000],["5321",70000],["5156",50000],["5166",50000],["5163",36000],["5323",30000],["5162",25000],["5137",22000],["5164",16000],["5032",10000],["5194",10000],["5329",6000],["5136",5000],["5151",5000],["5172",2000],["5903",2000],["5038",1000],["5161",1000],["5167",1000],["5365",1000]],"economic_expenditure_total_czk":3680000,"economic_financing":[["8124",-2585000],["8115",2355000]],"economic_financing_total_czk":-230000,"economic_revenue":[["1211",1400000],["1121",727500],["1111",505000],["1511",300000],["2111",220500],["2132",170000],["1113",150000],["1112",100000],["1345",79500],["4112",71800],["4111",57500],["1386",30000],["2131",30000],["1381",28200],["2343",20000],["1387",12000],["1341",3000],["2324",3000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":3910000,"purpose_expenditure":[["6171",1432330],["2212",640000],["6112",500000],["3723",216000],["3745",195000],["3631",120000],["3722",103500],["3721",100000],["3399",90000],["3421",66500],["2321",52000],["2292",30000],["2310",30000],["6320",26000],["3725",20000],["6114",13660],["6115",12010],["3632",10000],["6310",10000],["6409",6000],["1014",5000],["5213",2000]],"purpose_expenditure_total_czk":3680000},"actual":{"economic_expenditure":[["5023",476366],["5169",364838.11],["5171",196280],["5021",174723],["5168",67286.09],["5321",66000],["5153",61859.65],["5141",54329.8],["5139",47467.33],["5154",34921.72],["5323",19712],["5163",17997.21],["5162",17380.56],["5166",15730],["5156",13246],["5175",8592],["5164",8262.24],["5032",5774],["5329",5500],["5194",4032],["5151",1857],["5161",710],["5038",400],["5365",50]],"economic_expenditure_total_czk":1663314.71,"economic_financing":[["8124",-2555596],["8115",845716.57],["8118",-6320.56]],"economic_financing_total_czk":-1716199.99,"economic_revenue":[["1211",1350249.73],["1121",724531.42],["1111",490851.43],["1511",240841.05],["2111",142315.5],["2132",123069],["1113",95627.98],["4112",71800],["1112",47198.65],["1386",26387.7],["4111",25670],["2343",13209.07],["1345",12100],["1387",10343.73],["2131",2590],["1341",2050],["2141",479.85],["1381",199.59]],"economic_revenue_total_czk":3379514.7,"purpose_expenditure":[["6171",609802.38],["6112",482140],["3723",148694.48],["2212",76202.78],["3722",74180.15],["3745",59906],["3721",40591.87],["2321",37930.51],["2310",20645.33],["2292",19712],["3631",15584],["6114",13660],["6115",12010],["6320",10840.01],["3399",10032],["3725",9300],["6310",7157.2],["6409",5500],["1014",5000],["3421",4426]],"purpose_expenditure_total_czk":1663314.71}},"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."}}}}