{"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:00635642","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635642","name":"Obec Luběnice","short_name":"Luběnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":552216},"amounts":{"revenue_approved":14700000,"revenue_adjusted":14309485.45,"revenue_actual":15295677.96,"expense_approved":14271420,"expense_adjusted":14736822.95,"expense_actual":13243199.11,"tax_revenue":10886789.9,"nontax_revenue":2343638.61,"capital_revenue":0,"transfer_revenue":2065249.45,"current_expense":9073608.99,"capital_expense":4169590.12,"budget_balance":2052478.85,"cash_current":9408712.8,"cash_previous":7747843.33},"ratios":{"revenue_execution":1.0689188,"expense_execution":0.89864682,"balance_to_revenue":0.13418685,"cash_to_expense":0.71045619,"cash_yoy":0.21436539,"capital_expense_share":0.31484765,"transfer_revenue_share":0.13502177},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635642/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635642"},"seo":{"slug":"lubenice","path":"/cz/municipalities/lubenice/"},"population":{"value":509,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14700000,"expenditure_czk":14271420,"financing_czk":-428580,"balance_czk":428580},{"stage":"revised","revenue_czk":14309485.45,"expenditure_czk":14736822.95,"financing_czk":427337.5,"balance_czk":-427337.5},{"stage":"actual","revenue_czk":15295677.96,"expenditure_czk":13243199.11,"financing_czk":-2052478.85,"balance_czk":2052478.85}],"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",5411000],["5011",2033000],["5169",1772024],["5023",913000],["5171",545800],["5031",467000],["5331",420000],["5154",406000],["5032",243000],["6322",187000],["5365",180000],["5139",176000],["6119",175000],["5137",115220],["5141",108000],["5153",105400],["5175",100000],["5323",100000],["5021",90000],["5041",75000],["5329",50700],["5134",50000],["5168",50000],["5499",47000],["5173",46500],["5156",43000],["5194",37000],["5162",34600],["5179",34000],["5364",31396],["5172",25000],["5222",25000],["5321",23780],["5166",20000],["6130",20000],["5163",18200],["5151",16000],["5038",10000],["5042",10000],["5132",10000],["5167",10000],["5223",10000],["5136",7300],["5229",5000],["5901",5000],["5131",3000],["5161",2500],["5133",2000],["5192",2000]],"economic_expenditure_total_czk":14271420,"economic_financing":[["8124",-428580]],"economic_financing_total_czk":-428580,"economic_revenue":[["1211",4400000],["4216",2400000],["1121",2000000],["1111",1500000],["2111",1103000],["1511",883000],["4113",500000],["1345",335000],["2132",323800],["1113",260000],["2324",210000],["2229",198000],["1122",180000],["4112",118900],["1112",110000],["1386",50000],["1387",35000],["4111",30000],["1381",15000],["2112",15000],["4116",15000],["1341",9000],["2131",3600],["2119",3000],["1361",2000],["2141",700]],"economic_revenue_total_czk":14700000,"purpose_expenditure":[["2219",4850000],["6171",1937000],["3639",1200000],["6112",1190000],["2321",930000],["3613",610000],["3319",450000],["3111",420000],["3631",350000],["3326",310000],["3723",300000],["3429",270000],["3722",270000],["3635",200000],["3729",200000],["3727",190000],["3745",139424],["2310",120000],["2292",100000],["3721",40000],["6402",31396],["5512",30000],["6114",30000],["2115",26000],["6320",16000],["6310",12000],["3612",10000],["3633",10000],["6221",10000],["3314",9600],["5212",5000],["5299",5000]],"purpose_expenditure_total_czk":14271420},"revised":{"economic_expenditure":[["6121",4818476.94],["5011",1643133.1],["5169",1583009.29],["5171",973930.64],["5023",931412],["5031",578193.5],["5331",420000],["5154",358500],["5341",350000],["5139",336232.56],["5365",310800],["5336",278398.45],["5032",238362.4],["6119",220000],["6322",187000],["5137",185871.67],["5168",120670],["5141",108000],["5323",100000],["5175",99410],["5041",97226],["5138",96350.4],["5153",62700],["5021",54850],["5329",50700],["5499",49300],["5173",46500],["5194",39221.6],["5134",38000],["5162",35600],["5222",35000],["5321",33380],["5172",31726.4],["5179",31578.4],["5364",31396],["5156",28880],["5163",18926.4],["5136",16923],["5151",13000],["5167",12608.01],["5166",10150.6],["5132",10000],["5221",10000],["5223",10000],["5038",9681.99],["5042",5000],["5229",5000],["5901",5000],["5131",3000],["5133",2000],["5161",1650],["5192",73.6]],"economic_expenditure_total_czk":14736822.95,"economic_financing":[["8115",855917.5],["8124",-428580]],"economic_financing_total_czk":427337.5,"economic_revenue":[["1211",4500950.94],["1121",2000000],["1111",1571649.06],["2111",1143172.25],["4216",887850.47],["1511",883000],["4113",500000],["4116",425998.98],["1345",335000],["2132",323800],["1122",310800],["1113",273519],["2324",218218],["2451",202000],["2229",198000],["4112",118900],["1112",116481],["4122",100000],["1386",66832],["1387",35000],["4111",32500],["1381",15000],["2112",15000],["1334",10950],["2119",9563.75],["1341",9000],["2131",3600],["1361",2000],["2141",700]],"economic_revenue_total_czk":14309485.45,"purpose_expenditure":[["2219",4123000],["6171",1527117.6],["3639",1226307],["6112",1210250],["2321",1039278],["3111",822853.95],["3613",814000],["3319",476341],["3631",458000],["3723",390000],["6330",350000],["3745",311356],["6399",310800],["3326",310000],["3722",270000],["3729",255298],["3635",220000],["3727",190000],["2292",100000],["3429",75000],["5512",70000],["6114",32500],["2310",31487],["6402",31396],["3612",26000],["6320",16000],["6310",12726.4],["3633",10000],["3314",9600],["6221",6512],["5212",5000],["5299",5000],["2115",1000]],"purpose_expenditure_total_czk":14736822.95},"actual":{"economic_expenditure":[["6121",3779914.12],["5011",1579616],["5169",1469359.36],["5023",931412],["5171",897850.87],["5031",570218],["5331",420000],["5154",315282.78],["5365",310800],["5139",298643.4],["5336",278398.45],["5341",250000],["6119",220000],["5032",218791],["5362",187558],["5137",184814.45],["6322",169676],["5168",119393.56],["5141",107337.23],["5323",99456],["5138",95830.11],["5041",91126],["5175",87357.26],["5329",50700],["5021",42284],["5153",40923.74],["5173",37312],["5134",36395],["5162",34932.87],["5194",32680.6],["5172",31726.4],["5364",31396],["5499",31140],["5222",28953],["5156",25880],["5179",22536],["5321",20303],["5136",16923],["5163",16376.4],["5167",12608.01],["5221",10000],["5223",10000],["5132",8115],["5038",8075],["5151",5326],["5166",3472.7],["5131",1561.8],["5161",744]],"economic_expenditure_total_czk":13243199.11,"economic_financing":[["8115",-1675447],["8124",-428580],["8901",51548.15]],"economic_financing_total_czk":-2052478.85,"economic_revenue":[["1211",4537861.83],["1121",2432343.4],["1111",1684811.92],["2111",1242379.73],["1511",953169.92],["4216",887850.47],["4113",500000],["4116",425998.98],["2324",387248.02],["1345",340420],["1113",321263.63],["2132",318982.62],["1122",310800],["2451",202000],["1112",158498.15],["2112",131920],["4112",118900],["4122",100000],["1386",88604.76],["2119",56352],["1387",34728.42],["4111",32500],["1334",10950],["1341",10000],["2310",3831],["1361",2650],["2141",925.24],["1381",687.87]],"economic_revenue_total_czk":15295677.96,"purpose_expenditure":[["2219",3227063.06],["6171",1619189.72],["6112",1196237],["3639",1128878.8],["2321",854424.16],["3111",822853.95],["3613",766134.15],["3319",471936.91],["3631",445422.31],["3723",385570.09],["3326",307500],["3745",307438.86],["6399",295776],["6330",250000],["3722",236189.05],["3635",220000],["3729",204178.97],["3727",171212],["2292",99456],["3429",53013.2],["5512",49572.71],["6402",31396],["2310",24187.77],["3612",19986],["6114",17970],["6320",15286],["6310",12726.4],["3314",9600]],"purpose_expenditure_total_czk":13243199.11}},"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."}}}}