{"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:00232165","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232165","name":"Obec Loket","short_name":"Loket","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530093},"amounts":{"revenue_approved":18536100,"revenue_adjusted":26728609.38,"revenue_actual":21009266.38,"expense_approved":18536100,"expense_adjusted":31558705.48,"expense_actual":21937109.75,"tax_revenue":16165412.65,"nontax_revenue":3384861.9,"capital_revenue":0,"transfer_revenue":1458991.83,"current_expense":16740290.02,"capital_expense":5196819.73,"budget_balance":-927843.37,"cash_current":12865471.49,"cash_previous":13822587.86},"ratios":{"revenue_execution":0.78602168,"expense_execution":0.69512071,"balance_to_revenue":-0.04416353,"cash_to_expense":0.58647067,"cash_yoy":-0.06924292,"capital_expense_share":0.23689628,"transfer_revenue_share":0.06944516},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232165/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232165"},"seo":{"slug":"loket","path":"/cz/municipalities/loket/"},"population":{"value":625,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18536100,"expenditure_czk":18536100,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":26728609.38,"expenditure_czk":31558705.48,"financing_czk":4830096.1,"balance_czk":-4830096.1},{"stage":"actual","revenue_czk":21009266.38,"expenditure_czk":21937109.75,"financing_czk":927843.37,"balance_czk":-927843.37}],"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":[["5169",5133000],["5171",2960000],["5011",2196790],["5139",1420000],["5151",1200000],["5023",980000],["5154",930000],["5031",755000],["5156",455000],["5032",435000],["5178",428210],["5329",316000],["5137",310000],["5021",190100],["5163",180000],["5194",140000],["5321",120000],["5362",100000],["5175",75000],["5162",40000],["5164",30000],["5167",30000],["5192",24000],["5172",20000],["5038",19000],["5161",10000],["5903",10000],["5365",9000],["5155",7000],["5132",6000],["5136",4000],["5131",3000]],"economic_expenditure_total_czk":18536100,"economic_revenue":[["1211",5600000],["2111",3310000],["1121",2600000],["1111",2000000],["1511",1940000],["1122",742000],["2131",580000],["1113",470000],["1345",410000],["4112",246400],["2324",200000],["1112",120000],["2141",100000],["1386",50000],["1381",30000],["2119",30000],["1387",28000],["4129",19700],["1334",15000],["1361",13000],["1382",12000],["1341",10000],["3111",10000]],"economic_revenue_total_czk":18536100,"purpose_expenditure":[["3639",3500000],["6171",3376100],["1031",2000000],["2212",1500000],["2310",1500000],["2321",1500000],["3722",1500000],["6112",1300000],["3631",800000],["2141",300000],["3745",260000],["3399",250000],["5512",200000],["2292",170000],["6399",100000],["2341",50000],["3111",50000],["3113",50000],["3412",50000],["6310",50000],["3326",10000],["4351",10000],["5213",10000]],"purpose_expenditure_total_czk":18536100,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",8954025.55],["5169",6075355.9],["5171",4225414],["5011",2196790],["5139",1447890.1],["5023",1187200],["5154",1051000],["5151",1021500],["5031",833300],["5021",551279],["5137",532154.25],["5156",455000],["5032",435000],["5178",428210],["5329",317640],["6123",282900],["5163",181550],["5365",145790],["5194",143000],["5321",132000],["6111",119000],["6130",105550],["5362",103100],["5175",101020],["5168",85500],["6122",78600],["5166",45900],["5162",40000],["5222",35440],["5164",31600],["5167",30000],["5136",24900],["5192",24000],["5172",20000],["5038",19000],["5492",18400],["5499",11700],["5161",10000],["5223",10000],["5903",10000],["5041",7900],["5155",7000],["5179",6400],["5132",6000],["5019",4630],["5131",3000],["5039",1566.68],["5173",1500]],"economic_expenditure_total_czk":31558705.48,"economic_financing":[["8115",4830096.1]],"economic_financing_total_czk":4830096.1,"economic_revenue":[["1211",6430200],["1121",3444700],["2111",3411000],["4216",3329945.73],["1111",2486390],["1511",2319700],["4222",1000000],["4116",824579.82],["2131",650590],["1113",470000],["1345",452000],["4113",433664],["2324",328200],["1112",224500],["2132",170100],["4112",145400],["1122",134190],["1386",125500],["2141",100000],["4111",86849.83],["1387",49200],["2119",30000],["1334",28100],["4129",19700],["1361",13100],["1341",10000],["3111",10000],["1381",1000]],"economic_revenue_total_czk":26728609.38,"purpose_expenditure":[["6171",4744200],["3639",3555900],["2321",2836500],["2141",2761732.55],["2310",2521600],["3412",2406900],["2341",2200593],["6112",1529100],["2212",1425000],["1031",1320700],["5512",1260514],["3722",1171000],["3631",828000],["3723",623000],["3745",590000],["2219",386300],["3399",268800],["6399",234190],["2292",171640],["3392",161300],["6114",92995.93],["3326",80500],["3729",78300],["3111",50000],["3113",50000],["6310",50000],["3421",48400],["3900",46140],["3349",20900],["4341",10000],["4351",10000],["5213",10000],["3632",7100],["6409",6400],["3121",1000]],"purpose_expenditure_total_czk":31558705.48},"actual":{"economic_expenditure":[["5169",4685942.28],["6121",4622760.9],["5171",3109092.27],["5011",1885976],["5023",1187144],["5151",877570],["5031",754160],["5154",651422.53],["5139",523211.06],["5137",473673.81],["5021",446918],["5178",428209.8],["5032",304756],["5329",296640],["6123",282830],["5156",238725.78],["5194",142885],["5365",138390],["5163",134627.36],["6111",118728.83],["6130",105550],["5321",83000],["5168",81671.26],["6122",66950],["5175",66303.33],["5362",54888],["5166",45827],["5222",35440],["5182",-29273],["5136",21946],["5492",18354],["5162",13244.21],["5038",12541],["5499",11659.2],["5223",10000],["5041",7865],["5179",6339],["5161",4741],["5019",4630],["5172",4531.45],["5167",2640],["5164",1567],["5039",1566.68],["5173",1465]],"economic_expenditure_total_czk":21937109.75,"economic_financing":[["8115",927843.37]],"economic_financing_total_czk":927843.37,"economic_revenue":[["1211",6430161.94],["1121",3444604.8],["1111",2486183.68],["2111",2479701.11],["1511",2319657.88],["4222",1000000],["1113",455139.63],["1345",444500],["2131",391163.97],["2324",327092.78],["1112",224495.7],["4116",175990],["2132",170005],["4112",145400],["1122",134190],["1386",125490.17],["4111",86849.83],["1387",49183.73],["4216",31052],["1334",27747.2],["4129",19700],["2119",16399],["1361",13070],["1341",10000],["1381",987.92],["2141",500.04]],"economic_revenue_total_czk":21009266.38,"purpose_expenditure":[["6171",3369450.64],["3639",2999520.07],["3412",2355932.16],["2310",2117242.66],["2321",1990385.68],["6112",1506918],["5512",1150893.63],["2212",987421.68],["3722",963301.91],["1031",853011.27],["3723",574492.52],["3745",508029.8],["2141",416929.18],["2219",385811.72],["3631",345738.43],["2341",229027.17],["3399",201653.73],["6399",186071],["2292",171640],["3392",160469.39],["6114",92995.93],["3326",80349],["3729",78211.2],["3421",47432.98],["3113",46500],["3900",46099.2],["3349",20836],["3111",16500],["6310",10125.8],["4341",10000],["3632",6780],["6409",6339],["3121",1000]],"purpose_expenditure_total_czk":21937109.75}},"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."}}}}