{"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:00232173","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232173","name":"Městys Louňovice pod Blaníkem","short_name":"Louňovice pod Blaníkem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530107},"amounts":{"revenue_approved":30132000,"revenue_adjusted":44603200,"revenue_actual":47301247.58,"expense_approved":35081440,"expense_adjusted":47313850,"expense_actual":44011550.89,"tax_revenue":20413475.55,"nontax_revenue":6868908.98,"capital_revenue":11718700,"transfer_revenue":8300163.05,"current_expense":26842821.39,"capital_expense":17168729.5,"budget_balance":3289696.69,"cash_current":11597727.47,"cash_previous":9251887.2},"ratios":{"revenue_execution":1.06049,"expense_execution":0.93020439,"balance_to_revenue":0.06954778,"cash_to_expense":0.26351554,"cash_yoy":0.25355262,"capital_expense_share":0.39009599,"transfer_revenue_share":0.17547451},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232173/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232173"},"seo":{"slug":"lounovice-pod-blanikem","path":"/cz/municipalities/lounovice-pod-blanikem/"},"population":{"value":666,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30132000,"expenditure_czk":35081440,"financing_czk":4949440,"balance_czk":-4949440},{"stage":"revised","revenue_czk":44603200,"expenditure_czk":47313850,"financing_czk":2710650,"balance_czk":-2710650},{"stage":"actual","revenue_czk":47301247.58,"expenditure_czk":44011550.89,"financing_czk":-3289696.69,"balance_czk":3289696.69}],"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",11700780],["5171",4782480],["5169",3870000],["5331",3200000],["5011",2610000],["5023",2000000],["5031",1248000],["5362",630000],["5032",535000],["5154",512000],["5141",500000],["5153",487000],["5021",420000],["5139",400000],["5222",400000],["5329",343180],["5138",250000],["5499",196000],["5163",140000],["5175",140000],["5168",100000],["5156",92000],["5137",80000],["5173",72000],["5164",55000],["5229",50000],["5909",50000],["5194",45000],["5179",41000],["5162",29000],["5165",28000],["5167",20000],["5038",16000],["5151",12000],["5161",12000],["5136",10000],["5132",5000]],"economic_expenditure_total_czk":35081440,"economic_financing":[["8115",5603440],["8124",-654000]],"economic_financing_total_czk":4949440,"economic_revenue":[["1211",8600000],["3111",8000000],["1121",4400000],["1111",3200000],["2111",1374000],["1511",800000],["1122",630000],["1113",560000],["2132",533000],["1345",440000],["4112",353000],["1112",260000],["2112",250000],["2324",170000],["1386",140000],["2131",135000],["1361",80000],["1387",72000],["1343",50000],["2321",50000],["1342",20000],["1341",15000]],"economic_revenue_total_czk":30132000,"purpose_expenditure":[["2219",4000000],["3113",3600000],["5512",3500000],["6171",3000000],["6112",2900000],["2333",2600000],["3631",2500000],["2310",2000000],["3639",2000000],["3612",1200000],["3722",1000000],["2212",997480],["3319",800000],["3723",700000],["6409",630000],["3322",500000],["3613",500000],["3745",500000],["6310",500000],["3429",400000],["2141",250000],["1032",200000],["2292",183960],["3314",150000],["3315",150000],["3349",100000],["3511",50000],["3543",50000],["3632",50000],["5274",40000],["3721",30000]],"purpose_expenditure_total_czk":35081440},"revised":{"economic_expenditure":[["6121",14976670],["5169",4426900],["5331",3675000],["5336",3435820],["5362",3186050],["5171",2849480],["5011",2428740],["5023",2054000],["6123",1900000],["5031",1232000],["6130",801860],["5154",668500],["5139",625770],["5021",503810],["5341",471000],["5032",434000],["5141",416000],["5222",395000],["5153",363000],["5329",343180],["5137",282000],["5499",278000],["5138",260000],["5163",180000],["5175",161160],["5168",146970],["5156",106500],["5909",89000],["5366",83670],["5229",79500],["5173",76000],["5164",72000],["5194",58000],["5167",46000],["5179",42500],["5162",35500],["5165",23000],["5321",20100],["5492",20000],["5038",19000],["5151",16100],["5161",12570],["5136",12000],["5132",7500]],"economic_expenditure_total_czk":47313850,"economic_financing":[["8115",3364650],["8124",-654000]],"economic_financing_total_czk":2710650,"economic_revenue":[["3111",10347960],["1211",8600000],["4216",4944520],["1121",4400000],["1111",3200000],["2451",3000000],["4222",1500000],["2111",1452500],["4116",1289890],["1511",802300],["1122",675000],["1345",586000],["2132",563000],["1113",560000],["2324",528180],["4112",340300],["1112",260000],["2112",260000],["2329",250000],["4122",201000],["1386",162120],["2322",139500],["2131",135000],["1361",90000],["1387",72000],["2141",68000],["1343",50000],["2321",50000],["4111",24430],["1342",20000],["2119",16500],["1341",15000]],"economic_revenue_total_czk":44603200,"purpose_expenditure":[["3639",11972860],["3113",7297820],["5512",5815190],["6171",3416000],["6112",2900000],["2333",2600000],["6399",2486250],["3612",1220000],["3722",1003000],["2212",997480],["3319",807000],["3723",700000],["6409",680000],["2310",603500],["3322",520000],["3631",500000],["3745",477500],["6330",471000],["6310",424000],["3429",395000],["3635",360000],["2141",266000],["1032",200000],["2292",183960],["3314",150000],["3315",131000],["2219",100200],["3349",100000],["3421",100000],["6402",83670],["3399",54000],["3511",50000],["3543",50000],["3632",50000],["5274",40000],["3721",28000],["6114",24420],["2321",21500],["3326",16000],["3112",13000],["3329",3000],["3330",2500]],"purpose_expenditure_total_czk":47313850},"actual":{"economic_expenditure":[["6121",14615340.8],["5331",3675000],["5169",3554050.29],["5336",3435828.28],["5362",3157384],["5171",2304988.19],["5011",2219560],["5023",2053807],["6123",1752527.7],["5031",957081],["6130",800861],["5154",587702.29],["5139",497368.3],["5341",478082],["5021",462479],["5032",383355],["5329",343175.94],["5222",333000],["5141",293860.87],["5499",278000],["5153",265917.47],["5138",259525.61],["5137",217049.36],["5163",162851.2],["5168",146138.93],["5909",89002.59],["5366",83668.13],["5156",80514.39],["5175",76775],["5229",75500],["5164",65880.67],["5194",56701],["5167",43848],["5179",41467],["5173",35728],["5162",31129.88],["5321",20100],["5492",20000],["5038",18803],["5151",12457],["5161",12230],["5136",9156],["5132",3656]],"economic_expenditure_total_czk":44011550.89,"economic_financing":[["8117",9000000],["8118",-6000000],["8115",-5635696.69],["8124",-654000]],"economic_financing_total_czk":-3289696.69,"economic_revenue":[["3111",11718700],["1211",8784789.88],["4216",4944524.87],["1121",4710986.69],["1111",3247288.09],["2451",3000000],["2111",1563319.04],["4222",1500000],["4116",1289914.18],["1511",1047462.02],["2324",693148.24],["1122",675150],["2132",649378],["1113",622031.56],["1345",592132],["4112",340300],["2112",311782],["1112",306941.21],["2329",250000],["4122",201000],["1386",171598.42],["2131",146528],["2322",125994],["1361",92399],["2141",68250],["1387",67259.61],["1343",57800],["2321",33000],["4111",24424],["1342",20820],["2119",16214],["1341",15500],["2212",11295.7],["1381",1317.07]],"economic_revenue_total_czk":47301247.58,"purpose_expenditure":[["3639",11376627.09],["3113",7244788.25],["5512",5649518.44],["6171",3195285.45],["6112",2712343],["6399",2462634],["2333",2388188.97],["3612",1089616.6],["2212",994348.67],["3722",800278.12],["3319",797079.28],["6409",675150],["3322",517749],["6330",478082],["3631",423982.82],["3723",389549.15],["3635",359370],["3429",333000],["6310",300962.07],["3745",296298],["2141",265105.61],["2310",223960.74],["2292",183960],["1032",138372.19],["2219",100188],["3314",88795.13],["3349",86761.12],["6402",83668.13],["3421",75080.51],["3315",60238.53],["3399",54000],["3543",46000],["3511",31890.13],["3721",27613.41],["6114",24424],["3632",15163.55],["3326",15125],["3329",2649.25],["3330",2500],["2321",1204.68]],"purpose_expenditure_total_czk":44011550.89}},"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."}}}}