{"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:00233528","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233528","name":"Obec Lochovice","short_name":"Lochovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531472},"amounts":{"revenue_approved":32064000,"revenue_adjusted":45171744.59,"revenue_actual":43997444.01,"expense_approved":36536000,"expense_adjusted":51912244.59,"expense_actual":38875086,"tax_revenue":34473565.32,"nontax_revenue":6904597.1,"capital_revenue":40000,"transfer_revenue":2579281.59,"current_expense":26763683.36,"capital_expense":12111402.64,"budget_balance":5122358.01,"cash_current":47460372.67,"cash_previous":41279184.54},"ratios":{"revenue_execution":0.97400365,"expense_execution":0.74886159,"balance_to_revenue":0.11642399,"cash_to_expense":1.2208429,"cash_yoy":0.14974104,"capital_expense_share":0.31154665,"transfer_revenue_share":0.05862344},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233528/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233528"},"seo":{"slug":"lochovice","path":"/cz/municipalities/lochovice/"},"population":{"value":1366,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32064000,"expenditure_czk":36536000,"financing_czk":4472000,"balance_czk":-4472000},{"stage":"revised","revenue_czk":45171744.59,"expenditure_czk":51912244.59,"financing_czk":6740500,"balance_czk":-6740500},{"stage":"actual","revenue_czk":43997444.01,"expenditure_czk":38875086,"financing_czk":-5122358.01,"balance_czk":5122358.01}],"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",8700000],["5171",6719000],["5169",5170000],["5011",3090000],["5331",3060000],["5023",1450000],["5154",1093000],["5362",996000],["5031",930000],["5153",625000],["5139",616500],["5137",564500],["5021",517000],["5901",500000],["5032",423000],["5166",350000],["5222",350000],["5329",292000],["5168",155000],["5212",120000],["5163",102000],["5162",101000],["5172",100000],["5194",95000],["5151",82500],["5156",70000],["6122",50000],["5136",39500],["5173",31000],["5138",27000],["5167",22000],["5134",21000],["5492",20000],["5038",18000],["6130",13000],["5161",10000],["5175",5000],["5019",4000],["5133",3000],["5192",1000]],"economic_expenditure_total_czk":36536000,"economic_financing":[["8115",4472000]],"economic_financing_total_czk":4472000,"economic_revenue":[["1211",12500000],["1121",5700000],["1111",4000000],["1511",2200000],["2132",1449800],["1345",1250000],["1113",950000],["1122",900000],["2324",898800],["4112",592400],["1112",256000],["2141",200000],["2131",168000],["2139",160000],["1381",150000],["1386",130000],["2111",100000],["2119",80000],["1387",70000],["2328",52000],["1343",50000],["3121",50000],["4121",50000],["1341",46000],["2142",20000],["1361",16000],["1334",10000],["1349",10000],["2112",5000]],"economic_revenue_total_czk":32064000,"purpose_expenditure":[["6171",7663000],["2219",6500000],["3113",4740000],["3412",2021000],["6112",1865000],["3723",1829000],["2212",1805000],["3722",1709000],["3745",1349000],["3599",1100000],["6399",900000],["6409",697000],["3631",650000],["3399",570000],["5512",516000],["3612",443000],["3632",436000],["3392",345500],["3613",328000],["3729",231500],["2223",200000],["3639",137000],["2321",111000],["6320",82000],["2333",67000],["3721",50000],["5213",46000],["3314",44000],["3421",27000],["5272",26000],["3726",23000],["3319",15000],["2310",10000]],"purpose_expenditure_total_czk":36536000},"revised":{"economic_expenditure":[["6121",9980000],["5171",8117980.9],["5169",6011000],["5011",3390000],["6123",3313000],["5331",3223000],["5901",2000361],["6451",1900000],["5023",1450000],["5362",1135000],["5336",1118062.59],["5154",1098000],["5031",1078800],["5166",1006000],["5321",881584],["5139",826500],["5137",771500],["6351",696794.1],["5153",683000],["5021",555275],["5032",447000],["6122",397000],["5222",350000],["5329",292000],["5168",226000],["5212",120000],["5163",117000],["5151",115500],["5162",114000],["5172",100000],["5194",95000],["5156",70000],["5136",38400],["5173",31000],["5138",27000],["5167",22000],["5134",21000],["5492",20000],["5038",18000],["5161",13910],["6130",13000],["5175",8994],["5019",6583],["5363",6000],["5133",3000],["5909",3000],["5192",1000]],"economic_expenditure_total_czk":51912244.59,"economic_financing":[["8115",6740500]],"economic_financing_total_czk":6740500,"economic_revenue":[["1211",14995000],["1121",8029000],["1111",5513000],["2449",2861945],["1511",2314000],["2324",1616000],["2132",1552300],["1345",1250000],["4116",1118062.59],["1113",1062000],["1122",900000],["4222",726575],["4112",655200],["2141",578218],["1112",524000],["1386",310000],["2131",176000],["2139",160000],["1381",150000],["1387",120000],["2111",119000],["2119",80000],["2328",52000],["1343",50000],["3121",50000],["4121",50000],["1341",46000],["4111",29444],["2142",26000],["2112",18000],["1361",16000],["1334",10000],["1349",10000],["2133",3000],["2212",1000]],"economic_revenue_total_czk":45171744.59,"purpose_expenditure":[["6171",11331000],["3113",8976262.59],["2219",8222000],["3723",2687584],["3412",2440800],["6409",2197361],["2212",1887000],["6112",1865000],["3722",1838000],["3745",1745000],["3599",1654000],["6399",900000],["3631",674575],["5512",586000],["2321",532000],["3729",519500],["3612",493000],["3392",461500],["3639",377000],["3399",372000],["3632",339000],["3613",328000],["2333",272000],["3314",203000],["3726",186000],["2223",172000],["3419",164000],["3341",103000],["6320",90000],["3421",87000],["3721",50000],["5213",46000],["5272",32000],["6114",31662],["3319",15000],["3543",14000],["2310",10000],["5519",10000]],"purpose_expenditure_total_czk":51912244.59},"actual":{"economic_expenditure":[["6121",9177572.54],["5171",7211330.48],["5169",3370584.43],["5331",3222927],["5011",3164365],["6451",1900000],["5023",1433763],["5336",1118062.59],["5031",999936],["5321",881084],["5166",800212.82],["6351",696706.1],["5362",576972.47],["5154",576208.99],["5153",465032.79],["5139",447133.63],["5032",407354],["5137",341675.02],["6122",337124],["5222",315000],["5021",274146],["5329",254508],["5168",225918.37],["5212",120000],["5163",110112.8],["5162",98972.51],["5151",92418],["5194",91028.25],["5172",55200.2],["5156",30075.9],["5136",19599.2],["5038",12682],["5492",11000],["5167",7700],["5175",7687.91],["5161",6503],["5134",5929],["5363",3000],["5173",2977],["5019",2583]],"economic_expenditure_total_czk":38875086,"economic_financing":[["8115",-5122358.01]],"economic_financing_total_czk":-5122358.01,"economic_revenue":[["1211",14994024.67],["1121",8028695.88],["1111",5512486.8],["2449",2861945],["1511",2313422.39],["2132",1524065.67],["2324",1521939.02],["1345",1209455],["4116",1118062.59],["1113",1061147.59],["4222",726575],["4112",655200],["2141",577357.12],["1112",523317.53],["1122",343560],["1386",292512],["2131",167195.82],["2139",137550],["1387",114641.89],["2111",66533.47],["4121",50000],["1341",44245],["3121",40000],["4111",29444],["2142",25261],["2112",17850],["1343",13300],["1361",11320],["1349",9110],["2133",3000],["1381",2326.57],["2212",1000],["2328",900]],"economic_revenue_total_czk":43997444.01,"purpose_expenditure":[["3113",8895498.9],["2219",7614168.82],["6171",6839980.38],["3412",1867465.62],["3723",1821960.93],["6112",1809914.19],["2212",1781216.14],["3599",1559790.22],["3722",1265081.91],["3745",1033656.09],["3612",468583.3],["2321",427925.04],["3729",355932.93],["6399",343560],["5512",319834.48],["3631",294051.81],["3399",273543.75],["3392",272281.67],["2333",203280],["6409",196708],["3613",175830.29],["3726",173716],["3639",165620],["3419",164000],["3341",102350],["3314",95692.42],["6320",89379],["2223",87852],["3421",60000],["3632",35229.16],["6114",31662],["3721",19120.95],["3543",13000],["3319",10200],["5272",7000]],"purpose_expenditure_total_czk":38875086}},"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."}}}}