{"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:00239399","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239399","name":"Městys Loučeň","short_name":"Loučeň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537446},"amounts":{"revenue_approved":46949000,"revenue_adjusted":57724220.69,"revenue_actual":53281775.95,"expense_approved":58717000,"expense_adjusted":62387138.69,"expense_actual":41544331.72,"tax_revenue":38354820.24,"nontax_revenue":6639885.39,"capital_revenue":914840,"transfer_revenue":7372230.32,"current_expense":26294120.95,"capital_expense":15250210.77,"budget_balance":11737444.23,"cash_current":26509342.29,"cash_previous":16897258.06},"ratios":{"revenue_execution":0.9230402,"expense_execution":0.6659118,"balance_to_revenue":0.22029003,"cash_to_expense":0.63809769,"cash_yoy":0.56885467,"capital_expense_share":0.36708283,"transfer_revenue_share":0.13836307},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239399/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239399"},"seo":{"slug":"loucen","path":"/cz/municipalities/loucen/"},"population":{"value":1411,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":46949000,"expenditure_czk":58717000,"financing_czk":11768000,"balance_czk":-11768000},{"stage":"revised","revenue_czk":57724220.69,"expenditure_czk":62387138.69,"financing_czk":4662918,"balance_czk":-4662918},{"stage":"actual","revenue_czk":53281775.95,"expenditure_czk":41544331.72,"financing_czk":-11737444.23,"balance_czk":11737444.23}],"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",31163000],["5169",4707296],["6122",3155000],["5331",2832000],["5011",2501000],["5141",2005000],["5365",1600000],["5023",1500000],["5362",1500000],["5171",991000],["5154",960000],["5139",797000],["5031",751000],["5021",656000],["5032",341000],["5321",340360],["5137",340000],["5163",250000],["5041",230000],["5499",210000],["5221",208344],["5164",200000],["5175",176000],["5156",155000],["5162",136000],["5159",100000],["6127",100000],["5194",70000],["5166",65000],["5909",65000],["5167",50000],["5901",50000],["5903",50000],["6123",50000],["5151",47000],["5134",44000],["5173",42000],["5329",40000],["5492",35000],["5136",25000],["5363",25000],["5132",20000],["5161",20000],["5229",20000],["5367",20000],["5038",15000],["5222",11000],["5168",10000],["5192",10000],["5336",10000],["6130",10000],["5138",5000],["5131",1000],["5153",1000],["6119",1000]],"economic_expenditure_total_czk":58717000,"economic_financing":[["8115",16268000],["8124",-4500000]],"economic_financing_total_czk":11768000,"economic_revenue":[["1211",16010000],["1121",8130000],["1111",6120000],["3111",4000000],["1511",2940000],["2111",1531000],["1345",1500000],["1122",1369000],["2132",1135000],["1113",1020000],["4112",728000],["1342",504000],["1112",460000],["2324",405000],["2131",210000],["2321",175000],["1386",150000],["2139",105000],["1361",95000],["1381",85000],["1387",80000],["1343",40000],["1341",35000],["2133",25000],["2212",25000],["2119",20000],["1344",10000],["2322",10000],["1334",6000],["1356",5000],["2141",5000],["2211",5000],["2229",5000],["3121",5000],["2112",1000]],"economic_revenue_total_czk":46949000,"purpose_expenditure":[["3612",19556000],["3113",13017000],["6399",3100000],["6171",2895000],["3636",2877000],["3745",2689000],["3722",2515000],["6310",2030000],["6112",1979000],["3631",1725000],["3399",1096000],["3613",678000],["3723",550000],["2212",546000],["2219",425000],["3412",322000],["2299",285360],["3111",261296],["3726",220000],["6320",220000],["4345",208344],["2329",190000],["5512",152000],["3632",141000],["3326",127000],["3639",120000],["3314",97000],["3421",85000],["6117",85000],["3341",80000],["2310",65000],["6409",65000],["5272",56000],["3721",55000],["2341",50000],["5212",50000],["5213",50000],["5269",50000],["3319",1000],["3429",1000],["3599",1000],["3635",1000]],"purpose_expenditure_total_czk":58717000},"revised":{"economic_expenditure":[["6121",24814392.17],["5169",6682296],["6122",4232400],["5331",2832000],["5011",2707000],["5171",2246000],["5139",2133814.18],["5137",2016127.65],["5141",2005000],["5154",1629000],["5023",1500000],["5362",1500000],["5365",1100000],["5336",953336.79],["5031",901000],["5021",756000],["5032",397000],["5321",340360],["5499",331000],["5366",312365],["5163",265000],["5134",259000],["5175",249000],["5041",230000],["5221",208344],["5164",205000],["5162",157000],["5156",155000],["5492",110000],["5159",100000],["6127",100000],["5166",95000],["6119",91000],["5194",75000],["5909",65000],["5167",50000],["5168",50000],["5901",50000],["5903",50000],["6123",50000],["5173",49000],["5151",47000],["5329",45000],["5222",33000],["5038",28000],["5136",25000],["5363",25000],["5132",22000],["5161",22000],["5229",20000],["5367",20000],["5364",12702.9],["5192",10000],["6130",10000],["5131",6000],["5138",5000],["5189",3000],["5153",1000]],"economic_expenditure_total_czk":62387138.69,"economic_financing":[["8115",9162918],["8124",-4500000]],"economic_financing_total_czk":4662918,"economic_revenue":[["1211",16058000],["1121",8604000],["1111",6326000],["1511",5240000],["4216",5218049],["2111",2157800],["2321",1944100],["3111",1773736.8],["1345",1500000],["1113",1137000],["2132",1135000],["2324",1105000],["4116",1000503.89],["4112",625800],["1122",569000],["1112",561000],["1342",504000],["4121",386400],["2229",317365],["2131",250000],["1386",240000],["1361",235000],["4122",125126],["2139",105000],["1387",100000],["4111",97500],["3113",91840],["1381",85000],["1343",60000],["1341",45000],["2133",25000],["2212",25000],["2119",20000],["1334",16000],["1344",10000],["2322",10000],["1356",5000],["2141",5000],["2211",5000],["3121",5000],["2112",1000]],"economic_revenue_total_czk":57724220.69,"purpose_expenditure":[["3612",16731000],["3113",12850256.61],["3399",3603814.18],["6171",3373000],["3745",3303000],["6399",2600000],["3412",2182000],["6112",2059000],["6310",2030000],["3631",2029000],["3722",1947000],["2329",1240000],["3613",1035000],["2333",1000000],["3723",850000],["2219",835000],["3421",655000],["5512",377000],["2212",366000],["6402",312365],["2299",285360],["3726",270000],["3111",261296],["3632",241000],["6320",235000],["4345",208344],["2411",196000],["3326",127000],["3639",120000],["3314",113000],["3635",91000],["6117",85000],["3341",80000],["6409",77702.9],["3636",77000],["3543",70000],["2310",65000],["5272",56000],["3721",55000],["6114",54000],["2341",50000],["5212",50000],["5213",50000],["5269",50000],["3725",30000],["6115",5000],["2144",3000],["3319",1000],["3429",1000],["3599",1000]],"purpose_expenditure_total_czk":62387138.69},"actual":{"economic_expenditure":[["6121",13760360.77],["5169",6448125.57],["5331",2832000],["5011",2779056.17],["5154",1827213.16],["5141",1713127.3],["5171",1480060.25],["5023",1475662],["6122",1132900],["5139",1104099.29],["5336",943336.79],["5031",924267],["5365",485730],["5021",462276],["5137",436037.69],["5032",382775],["6119",356950],["5499",356771.83],["5366",312365],["5321",285360],["5163",277069.4],["5175",238976.06],["5162",209642.35],["5221",208344],["5041",154500],["5156",152615],["5166",122138.8],["5168",121007.77],["5194",118014.6],["5492",117650],["5362",-105313],["5164",69910],["5134",68583],["5151",67612],["5329",42960],["5173",42582],["5132",21703.17],["5161",21634],["5136",18742],["5222",14000],["5364",12702.9],["5038",11471],["5367",10000],["5167",9974.31],["5229",6891.04],["5138",6473.5],["5189",3400],["5131",1574],["5363",1000]],"economic_expenditure_total_czk":41544331.72,"economic_financing":[["8115",-9612084.23],["8124",-2125360]],"economic_financing_total_czk":-11737444.23,"economic_revenue":[["1211",16047179.36],["1121",8603317.18],["1111",6060065.71],["4216",5218049],["1511",2723046.53],["2111",2475794.93],["2321",2153878],["1345",1494300],["1113",1136163.97],["4116",1000503.89],["2132",866918.17],["3121",700000],["4112",625800],["1112",560582.99],["2324",519454],["1122",485730],["1342",459650],["4121",386400],["1386",313389.33],["2229",312365],["2131",273003.21],["1361",242710.73],["3111",123000],["1387",122833.85],["4122",94803],["3113",91840],["1343",59327],["4111",46674.43],["1341",34187],["2119",16873],["2139",10968],["1334",7063.5],["2322",5900],["2112",4650],["1356",2852.62],["1381",2420.47],["2141",81.08]],"economic_revenue_total_czk":53281775.95,"purpose_expenditure":[["3113",14358905.83],["6171",3558405.51],["3745",2973162.97],["3399",2591952.82],["3722",2419971.01],["6112",1983820.35],["3421",1752174.41],["6310",1733705.7],["3631",1111139.67],["3412",1108643.45],["3723",1103748.69],["2219",905726.74],["3613",617317.04],["3612",490285.35],["2333",487176.04],["2329",469840.55],["6399",375537],["3635",356950],["3725",341333],["6402",312365],["5512",301516.03],["2299",285360],["3726",260411],["6320",256491],["3636",235950],["4345",208344],["2411",158261.82],["3632",152279.45],["3111",146625.61],["3341",97114.66],["3314",95024.1],["3721",49718.9],["6114",46674.43],["3543",43000],["3639",37842.23],["2310",32040.62],["3349",27119.84],["3326",20410],["3392",14743],["6409",12702.9],["2144",10120],["3511",421]],"purpose_expenditure_total_czk":41544331.72}},"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."}}}}