{"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:00256871","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256871","name":"Obec Losiná","short_name":"Losiná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-město","municipality_code":558001},"amounts":{"revenue_approved":33730000,"revenue_adjusted":40433500,"revenue_actual":40754196.66,"expense_approved":51530000,"expense_adjusted":63862500,"expense_actual":36954162.35,"tax_revenue":30946272.85,"nontax_revenue":3847226.83,"capital_revenue":43800,"transfer_revenue":5916896.98,"current_expense":18456164.95,"capital_expense":18497997.4,"budget_balance":3800034.31,"cash_current":66010898.79,"cash_previous":62210864.48},"ratios":{"revenue_execution":1.00793146,"expense_execution":0.57865198,"balance_to_revenue":0.09324277,"cash_to_expense":1.7862913,"cash_yoy":0.06108313,"capital_expense_share":0.500566,"transfer_revenue_share":0.14518497},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256871/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256871"},"seo":{"slug":"losina","path":"/cz/municipalities/losina/"},"population":{"value":1424,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":33730000,"expenditure_czk":51530000,"financing_czk":17800000,"balance_czk":-17800000},{"stage":"revised","revenue_czk":40433500,"expenditure_czk":63862500,"financing_czk":23429000,"balance_czk":-23429000},{"stage":"actual","revenue_czk":40754196.66,"expenditure_czk":36954162.35,"financing_czk":-3800034.31,"balance_czk":3800034.31}],"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",17600000],["5171",7815000],["5169",6619000],["6130",6000000],["6123",2300000],["5365",1510000],["5023",1500000],["5011",1350000],["5139",918000],["5021",768000],["5331",660000],["5154",657000],["5031",616000],["5362",510000],["5137",425000],["5032",272000],["5168",250000],["5166",200000],["5222",173000],["5153",135000],["5175",121000],["5323",115000],["5903",100000],["6122",100000],["5163",98000],["5123",90000],["5156",80000],["5172",55000],["5213",55000],["5136",50000],["5194",50000],["5162",44000],["5173",40000],["5492",40000],["5167",30000],["5223",30000],["5329",30000],["5132",24000],["5321",20000],["5161",16000],["5038",10000],["5134",10000],["5199",10000],["5151",9000],["5364",8000],["5019",7400],["5164",5000],["5039",2600],["5179",2000]],"economic_expenditure_total_czk":51530000,"economic_financing":[["8115",17800000]],"economic_financing_total_czk":17800000,"economic_revenue":[["1211",12000000],["1121",6500000],["1111",4500000],["1511",3000000],["1122",1500000],["1345",1400000],["2132",1377000],["2141",1200000],["1113",900000],["2111",483000],["2324",300000],["1112",270000],["1386",100000],["2131",56000],["1341",50000],["1387",50000],["1334",15000],["1361",15000],["2119",14000]],"economic_revenue_total_czk":33730000,"purpose_expenditure":[["2219",7700000],["3639",7200000],["2212",5000000],["6171",3500000],["3722",3300000],["3392",3000000],["5512",2570000],["3111",2200000],["6399",2000000],["6112",1940000],["3725",1900000],["3412",1600000],["3633",1600000],["2341",1550000],["2333",1500000],["2321",1000000],["3631",950000],["3745",400000],["2310",300000],["1031",250000],["3399",250000],["3421",200000],["2292",170000],["2142",150000],["3419",150000],["1032",100000],["3326",100000],["5213",100000],["3341",80000],["6320",80000],["3721",70000],["3311",60000],["3322",60000],["3632",60000],["2221",50000],["3612",50000],["3613",50000],["3723",50000],["1014",40000],["1036",30000],["4351",30000],["4371",30000],["6409",30000],["3349",20000],["6310",20000],["3319",17000],["3900",15000],["6402",8000]],"purpose_expenditure_total_czk":51530000},"revised":{"economic_expenditure":[["6121",22243000],["5171",9326000],["6130",7495000],["5169",6790600],["6122",4383000],["6123",2272600],["5365",1510000],["5023",1500000],["5011",1278000],["5139",960800],["5021",796500],["5331",670000],["5154",657000],["5031",616000],["5362",510000],["5137",482900],["5168",306000],["5032",272000],["5166",250000],["5222",191000],["5153",135000],["5175",123700],["5323",115000],["5903",100000],["5123",98500],["5163",98000],["6127",85000],["5213",65000],["5156",58500],["5172",55000],["5136",52000],["5194",50000],["5173",45000],["5162",44000],["5492",40000],["5329",30000],["5132",25500],["5223",21000],["5321",20000],["5161",18300],["5038",10000],["5199",10000],["5019",9000],["5151",9000],["5364",8000],["5134",7600],["5167",6000],["5164",5000],["5039",3000],["5192",3000],["5179",2000]],"economic_expenditure_total_czk":63862500,"economic_financing":[["8115",23429000]],"economic_financing_total_czk":23429000,"economic_revenue":[["1211",12500000],["1121",6500000],["1111",4500000],["1511",2985319.02],["4222",2620916],["4216",2341000],["1122",1500000],["1345",1400000],["2132",1377000],["2141",1200000],["1113",900000],["4122",575000],["2111",550000],["1112",350000],["4112",332800],["2324",316000],["1386",191284],["2131",76000],["1341",50000],["1387",50000],["4111",47180.98],["1334",15000],["1361",15000],["2139",15000],["2322",12000],["2119",8000],["2310",6000]],"economic_revenue_total_czk":40433500,"purpose_expenditure":[["3639",9050000],["2219",8020000],["2321",7260000],["3392",5104000],["2212",5000000],["6171",4126000],["3722",3300000],["5512",2645000],["3111",2230000],["6399",2000000],["6112",1940000],["3725",1900000],["3412",1600000],["3633",1600000],["2341",1550000],["2333",1500000],["3631",950000],["3745",773000],["3421",670000],["2310",300000],["2142",260000],["1031",250000],["3399",250000],["2292",170000],["3419",150000],["1032",100000],["3326",100000],["3613",100000],["5213",100000],["3341",80000],["6320",80000],["3721",70000],["6114",64500],["3311",60000],["3322",60000],["3632",60000],["2221",50000],["3612",50000],["3723",50000],["1014",40000],["1036",30000],["4371",30000],["6409",30000],["4351",21000],["3349",20000],["6310",20000],["3319",17000],["3900",15000],["4379",9000],["6402",8000]],"purpose_expenditure_total_czk":63862500},"actual":{"economic_expenditure":[["6121",6094553.37],["6130",5741058],["5169",5217407.28],["5171",4482510.8],["6122",4322540.27],["6123",2255581.76],["5023",1432607],["5011",1198072],["5365",1093000],["5021",696831],["5331",670000],["5031",597918],["5139",421964.17],["5154",349708.16],["5137",317742.48],["5168",305478.24],["5032",261558],["5166",246840],["5362",208457.83],["5222",191000],["5323",108148],["5163",85135.6],["6127",84264],["5153",80053.93],["5175",78478],["5213",48958],["5173",44544],["5156",43062],["5123",39492.52],["5172",38841],["5162",36565.25],["5329",28460],["5161",17787],["5194",17732],["5321",17100],["5132",12210],["5136",11517],["5492",10000],["5019",8303],["5151",7606],["5134",7526.99],["5038",6026],["5167",5883.4],["5039",2806],["5164",2794],["5192",2484],["5179",1421],["5364",1135.3],["5199",1000]],"economic_expenditure_total_czk":36954162.35,"economic_financing":[["8115",-3800034.31]],"economic_financing_total_czk":-3800034.31,"economic_revenue":[["1211",12432584.74],["1121",6654824.42],["1111",4581308.18],["1511",3020201.73],["4222",2620916],["4216",2341000],["1345",1442242],["2141",1436184.67],["2132",1382433.41],["1122",1092000],["1113",879766.06],["4122",575000],["2111",540400.8],["1112",433808.39],["2324",370091.95],["4112",332800],["1386",242469.92],["1387",95027.2],["2131",77656],["1341",52616],["4111",47180.98],["3111",43800],["1361",17480],["2139",16800],["2322",11989],["2119",6171],["2310",5500],["1381",1944.21]],"economic_revenue_total_czk":40754196.66,"purpose_expenditure":[["3639",7060695.69],["2321",6827971.1],["6171",3465675.13],["3722",2942734.77],["3392",2811176.13],["5512",2626017.12],["6112",1866781],["3633",1547590],["3111",1516198.9],["6399",1295542.83],["3725",1093169.86],["3412",1050416.59],["3421",537214.72],["3631",468498.53],["2212",404717.77],["2142",169304.57],["3745",166495],["3399",157205],["2292",147106],["3419",122719],["3613",99685.4],["6320",65917],["3721",65876.34],["6114",63353.77],["3341",54261.24],["2219",43560],["1014",31133],["4371",30000],["6409",28460],["1036",24480],["2310",24214.91],["3723",23755],["1032",19323.94],["3349",16692],["2333",15730],["3319",15334.34],["3900",14421],["6310",13597.6],["3311",10000],["4379",9000],["1031",4210.8],["3326",1810],["6402",1135.3],["3322",981]],"purpose_expenditure_total_czk":36954162.35}},"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."}}}}