{"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:00259489","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259489","name":"Město Loket","short_name":"Loket","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Sokolov","municipality_code":560537},"amounts":{"revenue_approved":125599180,"revenue_adjusted":132023410,"revenue_actual":138712417.49,"expense_approved":187896700,"expense_adjusted":158778300,"expense_actual":132991725.91,"tax_revenue":76894617.59,"nontax_revenue":35501258.24,"capital_revenue":4969460.11,"transfer_revenue":21347081.55,"current_expense":87409099.15,"capital_expense":45582626.76,"budget_balance":5720691.58,"cash_current":111485049.71,"cash_previous":110920494.83},"ratios":{"revenue_execution":1.05066531,"expense_execution":0.83759384,"balance_to_revenue":0.04124138,"cash_to_expense":0.83828561,"cash_yoy":0.00508973,"capital_expense_share":0.34274784,"transfer_revenue_share":0.15389452},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259489/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259489"},"seo":{"slug":"loket-00259489","path":"/cz/municipalities/loket-00259489/"},"population":{"value":3027,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":125599180,"expenditure_czk":187896700,"financing_czk":62297520,"balance_czk":-62297520},{"stage":"revised","revenue_czk":132023410,"expenditure_czk":158778300,"financing_czk":26754890,"balance_czk":-26754890},{"stage":"actual","revenue_czk":138712417.49,"expenditure_czk":132991725.91,"financing_czk":-5720691.58,"balance_czk":5720691.58}],"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",83356440],["5169",18769300],["5011",13365000],["5331",11816000],["5362",10935000],["5171",10234200],["6321",9664000],["5031",3952000],["5154",3220000],["5152",2610000],["5023",2331000],["5032",1467000],["5141",1330000],["6123",1180000],["5222",1122000],["5168",1100000],["5137",1045000],["5499",990000],["5166",960000],["5163",900000],["6122",848560],["5493",657000],["5021",625000],["5213",590000],["5139",517400],["5042",460000],["5167",300000],["5179",295000],["5151",268000],["5909",260000],["5156",220000],["5194",208000],["5199",200000],["6119",200000],["5164",191500],["5132",185000],["5136",185000],["5162",184200],["5161",160000],["5212",154000],["5175",125000],["5041",111600],["5903",100000],["5329",97500],["5339",77000],["5221",75000],["5223",75000],["5038",60000],["5019",45000],["5173",45000],["5365",15000],["6127",10000],["5153",5000]],"economic_expenditure_total_czk":187896700,"economic_financing":[["8115",67493520],["8124",-5196000]],"economic_financing_total_czk":62297520,"economic_revenue":[["1211",28000000],["4216",20560680],["2131",19197000],["1121",14500000],["1111",9700000],["1122",7800000],["1511",4150000],["2451",2762500],["2141",2500000],["1345",2475000],["4112",2418600],["1113",2200000],["2132",2170000],["1387",1100000],["2111",1014000],["4222",1000000],["2324",880000],["1342",700000],["1112",600000],["1343",450000],["1386",350000],["4116",266900],["1361",250000],["2133",178500],["1341",150000],["2212",150000],["2119",50000],["1335",15000],["4121",10000],["1704",1000]],"economic_revenue_total_czk":125599180,"purpose_expenditure":[["3322",41889000],["2219",35490000],["3639",25117500],["6171",20790000],["6399",8500000],["3113",7992000],["4351",5169200],["3722",4640000],["3392",4211000],["3631",3820000],["2212",3725000],["3314",3710000],["6112",3086000],["3412",3063000],["5311",2739000],["3111",1883000],["5512",1797000],["3745",1500000],["6310",1370000],["3613",1235000],["6320",760000],["2143",603500],["3632",585000],["3419",520000],["3900",465000],["3319",455000],["2310",350000],["3612",325000],["3429",310000],["5399",256000],["6409",209500],["3326",200000],["3635",200000],["3349",180000],["2221",150000],["2321",150000],["5213",100000],["4379",91000],["2292",80000],["3399",70000],["3311",60000],["2361",50000]],"purpose_expenditure_total_czk":187896700},"revised":{"economic_expenditure":[["6121",37536640],["5169",19191300],["5171",14986000],["5011",13365000],["5331",11816000],["5362",11240000],["6321",9664000],["5166",4590000],["6413",4500000],["5031",3993000],["5154",3320000],["5152",2610000],["5023",2499000],["5336",2115620],["5032",1482000],["5141",1330000],["6122",1269260],["5222",1212000],["5137",1113000],["5168",1100000],["5499",990000],["5163",900000],["5021",675880],["5493",657000],["5042",630000],["6356",628890],["5213",590000],["5139",518660],["5151",318000],["5167",300000],["5179",295000],["5909",260000],["6123",249000],["5156",220000],["5194",208000],["5199",200000],["6119",200000],["5164",195510],["5136",190000],["5132",185000],["5162",184200],["5161",165180],["5221",155000],["5212",154000],["5175",128560],["5041",111600],["5903",100000],["5329",97500],["5339",77000],["5223",75000],["5038",60000],["5173",50000],["5019",45000],["5365",15000],["6127",10000],["5153",5000],["5229",1500]],"economic_expenditure_total_czk":158778300,"economic_financing":[["8117",50000000],["8115",-18049110],["8124",-5196000]],"economic_financing_total_czk":26754890,"economic_revenue":[["1211",28000000],["2131",19197000],["4216",14902370],["1121",14500000],["1111",9700000],["1122",7800000],["3111",4843000],["1511",4150000],["4116",3546770],["2142",3000000],["2451",2762500],["2141",2500000],["1345",2475000],["1113",2200000],["2132",2170000],["4112",2014900],["1387",1100000],["2111",1028500],["2212",971750],["2324",881000],["1342",700000],["1112",600000],["1343",450000],["4122",365460],["1386",350000],["2119",300000],["4213",258510],["1361",250000],["2412",225000],["4222",181250],["2133",178500],["1341",150000],["4111",67860],["2322",67000],["2310",60000],["2329",36740],["1335",15000],["4121",10000],["1383",7000],["2229",6300],["1334",1000],["1704",1000]],"economic_revenue_total_czk":132023410,"purpose_expenditure":[["3322",28588800],["6171",24590000],["3639",22345500],["2219",13528200],["3113",10806510],["6399",8700000],["2212",8555000],["3722",4755000],["3392",4241000],["3631",3820000],["3314",3715000],["6112",3310000],["5311",2789000],["3412",2413000],["4351",2169200],["5512",1734000],["3745",1620000],["3111",1513000],["3613",1385000],["6310",1370000],["6320",760000],["2143",653500],["3632",585000],["3419",520000],["3900",465000],["3319",455000],["5399",406000],["3429",351500],["2310",350000],["3612",325000],["5212",270700],["6409",209500],["3326",200000],["3635",200000],["3349",180000],["2221",150000],["2321",150000],["5213",100000],["4379",91000],["2292",80000],["3321",70000],["3399",70000],["6114",67890],["3311",60000],["2361",50000],["4359",10000]],"purpose_expenditure_total_czk":158778300},"actual":{"economic_expenditure":[["6121",29537767.12],["5169",17133982.76],["5011",12134084],["5331",11769500],["5171",10092966.44],["6321",9664000],["5362",9245885.35],["6413",4500000],["5166",4351772.03],["5031",3577860],["5023",2321339],["5152",2201826.55],["5336",2115600.1],["5154",1353055.16],["5032",1325436],["5141",1313400.78],["5222",1144862.23],["5168",918358.26],["6122",894675.21],["5163",774243.45],["5499",688850],["6356",628884.43],["5021",619995],["5213",590000],["5042",413463.38],["5137",398147.64],["5179",245626.27],["5139",225609.12],["5151",221032],["5493",207000],["6123",200000],["5199",183743],["5136",175351.5],["6119",157300],["5162",155720.92],["5221",155000],["5132",154401.5],["5212",154000],["5156",143522.27],["5041",109744.6],["5175",103224],["5194",100860.33],["5167",99049.35],["5161",78694],["5339",77000],["5223",75000],["5164",66169],["5038",51450],["5909",50727],["5329",48750],["5173",15092],["5365",13600],["5019",9831],["5153",2773.16],["5229",1500]],"economic_expenditure_total_czk":132991725.91,"economic_financing":[["8115",-50552572.88],["8117",50000000],["8124",-5196000],["8901",27881.3]],"economic_financing_total_czk":-5720691.58,"economic_revenue":[["1211",30220013.97],["2131",20266729.98],["1121",16175290.93],["4216",14902358.89],["1111",11159483.12],["1122",5860050],["3111",4969460.11],["1511",4223559.77],["4116",3546767.15],["2142",3000000],["2141",2910387.86],["2451",2762500],["1345",2498255],["2132",2325303.57],["1113",2138426.73],["4112",2014900],["2111",1253442.96],["1387",1150385.96],["2324",1057439.89],["1112",1054431.21],["2212",1030550],["1342",687940],["1343",575504],["1386",569679.21],["4122",365446.4],["2119",320858.12],["1361",281760],["4213",258504],["2412",225000],["4222",181242],["2133",179216.37],["1341",162774],["1385",101606.49],["4111",67863.11],["2322",66748],["2310",60016],["2329",36758.39],["1335",22451.81],["4121",10000],["1383",7056.35],["2229",6307.1],["1381",4730.12],["1334",1016.4],["1704",200],["1382",2.52]],"economic_revenue_total_czk":138712417.49,"purpose_expenditure":[["3322",23898724.13],["6171",20845330.95],["3639",20263751.98],["3113",10739803.31],["2219",10599061.55],["6399",6716650.82],["2212",5968995.27],["3722",4289116.5],["3392",4241000],["6112",3061815],["3314",3012259.71],["5311",2400821.77],["3631",2100270.76],["3412",1755351.93],["4351",1551899.91],["3111",1513000],["3745",1495619.92],["5512",1454038.83],["6310",1344000.23],["3613",762259.68],["6320",664149],["3419",520000],["2143",456211.26],["3632",430000],["3319",349697.24],["5399",335990.12],["3429",334948],["3900",293912.35],["5212",270677],["3612",221658.42],["3326",200000],["3349",169296.4],["3635",157300],["6409",155840.27],["2292",80000],["3321",70000],["6114",67863.11],["2321",50000],["3399",48308.01],["4379",47140.48],["2361",44962],["4359",10000]],"purpose_expenditure_total_czk":132991725.91}},"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."}}}}