{"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:00302945","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302945","name":"Město Loštice","short_name":"Loštice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":540196},"amounts":{"revenue_approved":82575157.53,"revenue_adjusted":95301966.35,"revenue_actual":99778361.6,"expense_approved":158503696.53,"expense_adjusted":171230505.35,"expense_actual":137650503.89,"tax_revenue":70135915.13,"nontax_revenue":15045613.13,"capital_revenue":1558167,"transfer_revenue":13038666.34,"current_expense":56399983.04,"capital_expense":81250520.85,"budget_balance":-37872142.29,"cash_current":42429699.35,"cash_previous":79721696.24},"ratios":{"revenue_execution":1.04697065,"expense_execution":0.80389008,"balance_to_revenue":-0.37956268,"cash_to_expense":0.30824224,"cash_yoy":-0.46777726,"capital_expense_share":0.59026679,"transfer_revenue_share":0.13067629},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302945/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302945"},"seo":{"slug":"lostice","path":"/cz/municipalities/lostice/"},"population":{"value":3055,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":82575157.53,"expenditure_czk":158503696.53,"financing_czk":75928539,"balance_czk":-75928539},{"stage":"revised","revenue_czk":95301966.35,"expenditure_czk":171230505.35,"financing_czk":75928539,"balance_czk":-75928539},{"stage":"actual","revenue_czk":99778361.6,"expenditure_czk":137650503.89,"financing_czk":37872142.29,"balance_czk":-37872142.29}],"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",87970000],["5169",9283500],["5011",9060000],["5331",7261000],["5171",5461500],["5362",4141370.62],["6901",3800000],["5031",2794000],["6413",2700000],["6122",2400000],["5154",2280000],["5139",2228000],["5023",1910000],["5137",1797859.28],["5021",1242000],["5032",1127500],["5153",1106000],["6201",1100000],["6130",1000000],["6460",1000000],["5222",900000],["5151",870000],["5168",850000],["5499",760000],["6119",700000],["5323",630000],["5901",600000],["5164",405000],["5163",390000],["5156",320000],["5903",300000],["5492",280000],["5167",209000],["5166",200000],["5329",200000],["5194",145500],["5175",141500],["5162",125000],["5136",115000],["5172",105000],["5173",99000],["5179",86500],["5141",70000],["5161",60800],["5192",50000],["5132",48200],["5364",36466.63],["5038",35000],["5019",25000],["5229",20000],["5321",20000],["5133",17000],["5039",10000],["5131",10000],["5122",5000],["5361",2000]],"economic_expenditure_total_czk":158503696.53,"economic_financing":[["8115",67121937],["8117",10000000],["8124",-1193398]],"economic_financing_total_czk":75928539,"economic_revenue":[["1211",30000000],["1121",15000000],["1111",10300000],["4216",4188304.1],["1511",4000000],["2131",3880000],["2111",3483000],["2132",2910760],["1113",2000000],["1345",1600000],["1122",1100000],["4116",1089208.58],["4112",1067500],["1112",700000],["2229",481084.85],["4111",160000],["1356",120000],["1341",100000],["1342",100000],["1381",100000],["1334",50000],["2310",50000],["2324",40000],["1361",26100],["1335",15000],["1343",8000],["2139",5000],["2133",1200]],"economic_revenue_total_czk":82575157.53,"purpose_expenditure":[["3639",67223000],["3421",21920000],["6171",11768639.9],["6112",6853500],["3113",5911000],["5512",4098000],["3392",3773000],["3412",3474000],["2342",3300000],["3612",3171000],["3722",3130000],["2321",2775000],["6399",2000000],["2212",1980000],["3631",1980000],["3745",1850000],["2219",1820000],["5311",1588000],["3724",1140000],["2115",1063590],["3632",1043000],["3111",1020000],["3314",969200],["2292",630000],["3231",500000],["2341",400000],["3723",350000],["2221",300000],["5213",300000],["6320",300000],["3399",295300],["6409",240000],["3725",225000],["2419",201000],["6114",160000],["3716",151000],["3349",150000],["3613",126000],["3326",88000],["4351",50000],["6310",50000],["3322",40000],["3728",40000],["6402",36466.63],["1014",20000]],"purpose_expenditure_total_czk":158503696.53},"revised":{"economic_expenditure":[["6121",89588308.43],["5169",15784456.17],["5011",9060000],["5331",7278400],["5171",5002113],["5362",4087870.62],["5154",3076098],["6122",2950000],["5031",2663876],["5139",2332331.98],["6130",2320958],["6123",2318680],["6413",2289990.19],["5023",1910000],["5021",1876916],["5137",1741796.28],["5336",1656293.93],["6901",1192100],["5032",1112500],["5151",1089000],["5153",1026000],["6201",1004000],["6460",1000000],["5499",880000],["5168",850000],["5164",762000],["6119",700000],["5222",695000],["5901",666950],["5323",630000],["5163",480500],["5156",387241],["5903",300000],["5492",256000],["5167",224800],["5329",200000],["5166",197000],["5175",195304],["5223",185000],["5194",145500],["5136",137000],["5162",125000],["5173",100000],["5179",86500],["5364",72168.65],["5141",70000],["5132",68400],["5161",66800],["5172",65000],["5192",51000],["5019",49257],["5221",46000],["6211",40000],["5038",35000],["5229",20000],["5321",20000],["5039",18521],["6349",17875.1],["5131",10000],["5133",7000],["5122",5000],["5339",3000]],"economic_expenditure_total_czk":171230505.35,"economic_financing":[["8115",67121937],["8117",10000000],["8124",-1193398]],"economic_financing_total_czk":75928539,"economic_revenue":[["1211",29900000],["1121",14022000],["1111",10979692.29],["2111",4853805.95],["4116",4282452.51],["1511",4110000],["4216",4088551.1],["2131",3880000],["2132",3015760],["4222",2976662.73],["1113",2000000],["1345",1658735],["3111",1521990.19],["1122",1178000],["4112",1067500],["1112",830000],["2324",596098],["1386",578000],["2141",514000],["2229",513316.85],["4122",378000],["1334",340000],["2322",312800],["1356",303744.37],["1387",170000],["4111",162500],["2420",144000],["2329",142500],["2321",125000],["1342",110000],["2212",103557.36],["1341",100000],["2119",96000],["4121",83000],["2310",50000],["1343",40000],["1361",26100],["1335",22000],["1381",12000],["1349",8000],["2139",5000],["2133",1200]],"economic_revenue_total_czk":95301966.35,"purpose_expenditure":[["3639",70428795.95],["3421",23151735],["6171",11834316.34],["3113",8314465.89],["5512",5152233],["3392",5127510],["6112",4332550],["3722",4134000],["2342",4078900.29],["3612",3808000],["3412",3698000],["2219",3260924],["3631",2378098],["2321",2364990.19],["6399",2000000],["2212",1980000],["3745",1750000],["3632",1743000],["5311",1563000],["3111",1484890.4],["2115",1063590],["3314",1009200],["3231",847569.64],["2292",630000],["2341",480000],["3419",475000],["3749",400000],["3723",350000],["6320",327000],["2221",300000],["5213",300000],["3399",295300],["4351",275000],["3613",246000],["6409",240000],["2419",201000],["3716",176000],["3725",174000],["6114",162500],["3349",150000],["3326",108000],["2399",60000],["3322",55000],["6310",50000],["2349",44000],["3429",43000],["3724",40000],["3728",40000],["6402",39936.65],["3541",23000],["1014",20000],["1019",10000],["1039",5000],["3315",5000]],"purpose_expenditure_total_czk":171230505.35},"actual":{"economic_expenditure":[["6121",71978958.04],["5169",14414419.61],["5011",8470062],["5331",7278400],["5171",3344049.23],["5362",2902202],["5031",2407553],["6123",2308680],["6413",2289990.19],["6122",2199799.52],["5023",1867121],["5154",1780732.75],["5139",1675581.54],["5336",1656293.93],["6130",1324558],["5021",1319898],["5137",1262865.27],["6201",1003860],["5032",964964],["5151",909639],["5153",777491.24],["5499",721225],["5222",695000],["5323",601708.8],["5164",574468.82],["5163",476698.4],["5168",382147.51],["5156",339428.01],["5223",185000],["5329",174420],["5175",154094],["5492",151000],["6119",126800],["5136",118040.2],["5166",113982],["5162",108564.11],["5194",77387.25],["5364",72168.65],["5132",60733.22],["5179",56990],["5141",52981.7],["5221",46000],["5167",43044],["5161",36320.12],["5192",32850.3],["5038",25772],["6349",17875.1],["5229",15194.25],["5019",14947.13],["5173",12669],["5321",10710],["5131",5950],["5039",4149],["5339",3000],["5133",2067]],"economic_expenditure_total_czk":137650503.89,"economic_financing":[["8115",37291996.89],["8901",1773543.4],["8124",-1193398]],"economic_financing_total_czk":37872142.29,"economic_revenue":[["1211",30028021.92],["1121",16083457.51],["1111",11721645.13],["2111",5452568.98],["1511",4377154.08],["4116",4282452.51],["4216",4088551.1],["2131",3378780.35],["2132",3236569.93],["4222",2976662.73],["1113",2125334.63],["1345",1662630],["3111",1558167],["1122",1178940],["4112",1067500],["1112",1048251.77],["2324",655761],["1386",585948.38],["2141",553007.35],["2229",513316.85],["4122",378000],["2322",363934],["1356",357800.75],["1334",347701.4],["1387",229650.29],["2212",199253.38],["2329",187940.04],["4111",162500],["1342",145250],["2420",144000],["2321",138000],["1341",100734],["2119",100097.25],["4121",83000],["2310",70748],["1361",64990],["1343",41162],["2112",33160],["1335",22595.2],["2139",18476],["1349",10019.02],["1381",4629.05]],"economic_revenue_total_czk":99778361.6,"purpose_expenditure":[["3639",54465235.98],["3421",21347452.8],["6171",9579587.67],["3113",7367344.6],["3392",4634623.58],["5512",4530521.78],["3722",3986900.5],["2342",3773903.29],["3412",2978575.89],["2219",2371242.67],["6112",2360690.65],["2321",2336513.43],["3612",1961907.15],["3632",1721371.92],["3631",1595321.27],["3111",1484889.35],["2212",1407859.98],["6399",1178940],["2115",1063590],["3745",1039588.02],["3314",902114.28],["3231",847569.64],["5311",696365.52],["2292",601708.8],["2341",477950],["3419",475000],["6320",326689],["3723",271929.52],["4351",254000],["6409",209104.25],["3716",173958.38],["2221",146141.07],["6114",145269.87],["3399",121030],["3725",117258.5],["3349",115236],["3326",87120],["3749",86780],["3613",63909.86],["2419",48433.1],["6310",48394.4],["2349",44000],["3429",43000],["3322",40251.56],["6402",39936.65],["3541",23000],["1014",18135],["3728",10890],["1019",10000],["3724",7280.96],["1039",5000],["3315",5000],["2399",1987]],"purpose_expenditure_total_czk":137650503.89}},"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."}}}}