{"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:00302953","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302953","name":"Obec Loučná nad Desnou","short_name":"Loučná nad Desnou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":540226},"amounts":{"revenue_approved":81228029.02,"revenue_adjusted":86923369.93,"revenue_actual":86923369.93,"expense_approved":96228029.02,"expense_adjusted":101923369.93,"expense_actual":73173872.31,"tax_revenue":63987583.34,"nontax_revenue":14467079.06,"capital_revenue":54044,"transfer_revenue":8414663.53,"current_expense":61204894.81,"capital_expense":11968977.5,"budget_balance":13749497.62,"cash_current":36088810.01,"cash_previous":21172901.03},"ratios":{"revenue_execution":1,"expense_execution":0.71793027,"balance_to_revenue":0.15817953,"cash_to_expense":0.49319257,"cash_yoy":0.70448112,"capital_expense_share":0.16356901,"transfer_revenue_share":0.09680554},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302953/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302953"},"seo":{"slug":"loucna-nad-desnou","path":"/cz/municipalities/loucna-nad-desnou/"},"population":{"value":1426,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":81228029.02,"expenditure_czk":96228029.02,"financing_czk":15000000,"balance_czk":-15000000},{"stage":"revised","revenue_czk":86923369.93,"expenditure_czk":101923369.93,"financing_czk":15000000,"balance_czk":-15000000},{"stage":"actual","revenue_czk":86923369.93,"expenditure_czk":73173872.31,"financing_czk":-13749497.62,"balance_czk":13749497.62}],"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":[["6901",37000000],["5011",11460000],["5169",7072350],["5171",6400000],["5901",6000000],["5021",3729000],["5031",3391500],["5331",3360000],["5139",3072500],["5154",1811600],["5023",1800000],["5138",1450000],["5365",1330000],["5032",1312000],["5222",1000000],["5137",945000],["5499",705000],["5156",540000],["5162",384000],["5153",373000],["5323",350000],["5329",346000],["5163",340000],["5165",300000],["5166",300000],["5362",250000],["5132",220000],["5164",155000],["5168",150000],["5229",150000],["5903",100000],["5151",94133.86],["5167",70000],["5321",70000],["5175",62500],["5038",45000],["5161",30000],["5039",16000],["5364",12945.16],["5173",10000],["5366",10000],["5141",5000],["5179",4500],["5136",1000]],"economic_expenditure_total_czk":96228029.02,"economic_financing":[["8115",15187000],["8124",-187000]],"economic_financing_total_czk":15000000,"economic_revenue":[["1211",19740000],["1511",16350000],["1121",10030000],["1111",7540000],["2111",5770000],["4213",4946328.1],["1342",4500000],["2112",3800000],["2132",1940600],["1345",1350000],["1122",1300000],["1113",1220000],["1381",660000],["1112",560000],["4212",529800.92],["4112",431300],["2329",300000],["2131",145000],["4111",64000],["1361",30000],["1341",20000],["2141",1000]],"economic_revenue_total_czk":81228029.02,"purpose_expenditure":[["3745",45606000],["6171",10434133.86],["3639",9578000],["3319",6748000],["2212",4000000],["3113",3402350],["6112",2511000],["3722",2155600],["2321",1736000],["4351",1604500],["6399",1550000],["2219",1000000],["3631",800000],["2411",786000],["2143",771500],["3723",750000],["5512",564000],["3612",515000],["2292",350000],["3721",320000],["6320",300000],["3314",200000],["2310",180000],["5213",100000],["3322",70000],["3511",64000],["6114",64000],["6310",45000],["6402",22945.16]],"purpose_expenditure_total_czk":96228029.02},"revised":{"economic_expenditure":[["6901",24505552],["5169",11582541.29],["6121",10825208],["5011",10288200],["5139",5459120],["5171",4851511],["5021",4064097],["5331",3403277],["5031",3170500],["5138",2392100],["5362",2305076],["5154",2228300],["5023",1800000],["5137",1464019],["5032",1337000],["6129",1221240],["5153",1015125],["5499",921439],["5365",921224],["6122",859600],["5336",855425.59],["5222",779800],["5156",658000],["5163",457200],["5166",449500],["5229",425420],["5162",424000],["5194",391920],["5329",346000],["5323",289218],["5493",230120],["5132",220000],["5492",208000],["5168",196700],["5909",176500],["5151",170633.86],["5165",150000],["5164",131655],["5903",100000],["6119",84147.03],["5167",72300],["5175",70630],["5321",70000],["5172",67000],["5221",50000],["5038",45000],["5161",31938],["5173",30900],["5223",30000],["6130",26900],["5364",12945.16],["5366",12204.1],["5019",11155.9],["5191",10720],["5363",6600],["5141",5000],["5179",4500],["5039",4000],["5192",1200],["5136",1000],["5901",8]],"economic_expenditure_total_czk":101923369.93,"economic_financing":[["8115",15187044.6],["8124",-187044.6]],"economic_financing_total_czk":15000000,"economic_revenue":[["1211",19320478.34],["1511",16923655.2],["1121",10342202.8],["1111",7238552.25],["2111",6077087.01],["2112",5447462.05],["1342",5134141],["4213",4763518.88],["2132",1798836.57],["1113",1367195.06],["4116",1299175.59],["1345",1203974],["4131",1001788.06],["1122",882630],["4122",841000],["1112",674169.31],["2321",452645],["4112",431300],["2329",430557.01],["1386",376817.73],["1335",326306.8],["1387",147680.34],["2131",119228],["2324",65152.09],["4111",65000],["2322",56000],["3121",51055],["1361",23440],["1341",17495],["2212",16249.96],["4171",12881],["1334",5827.25],["1381",3018.26],["3111",2989],["2119",2790],["2229",960],["2141",111.37]],"economic_revenue_total_czk":86923369.93,"purpose_expenditure":[["3745",34597800],["6171",11851003.86],["3639",11760396],["3319",8972323],["3113",6195152.59],["6399",3184106],["3723",2651700],["6112",2518800],["4351",2509610],["2212",2429624],["3722",2427960],["2321",2397090],["2143",1710386.03],["2310",1296514],["5512",1196435.9],["3631",1105000],["3421",1049908],["2411",725600],["3322",581500],["3419",418120],["2219",374000],["6320",370000],["2292",289218],["3727",248550],["6221",211350],["3314",193000],["3721",140260.29],["3511",134190],["5213",100000],["6310",92200],["6114",67873],["3612",51250],["3725",30000],["6402",25149.26],["3632",17300]],"purpose_expenditure_total_czk":101923369.93},"actual":{"economic_expenditure":[["5169",11026802.86],["5011",10287830.57],["6121",10164518.46],["5139",5298078.36],["5171",4697411.13],["5331",3403277],["5021",3297400],["5031",2975016],["5138",2390134.71],["5362",2304994],["5154",2228188.9],["5023",1584301],["5137",1246630.02],["5032",1153857],["5153",1014806.38],["5499",920095.43],["5365",898364],["5336",855425.59],["6122",851820.25],["6129",841591.76],["5222",779800],["5156",618501.01],["5163",456602.19],["5166",448910],["5194",391321.75],["5162",378121.6],["5329",346000],["5229",335419.98],["5323",289218],["5493",230120],["5492",208000],["5168",182672.99],["5909",176120.12],["5151",158265],["5165",115278.95],["6119",84147.03],["5164",66139.67],["5132",64228.68],["5172",54998],["5321",52344],["5038",44531],["5175",40721],["5167",36566.8],["5223",30000],["6130",26900],["5221",20000],["5161",17913],["5173",16913],["5364",12945.16],["5366",12204.1],["5019",11109],["5191",10719.83],["5363",6519],["5179",4500],["5039",3757],["5192",1151],["5141",670.03]],"economic_expenditure_total_czk":73173872.31,"economic_financing":[["8115",-14915908.98],["8901",1353455.96],["8124",-187044.6]],"economic_financing_total_czk":-13749497.62,"economic_revenue":[["1211",19320478.34],["1511",16923655.2],["1121",10342202.8],["1111",7238552.25],["2111",6077087.01],["2112",5447462.05],["1342",5134141],["4213",4763518.88],["2132",1798836.57],["1113",1367195.06],["4116",1299175.59],["1345",1203974],["4131",1001788.06],["1122",882630],["4122",841000],["1112",674169.31],["2321",452645],["4112",431300],["2329",430557.01],["1386",376817.73],["1335",326306.8],["1387",147680.34],["2131",119228],["2324",65152.09],["4111",65000],["2322",56000],["3121",51055],["1361",23440],["1341",17495],["2212",16249.96],["4171",12881],["1334",5827.25],["1381",3018.26],["3111",2989],["2119",2790],["2229",960],["2141",111.37]],"economic_revenue_total_czk":86923369.93,"purpose_expenditure":[["6171",11590810.59],["3639",11030463.77],["3745",9737645.99],["3319",8858988.63],["3113",5988224.25],["6399",3184106],["2212",2411693.51],["2321",2367767.01],["4351",2337698.75],["3723",2264648.2],["6112",2198262.89],["3722",2118491.78],["2143",1516620.96],["2310",1231364],["3631",1102564.2],["3421",1033168.66],["5512",797082.35],["2411",676935.96],["3322",579928.65],["3419",416291.59],["6320",369419],["2292",289218],["3727",244628.73],["6221",211350],["3511",131009.59],["3314",99620],["6310",87853.22],["6114",67873],["2219",63417.8],["3612",50686.66],["3721",45821.49],["3725",28488.82],["6402",25149.26],["3632",16579]],"purpose_expenditure_total_czk":73173872.31}},"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."}}}}