{"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:00303551","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303551","name":"Obec Velké Losiny","short_name":"Velké Losiny","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":541265},"amounts":{"revenue_approved":74524000,"revenue_adjusted":89479031.43,"revenue_actual":89479032.07,"expense_approved":96924000,"expense_adjusted":110879031.43,"expense_actual":98296814.25,"tax_revenue":63865661.21,"nontax_revenue":15067811.58,"capital_revenue":3202660,"transfer_revenue":7342899.28,"current_expense":61089074.36,"capital_expense":37207739.89,"budget_balance":-8817782.18,"cash_current":13022251.37,"cash_previous":23015341.99},"ratios":{"revenue_execution":1.00000001,"expense_execution":0.88652302,"balance_to_revenue":-0.09854579,"cash_to_expense":0.13247888,"cash_yoy":-0.43419258,"capital_expense_share":0.37852437,"transfer_revenue_share":0.08206279},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303551/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303551"},"seo":{"slug":"velke-losiny","path":"/cz/municipalities/velke-losiny/"},"population":{"value":2482,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":74524000,"expenditure_czk":96924000,"financing_czk":22400000,"balance_czk":-22400000},{"stage":"revised","revenue_czk":89479031.43,"expenditure_czk":110879031.43,"financing_czk":21400000,"balance_czk":-21400000},{"stage":"actual","revenue_czk":89479032.07,"expenditure_czk":98296814.25,"financing_czk":8817782.18,"balance_czk":-8817782.18}],"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",19180000],["5169",12753000],["5909",12309000],["5011",9010000],["5171",6797000],["5331",4850000],["6129",4000000],["5222",3220000],["6909",2790000],["5031",2560000],["5023",2170000],["5139",2008000],["5362",1810000],["5154",1339000],["5032",1237000],["5153",1090000],["5021",1085000],["5137",1022000],["5168",854000],["5163",800000],["5138",600000],["5329",590000],["5323",565000],["5229",390000],["5151",360000],["5156",350000],["5162",316500],["5141",255000],["5164",222000],["5166",205000],["6122",200000],["5223",190000],["5152",180000],["5167",174500],["5194",173000],["5364",150000],["5179",132000],["5492",130000],["5175",122000],["5173",115000],["5161",106000],["5195",100000],["5321",95000],["5134",86000],["5136",85000],["5019",50000],["5041",45000],["5192",30000],["5172",20000],["5142",1000],["5149",1000],["5363",500],["5365",500]],"economic_expenditure_total_czk":96924000,"economic_financing":[["8115",24000000],["8124",-1600000]],"economic_financing_total_czk":22400000,"economic_revenue":[["1211",26690000],["1121",13500000],["1111",9500000],["2111",7772000],["1511",4100000],["2132",2372000],["1342",2300000],["1345",2000000],["1113",1900000],["4112",1100000],["2112",750000],["1112",700000],["1381",700000],["2322",260000],["1361",200000],["2131",200000],["3111",200000],["1343",100000],["1341",75000],["2329",50000],["1334",30000],["1335",20000],["2141",5000]],"economic_revenue_total_czk":74524000,"purpose_expenditure":[["6171",10800000],["2212",9830000],["2219",9350000],["6409",7559000],["3745",5580000],["3113",5300000],["2321",4800000],["3722",3990000],["3319",3900000],["1031",3600000],["3635",3500000],["2144",2800000],["3419",2640000],["3631",2550000],["6112",2500000],["3429",1960000],["4354",1900000],["6399",1800000],["3613",1500000],["3322",1450000],["5512",1400000],["3314",1000000],["3639",750000],["3612",700000],["6320",680000],["3313",650000],["2242",590000],["2292",565000],["3399",530000],["3111",400000],["3511",400000],["6310",370000],["3632",300000],["3349",290000],["2310",200000],["3421",200000],["4349",150000],["6118",150000],["6402",150000],["5213",100000],["1014",20000],["3744",20000]],"purpose_expenditure_total_czk":96924000},"revised":{"economic_expenditure":[["6121",30520438.64],["5169",15030586.07],["5909",12582176.92],["5011",9149583.13],["5331",6228652.89],["5171",4612572.71],["5222",2730000],["6909",2573689],["6129",2559512.35],["5139",2549102.68],["5031",2494250],["5023",2145382],["5154",1757324.24],["5021",1650204],["5153",1451815.93],["6122",1272330.9],["5137",1253146.08],["5362",1218445.29],["5032",1045856],["5364",900375.67],["5163",835510.9],["5138",746636.17],["5329",605000],["5168",516764.51],["5323",505435.4],["5151",486331.48],["5156",367252.69],["5162",320986.95],["5166",251123],["5223",250000],["5141",214291.56],["5194",214242.03],["5175",173010.33],["5213",150000],["6130",150000],["5164",139093.3],["6123",131769],["5167",119899.49],["5173",101852],["5152",100333.07],["5161",97222],["5321",91476],["5179",89744.67],["5229",71817],["5492",70000],["5136",66996],["5041",48613.33],["5019",48522.74],["5134",45226.13],["5904",44638],["5336",30000],["5192",29975.33],["5172",15899],["5142",15395.85],["5123",8529]],"economic_expenditure_total_czk":110879031.43,"economic_financing":[["8115",23000000],["8124",-1600000]],"economic_financing_total_czk":21400000,"economic_revenue":[["1211",25832109.14],["1121",13817419.15],["2111",10035370.42],["1111",9747516.44],["1342",4420910],["1511",4412670.68],["3111",3202660],["2132",2593574.56],["4116",2348165.28],["4216",2249860],["1345",1955564.7],["1113",1827512.74],["2322",1034495],["4112",982900],["1112",900890],["4122",810850],["2112",737359.07],["4222",571700],["1386",503364.44],["4113",216924],["2131",209539.8],["1387",197317.07],["4111",162500],["1361",135150],["2329",133443.5],["2119",131153.77],["2324",105236],["1341",76133],["2229",44638],["2321",27000],["1334",18171],["1343",16635],["2212",7500],["2310",5000],["1381",4103.3],["2211",3500],["1382",129.31],["1335",65.2],["2141",0.86]],"economic_revenue_total_czk":89479031.43,"purpose_expenditure":[["2321",14147674.98],["6409",12582176.92],["2219",11117933.05],["6171",9252083.34],["3113",6725819.36],["3745",6549525.46],["3319",4970004.94],["3722",4712876.43],["1031",4139099.82],["3631",2798432],["3429",2751845.68],["2212",2613715.73],["2144",2576252],["6112",2493348],["3635",2434398.35],["5512",2425574.23],["2310",2347000],["3419",2165114],["3639",2032667.59],["3322",1666731.82],["3314",1379299.86],["6399",1209745.29],["4354",1158595.95],["6402",900375.67],["6320",745118],["3313",676999.28],["2242",605000],["3511",528712.78],["2292",505435.4],["3349",418676.64],["3399",376487.75],["3612",364362.49],["3111",330217.89],["3421",305070.53],["6310",299110.46],["3632",178558.27],["3613",133783.57],["4349",120000],["6114",98019.9],["1014",35000],["3744",8188]],"purpose_expenditure_total_czk":110879031.43},"actual":{"economic_expenditure":[["6121",30520438.64],["5169",15030586.07],["5011",9149583.13],["5331",6228652.89],["5171",4612572.71],["5222",2730000],["6909",2573689],["6129",2559512.35],["5139",2549102.69],["5031",2494250],["5023",2145382],["5154",1757324.24],["5021",1650204],["5153",1451815.93],["6122",1272330.9],["5137",1253146.08],["5362",1218444.71],["5032",1045856],["5364",900375.67],["5163",835510.9],["5138",746636.17],["5329",605000],["5168",516764.51],["5323",505435.4],["5151",486331.48],["5156",367252.99],["5162",320986.85],["5166",251123],["5223",250000],["5141",214291.56],["5194",214242.03],["5175",173010.33],["5213",150000],["6130",150000],["5164",139093.3],["6123",131769],["5167",119899.49],["5173",101852],["5152",100333.07],["5161",97222],["5321",91476],["5179",89744.67],["5229",71817],["5492",70000],["5136",66996],["5041",48613.33],["5019",48522.74],["5134",45186.24],["5904",44638],["5336",30000],["5192",29975.33],["5172",15899],["5142",15395.85],["5123",8529]],"economic_expenditure_total_czk":98296814.25,"economic_financing":[["8115",9993090.62],["8124",-1175308.44]],"economic_financing_total_czk":8817782.18,"economic_revenue":[["1211",25832109.14],["1121",13817419.15],["2111",10035371.02],["1111",9747516.44],["1342",4420910],["1511",4412670.68],["3111",3202660],["2132",2593574.56],["4116",2348165.28],["4216",2249860],["1345",1955564.7],["1113",1827512.74],["2322",1034495],["4112",982900],["1112",900890],["4122",810850],["2112",737359.07],["4222",571700],["1386",503364.44],["4113",216924],["2131",209539.8],["1387",197317.07],["4111",162500],["1361",135150],["2329",133443.5],["2119",131153.77],["2324",105236],["1341",76133],["2229",44638],["2321",27000],["1334",18171],["1343",16635],["2212",7500],["2310",5000],["1381",4103.34],["2211",3500],["1382",129.31],["1335",65.2],["2141",0.86]],"economic_revenue_total_czk":89479032.07,"purpose_expenditure":[["2321",14147674.98],["2219",11117933.05],["6171",9252083.34],["3113",6725819.36],["3745",6549485.47],["3319",4970004.95],["3722",4712876.43],["1031",4139099.82],["3631",2798432],["3429",2751845.68],["2212",2613715.73],["2144",2576252],["6112",2493348],["3635",2434398.35],["5512",2425574.53],["2310",2347000],["3419",2165114],["3639",2032667.59],["3322",1666731.82],["3314",1379299.86],["6399",1209744.71],["4354",1158595.95],["6402",900375.67],["6320",745118],["3313",676999.28],["2242",605000],["3511",528712.78],["2292",505435.4],["3349",418676.64],["3399",376487.75],["3612",364362.49],["3111",330217.89],["3421",305070.53],["6310",299110.46],["3632",178558.27],["3613",133783.57],["4349",120000],["6114",98019.9],["1014",35000],["3744",8188]],"purpose_expenditure_total_czk":98296814.25}},"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."}}}}