{"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:00304069","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304069","name":"Obec Loučka","short_name":"Loučka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":544418},"amounts":{"revenue_approved":22793800,"revenue_adjusted":24381300,"revenue_actual":20770575.61,"expense_approved":16105000,"expense_adjusted":20442000,"expense_actual":17754298.71,"tax_revenue":18225925.45,"nontax_revenue":1305391.35,"capital_revenue":0,"transfer_revenue":1239258.81,"current_expense":15386090.17,"capital_expense":2368208.54,"budget_balance":3016276.9,"cash_current":15484466.19,"cash_previous":21085851.24},"ratios":{"revenue_execution":0.85190599,"expense_execution":0.86852063,"balance_to_revenue":0.14521874,"cash_to_expense":0.87215307,"cash_yoy":-0.26564662,"capital_expense_share":0.1333879,"transfer_revenue_share":0.05966415},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304069/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304069"},"seo":{"slug":"loucka-00304069","path":"/cz/municipalities/loucka-00304069/"},"population":{"value":771,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22793800,"expenditure_czk":16105000,"financing_czk":-6688800,"balance_czk":6688800},{"stage":"revised","revenue_czk":24381300,"expenditure_czk":20442000,"financing_czk":-3939300,"balance_czk":3939300},{"stage":"actual","revenue_czk":20770575.61,"expenditure_czk":17754298.71,"financing_czk":-3016276.9,"balance_czk":3016276.9}],"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":[["5169",3751000],["5331",2750000],["5171",1644000],["5011",1450000],["5023",1142500],["6121",1080000],["5139",618500],["5031",550500],["5161",356000],["5154",322500],["5021",306000],["5222",276500],["5141",240000],["5032",230000],["5329",217500],["5156",150000],["5138",120500],["5163",118000],["5350",100000],["5153",96500],["5323",80000],["5151",73000],["5162",67000],["5175",65000],["5166",58500],["5173",50000],["5223",50000],["5137",44000],["5903",24000],["5164",20500],["5136",13500],["5041",11000],["5132",10000],["5321",7500],["5038",5000],["5901",5000],["5229",1000]],"economic_expenditure_total_czk":16105000,"economic_financing":[["8115",-5988800],["8124",-700000]],"economic_financing_total_czk":-6688800,"economic_revenue":[["1211",8695000],["1121",4428000],["1111",3198000],["3111",2893000],["1113",600000],["1511",600000],["2111",461000],["1345",390000],["2324",350000],["4112",329800],["1112",266000],["2132",226000],["2141",100000],["2112",96000],["2131",67000],["1381",50000],["1343",15000],["1361",15000],["1341",13000],["1342",1000]],"economic_revenue_total_czk":22793800,"purpose_expenditure":[["3113",2750000],["6171",2700000],["3639",1694000],["6112",1500000],["3412",1400000],["3612",1200000],["2219",1000000],["3722",600000],["3631",350000],["5512",340000],["2321",250000],["3745",250000],["6310",250000],["3723",240000],["1031",200000],["2310",200000],["2212",150000],["3399",120000],["3613",100000],["3636",100000],["6330",100000],["2292",80000],["3419",60000],["3721",60000],["4359",60000],["1070",50000],["3330",50000],["3349",50000],["3900",42000],["3341",40000],["3421",35000],["3632",30000],["5213",24000],["3314",20000],["5212",5000],["5311",3500],["5519",1500]],"purpose_expenditure_total_czk":16105000},"revised":{"economic_expenditure":[["5169",4094900],["5331",2880000],["6121",2226000],["5171",1867000],["5011",1645000],["5023",1181000],["5336",845000],["5031",619500],["5223",550000],["5139",548270],["5161",359500],["5154",357000],["5021",332500],["5222",318500],["5164",293000],["5032",253500],["5141",240000],["5137",224500],["5329",204500],["5163",168000],["5153",154000],["6122",144000],["5156",114500],["5138",103500],["5350",100000],["5364",83500],["5323",80000],["5162",75500],["5166",58500],["5175",57000],["5173",54500],["5151",45500],["5492",31500],["5903",24000],["5132",22500],["5362",17500],["5136",15830],["5041",11000],["5194",10000],["5321",8000],["5038",7000],["5901",5000],["5172",4500],["5179",3500],["5019",1000],["5229",1000],["5039",500],["5191",500],["5909",500]],"economic_expenditure_total_czk":20442000,"economic_financing":[["8124",-8517825],["8115",4578525]],"economic_financing_total_czk":-3939300,"economic_revenue":[["1211",8695000],["1121",4507500],["1111",3198000],["3111",2893000],["4116",845000],["1511",670000],["1113",600000],["2111",547500],["2324",466000],["1345",390000],["4112",329800],["1112",294000],["2132",226000],["1386",197000],["2112",103000],["2141",100000],["1387",76000],["2131",67000],["4111",65000],["1381",50000],["2133",16000],["1343",15000],["1361",15000],["1341",13000],["1342",1000],["2119",1000],["1382",500]],"economic_revenue_total_czk":24381300,"purpose_expenditure":[["3113",3863000],["6171",2670000],["3412",2174500],["3639",1989500],["6112",1553000],["3612",1200000],["2219",1000000],["3722",807000],["3631",635000],["1031",631500],["3330",550000],["2212",429500],["5512",370000],["3723",318500],["3745",305000],["6310",250000],["2321",248000],["2310",202000],["3399",120000],["3636",105000],["3613",100000],["6330",100000],["3341",89500],["6402",83500],["2292",80000],["3900",74000],["6114",65000],["3419",60000],["3721",60000],["4359",60000],["3349",52000],["1070",50000],["3421",35000],["3632",30000],["5213",24000],["3314",20000],["1014",15000],["6409",12000],["5212",5000],["5311",4000],["5519",1500]],"purpose_expenditure_total_czk":20442000},"actual":{"economic_expenditure":[["5169",3261872.11],["5331",2880000],["6121",2224765.84],["5011",1644691],["5023",1180914],["5336",844458.81],["5031",618475],["5171",617362.55],["5223",550000],["5139",379815.73],["5161",340134.4],["5021",323638],["5222",317719.34],["5164",292361.22],["5154",275851.1],["5032",252953],["5141",229490.91],["5137",184731.51],["5163",160057.1],["5329",154504],["5153",147368.07],["6122",143442.7],["5156",107726],["5138",98209.76],["5364",83159.18],["5323",78200],["5162",73122.56],["5166",58080],["5175",52174],["5151",37058],["5492",31500],["5173",23152],["5132",22324],["5362",17342],["5136",15533.64],["5041",10960],["5038",6801.39],["5321",6716.79],["5179",3200],["5194",1500],["5229",1000],["5019",865],["5191",500],["5039",293],["5909",275]],"economic_expenditure_total_czk":17754298.71,"economic_financing":[["8124",-8517661.95],["8115",5610179.05],["8901",-108794]],"economic_financing_total_czk":-3016276.9,"economic_revenue":[["1211",8431011.09],["1121",4507028.38],["1111",3085156.25],["4116",844458.81],["1511",669439.17],["1113",596338.24],["2111",535276],["2324",443642.16],["1345",383891],["4112",329800],["1112",293903.43],["1386",164167.5],["2132",159247],["2112",94110],["4111",65000],["1387",64365.02],["2131",56358.22],["2133",15712],["1361",14440],["1341",11250],["1343",2500],["1381",1356.54],["1342",1000],["2119",1000],["1382",78.83],["2141",45.97]],"economic_revenue_total_czk":20770575.61,"purpose_expenditure":[["3113",3822192.82],["6171",2628991.31],["3412",2038421.07],["3639",1838159],["6112",1515271],["3722",806726.74],["3631",633333.02],["1031",631124.15],["3330",550000],["2212",402263.51],["5512",359334],["3723",317906.19],["3745",304063.18],["3612",251095.03],["6310",239370.01],["2321",162153.82],["2310",131713.21],["2219",111584],["3399",101920],["3613",89655],["3636",87237.34],["6402",83159.18],["3341",82442.13],["2292",78200],["3900",73584],["3419",60000],["3721",56521.99],["3349",51889.15],["4359",50076],["1070",50000],["6114",37678.25],["3421",35000],["3632",21795.84],["3314",19539.64],["1014",15000],["6409",11681.34],["5311",3716.79],["5519",1500]],"purpose_expenditure_total_czk":17754298.71}},"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."}}}}