{"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:00545171","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00545171","name":"Obec Malá Losenice","short_name":"Malá Losenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596086},"amounts":{"revenue_approved":11402955,"revenue_adjusted":12030312.25,"revenue_actual":11814217.16,"expense_approved":18589000,"expense_adjusted":19253000,"expense_actual":12204636.88,"tax_revenue":8000197.11,"nontax_revenue":864207.8,"capital_revenue":936000,"transfer_revenue":2013812.25,"current_expense":8472489.85,"capital_expense":3732147.03,"budget_balance":-390419.72,"cash_current":8752835.97,"cash_previous":9143255.69},"ratios":{"revenue_execution":0.98203745,"expense_execution":0.63390832,"balance_to_revenue":-0.0330466,"cash_to_expense":0.71717299,"cash_yoy":-0.0427003,"capital_expense_share":0.30579747,"transfer_revenue_share":0.17045668},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00545171/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00545171"},"seo":{"slug":"mala-losenice","path":"/cz/municipalities/mala-losenice/"},"population":{"value":282,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11402955,"expenditure_czk":18589000,"financing_czk":7186045,"balance_czk":-7186045},{"stage":"revised","revenue_czk":12030312.25,"expenditure_czk":19253000,"financing_czk":7222687.75,"balance_czk":-7222687.75},{"stage":"actual","revenue_czk":11814217.16,"expenditure_czk":12204636.88,"financing_czk":390419.72,"balance_czk":-390419.72}],"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",7333544],["5169",1767500],["6123",1376244],["5365",1300000],["5011",1115000],["5171",1013500],["5362",1000000],["5023",770000],["5031",349244],["6130",340840],["5139",297500],["5331",264000],["5032",171600],["5151",160000],["5137",158556],["5154",144000],["5153",117800],["5162",103700],["5021",101100],["5213",90000],["5168",82000],["5222",80000],["5163",79500],["5173",68800],["5175",60700],["5156",60000],["5223",47000],["5164",40000],["5194",23000],["5499",21500],["5167",11000],["5138",10000],["5321",6000],["5136",5400],["5038",4200],["5134",4000],["5903",3500],["5221",3000],["5039",2500],["5161",1500],["5132",1000],["5329",272]],"economic_expenditure_total_czk":18589000,"economic_financing":[["8115",7186045]],"economic_financing_total_czk":7186045,"economic_revenue":[["1211",2625000],["1122",1500000],["1121",1308300],["1111",1015000],["4216",950000],["3111",932000],["2131",815000],["1511",571600],["2111",394000],["4222",369655],["1113",224500],["1345",207000],["2324",122000],["2139",82000],["1112",78500],["4112",71800],["2132",44000],["1386",28000],["1342",20000],["1381",13300],["1387",13000],["2310",10000],["1361",5000],["1341",1900],["2141",1400]],"economic_revenue_total_czk":11402955,"purpose_expenditure":[["2310",4183000],["3639",3620000],["6399",2300000],["5512",1520000],["6171",1500000],["6112",1067000],["2321",800000],["1032",700000],["2212",600000],["3722",450000],["3111",414000],["2341",380000],["3723",170000],["3631",160000],["3399",150000],["3745",130000],["3322",100000],["3900",90000],["3633",50000],["4379",50000],["3329",47000],["3314",30000],["6114",30000],["6320",22000],["3721",15000],["6310",6000],["5213",5000]],"purpose_expenditure_total_czk":18589000},"revised":{"economic_expenditure":[["6121",6272344],["5169",1804500],["5171",1481500],["6123",1376244],["5365",1300000],["5011",1015000],["5362",1000000],["5023",770000],["5139",508500],["5031",449244],["6422",400000],["5331",278000],["5336",266000],["5137",228556],["6130",214840],["5213",187200],["5032",171600],["5222",165000],["5151",160000],["5154",144000],["6122",120000],["5153",117800],["5021",113100],["5162",103700],["5168",86000],["5163",82500],["5173",68800],["5156",66000],["5175",56700],["5164",55000],["5223",47000],["5492",27000],["5194",23000],["5499",21500],["5123",15000],["5167",11000],["5138",10000],["5321",6000],["5136",5400],["5019",5000],["5038",4200],["5134",4000],["5903",3500],["5221",3000],["5039",2500],["5161",1500],["5132",1000],["5329",272]],"economic_expenditure_total_czk":19253000,"economic_financing":[["8115",7222687.75]],"economic_financing_total_czk":7222687.75,"economic_revenue":[["1211",2625000],["1122",1500000],["1121",1308300],["1111",1015000],["3111",932000],["4216",887775],["2131",765000],["1511",571600],["4222",524655],["4116",417082.25],["2111",394000],["1113",224500],["1345",207000],["2324",172000],["2139",82000],["4122",80000],["1112",78500],["4112",71800],["2132",44000],["4111",32500],["1386",28000],["1342",20000],["1381",13300],["1387",13000],["2310",10000],["1361",5000],["1334",3000],["2112",2000],["1341",1900],["2141",1400]],"economic_revenue_total_czk":12030312.25,"purpose_expenditure":[["3639",3620000],["2310",2843800],["6399",2300000],["5512",2025000],["6171",1500000],["2212",1300000],["6112",1067000],["2321",800000],["1032",700000],["3111",694000],["3722",450000],["2341",380000],["3399",300000],["3900",219200],["3723",170000],["3631",160000],["3745",148000],["3326",143000],["4379",103000],["3322",100000],["3633",70000],["3329",47000],["3314",30000],["6114",30000],["6320",25000],["3721",17000],["6310",6000],["5213",5000]],"purpose_expenditure_total_czk":19253000},"actual":{"economic_expenditure":[["6121",1842993.03],["5365",1443120],["5169",1416820.09],["6123",1376254],["5171",1099246.38],["5023",803027],["5011",802005],["5139",407791.23],["6422",400000],["5031",335924],["5331",278000],["5336",266000],["5213",171430],["5154",160824.36],["5137",155408.76],["5032",144110],["5168",125968.46],["5222",112300],["6122",110900],["5151",103319.09],["5153",99254.12],["5021",81411],["5163",73806],["5164",62306],["5162",60043.12],["5175",51537.22],["5156",49915.92],["5223",44000],["5492",27000],["5499",24000],["5194",19021.1],["5362",15251],["5123",9292],["5136",8758],["5167",5250],["5173",4297],["5038",3438],["5221",2810],["5019",2801],["6130",2000],["5161",1785],["5039",947],["5329",272]],"economic_expenditure_total_czk":12204636.88,"economic_financing":[["8115",390419.72]],"economic_financing_total_czk":390419.72,"economic_revenue":[["1211",2838227.31],["1121",1520919.08],["1122",1443120],["1111",1022947.2],["3111",936000],["4216",887775],["1511",562686.18],["4222",524655],["4116",417082.25],["2131",335309],["2111",306979.06],["1345",210642],["1113",200917.73],["2324",124298.26],["1112",99114.34],["2139",81147.44],["4122",80000],["4112",71800],["1386",55405.81],["4111",32500],["1387",21715.81],["2132",16217],["1342",12260],["1361",6310],["1334",3598.8],["1341",1900],["1381",432.85],["2112",200],["2141",57.04]],"economic_revenue_total_czk":11814217.16,"purpose_expenditure":[["3639",1940827.12],["5512",1929502.18],["6399",1458371],["2212",1163571.69],["6171",1109018.3],["6112",1054423.7],["3111",567284],["2321",544878.39],["2310",459107.65],["1032",440895],["3722",410701.79],["3399",298556.34],["3900",196430],["3723",158659.83],["3745",145205],["3633",67837.44],["4379",57300],["3631",57024.89],["3329",44000],["6320",24763],["3326",19602],["6114",18010],["3721",16741.56],["3314",16258],["6310",5668]],"purpose_expenditure_total_czk":12204636.88}},"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."}}}}