{"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:00599395","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599395","name":"Obec Horní Loučky","short_name":"Horní Loučky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":595667},"amounts":{"revenue_approved":7000000,"revenue_adjusted":8122500,"revenue_actual":8552178.96,"expense_approved":7130000,"expense_adjusted":9473600,"expense_actual":8473170.23,"tax_revenue":6429359.53,"nontax_revenue":1269671.35,"capital_revenue":0,"transfer_revenue":853148.08,"current_expense":6954008.73,"capital_expense":1519161.5,"budget_balance":79008.73,"cash_current":1883725.32,"cash_previous":2674716.59},"ratios":{"revenue_execution":1.05289984,"expense_execution":0.89439814,"balance_to_revenue":0.00923843,"cash_to_expense":0.22231647,"cash_yoy":-0.295729,"capital_expense_share":0.1792908,"transfer_revenue_share":0.09975798},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599395/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599395"},"seo":{"slug":"horni-loucky","path":"/cz/municipalities/horni-loucky/"},"population":{"value":306,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7000000,"expenditure_czk":7130000,"financing_czk":130000,"balance_czk":-130000},{"stage":"revised","revenue_czk":8122500,"expenditure_czk":9473600,"financing_czk":1351100,"balance_czk":-1351100},{"stage":"actual","revenue_czk":8552178.96,"expenditure_czk":8473170.23,"financing_czk":-79008.73,"balance_czk":79008.73}],"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",1615000],["5169",1097000],["5023",630000],["5011",560000],["5171",547700],["5141",435000],["5021",406000],["5154",352700],["5139",220000],["5031",200000],["5163",166600],["5137",130000],["5032",126000],["5153",103000],["5321",99300],["5329",68000],["5042",50000],["5168",40000],["6130",40000],["5162",35000],["5222",35000],["5362",35000],["5323",31400],["5194",20000],["5156",17000],["5166",17000],["5164",15000],["5175",8000],["5132",6000],["5173",6000],["5903",5000],["5492",4000],["5038",3500],["5229",3300],["5161",1500],["5136",1000]],"economic_expenditure_total_czk":7130000,"economic_financing":[["8115",1000000],["8124",-870000]],"economic_financing_total_czk":130000,"economic_revenue":[["1211",2700000],["1121",1300000],["2111",905500],["1111",900000],["1511",300000],["1345",230000],["1113",220000],["2132",120000],["4112",75100],["1112",60000],["4116",50000],["3111",38500],["4111",32000],["1386",25000],["1387",15000],["1381",10000],["1341",7000],["1334",5000],["2131",3900],["1361",2000],["2141",1000]],"economic_revenue_total_czk":7000000,"purpose_expenditure":[["6171",1100000],["2321",980000],["3612",800000],["6112",700000],["2310",550000],["2212",500000],["6310",450000],["3722",300000],["3745",300000],["3723",250000],["2341",200000],["6320",151600],["3326",100000],["3631",100000],["3639",100000],["1032",80000],["3399",80000],["5512",80000],["3636",68000],["3341",50000],["6114",32000],["2292",31400],["3392",30000],["3419",30000],["3721",25000],["3429",10000],["6399",10000],["2349",9000],["1037",5000],["5213",5000],["1019",3000]],"purpose_expenditure_total_czk":7130000},"revised":{"economic_expenditure":[["5169",1829800],["6121",1560000],["5171",1042700],["5023",753000],["5011",620000],["5141",435000],["5154",428700],["5021",402000],["5139",313000],["5031",213100],["5137",211000],["5153",196000],["5365",182700],["5163",166700],["5032",145000],["5321",114000],["6119",100000],["5168",85000],["5362",84000],["5123",77000],["5329",68000],["5042",55500],["5166",47000],["5162",40200],["6130",40000],["5222",38000],["5492",36000],["5194",32000],["5323",31400],["5364",24500],["5192",20000],["5156",17000],["5164",15000],["5175",12600],["5173",7900],["5132",6000],["5339",5000],["5903",5000],["5136",4500],["5038",3500],["5229",3300],["5161",2500]],"economic_expenditure_total_czk":9473600,"economic_financing":[["8115",2221100],["8124",-870000]],"economic_financing_total_czk":1351100,"economic_revenue":[["1211",2700000],["1121",1300000],["2111",1030700],["1111",900000],["4122",419000],["1511",300000],["4116",242400],["1345",230000],["1113",220000],["1122",182700],["2132",124500],["2324",88800],["4222",84300],["4112",75100],["1112",60000],["1386",50000],["3111",38500],["4111",32500],["1387",15000],["1381",10000],["1341",7000],["1334",5000],["2131",3900],["1361",2000],["2141",1000],["1382",100]],"economic_revenue_total_czk":8122500,"purpose_expenditure":[["2321",1223000],["3612",1125000],["6171",1074100],["6112",835200],["2219",760000],["2310",643000],["3745",508100],["6310",450000],["3722",310000],["2212",300000],["3723",267000],["6399",233700],["3399",228000],["2341",200000],["5512",179400],["3636",168000],["6320",151700],["3631",149000],["3639",132000],["3314",120000],["1032",80000],["3341",50000],["3326",48000],["6114",32500],["3419",32000],["2292",31400],["3392",30000],["3421",25000],["3721",25000],["6402",24500],["2349",10000],["3429",10000],["1037",5000],["3113",5000],["5213",5000],["1019",3000]],"purpose_expenditure_total_czk":9473600},"actual":{"economic_expenditure":[["5169",1700937.13],["6121",1401276.5],["5171",833944.66],["5023",752491],["5011",605903],["5141",411877.08],["5154",407411],["5021",362029],["5139",209518.09],["5031",203599],["5365",182700],["5137",181210],["5153",161591],["5163",160997.2],["5032",142583],["5321",114000],["6119",100000],["5168",76119.51],["5123",75988],["5042",48841.8],["5329",38560],["5162",38387.08],["5222",38000],["5492",34000],["5323",31400],["5194",31317],["5166",25000],["5364",24496],["5192",19625],["6130",17885],["5156",9249],["5164",6950],["5173",5793],["5339",5000],["5136",4350],["5175",3669],["5229",3258.18],["5038",2797],["5362",-1798],["5132",1119],["5161",1096]],"economic_expenditure_total_czk":8473170.23,"economic_financing":[["8124",-870000],["8115",819236.27],["8901",-28245]],"economic_financing_total_czk":-79008.73,"economic_revenue":[["1211",2769293.47],["1121",1482112.98],["2111",1049167.1],["1111",1006959.14],["4122",419000],["1511",382304.33],["4116",242255.08],["1345",230950],["1113",195953.62],["1122",182700],["2132",125986.05],["1112",96618.36],["2324",88754.33],["4222",84293],["4112",75100],["1386",53999.91],["4111",32500],["1387",21164.01],["2131",5729],["1341",5200],["1361",1650],["1381",434.46],["2141",34.87],["1334",16.9],["1382",2.35]],"economic_revenue_total_czk":8552178.96,"purpose_expenditure":[["2321",1100162.15],["3612",1081790.5],["6171",1024834.42],["6112",832191.57],["2219",662970.91],["2310",525811.43],["3745",473708.5],["6310",421221.28],["3722",308360.49],["3723",256952.54],["2212",219413.95],["3399",218047.25],["2341",191425],["5512",177268.7],["6399",153486],["6320",151653],["3636",138560],["3314",102735.1],["3639",95700],["3631",90266],["1032",45727],["3326",35287],["2292",31400],["6402",24496],["6114",22264],["3721",17580.64],["3419",16950],["3341",14644.8],["2349",10000],["3421",9559],["3392",5703],["1037",5000],["3113",5000],["1019",3000]],"purpose_expenditure_total_czk":8473170.23}},"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."}}}}