{"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:00831123","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00831123","name":"Město Loučná pod Klínovcem","short_name":"Loučná pod Klínovcem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":546518},"amounts":{"revenue_approved":16091800,"revenue_adjusted":16941800,"revenue_actual":16299814.58,"expense_approved":15291800,"expense_adjusted":21249800,"expense_actual":13460072.82,"tax_revenue":14301407.3,"nontax_revenue":1859107.28,"capital_revenue":0,"transfer_revenue":139300,"current_expense":12265963.82,"capital_expense":1194109,"budget_balance":2839741.76,"cash_current":11551870.37,"cash_previous":8993193.61},"ratios":{"revenue_execution":0.96210642,"expense_execution":0.63342115,"balance_to_revenue":0.17421927,"cash_to_expense":0.85823238,"cash_yoy":0.28451258,"capital_expense_share":0.0887149,"transfer_revenue_share":0.00854611},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00831123/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00831123"},"seo":{"slug":"loucna-pod-klinovcem","path":"/cz/municipalities/loucna-pod-klinovcem/"},"population":{"value":206,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16091800,"expenditure_czk":15291800,"financing_czk":-800000,"balance_czk":800000},{"stage":"revised","revenue_czk":16941800,"expenditure_czk":21249800,"financing_czk":4308000,"balance_czk":-4308000},{"stage":"actual","revenue_czk":16299814.58,"expenditure_czk":13460072.82,"financing_czk":-2839741.76,"balance_czk":2839741.76}],"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",3196900],["6122",1895000],["5011",1418000],["5154",1070000],["6119",850000],["5031",811000],["5023",780000],["5166",630000],["5156",615000],["5171",610000],["5032",419000],["5021",388000],["5139",350000],["5137",231800],["5499",196000],["5164",173100],["5321",150000],["5173",147000],["5365",144000],["5149",140000],["5168",120000],["5192",120000],["5197",105000],["5175",95000],["5229",95000],["5163",90000],["5162",70000],["5132",60000],["5172",60000],["5492",60000],["5364",47000],["5194",40000],["5161",30000],["5138",25000],["5167",15000],["5038",10000],["5329",10000],["5339",10000],["5362",8000],["5151",5000],["5136",1000],["5142",1000]],"economic_expenditure_total_czk":15291800,"economic_financing":[["8115",-500000],["8124",-300000]],"economic_financing_total_czk":-800000,"economic_revenue":[["1511",4500000],["1211",2722000],["4152",1720000],["1121",1412000],["1342",1225000],["1111",1050000],["2229",600000],["1345",580000],["2111",564000],["2321",419000],["1335",240000],["2131",236000],["2141",200000],["1113",199000],["4112",71800],["1112",70000],["1381",70000],["2133",48000],["4111",48000],["1334",31000],["2132",25000],["2149",17000],["2112",15000],["2142",15000],["1361",10000],["1341",3000],["2143",1000]],"economic_revenue_total_czk":16091800,"purpose_expenditure":[["6171",2973800],["3745",2720000],["3399",2344900],["6112",1330000],["3722",980000],["3631",900000],["3635",850000],["2143",843100],["2212",410000],["3725",400000],["3639",350000],["6310",305000],["3319",265000],["2219",100000],["5311",100000],["6320",70000],["3113",60000],["3749",50000],["5212",50000],["5512",50000],["6114",48000],["6402",47000],["3721",30000],["3522",10000],["3632",5000]],"purpose_expenditure_total_czk":15291800},"revised":{"economic_expenditure":[["5169",4735900],["6122",3195000],["5137",2877800],["5011",1603000],["5154",1060000],["6119",850000],["5031",816000],["5023",780000],["5166",630000],["5171",616000],["5139",476000],["5156",460000],["5032",419000],["5499",303000],["5021",227000],["5163",208000],["5365",205000],["5164",173100],["5321",150000],["6123",150000],["5173",147000],["5149",130000],["5192",120000],["5229",115000],["5168",110000],["5197",105000],["5175",95000],["5162",83000],["5132",73000],["5172",60000],["5194",57000],["5492",55000],["5364",47000],["5161",27000],["5138",25000],["5167",16000],["5038",10000],["5151",10000],["5329",10000],["5339",10000],["5362",8000],["5136",1000],["5142",1000]],"economic_expenditure_total_czk":21249800,"economic_financing":[["8115",4608000],["8124",-300000]],"economic_financing_total_czk":4308000,"economic_revenue":[["1511",4500000],["1211",2722000],["1342",1763000],["4152",1720000],["1121",1412000],["1111",1050000],["1345",687000],["2229",600000],["2111",564000],["2321",419000],["1335",240000],["2131",236000],["1122",205000],["2141",200000],["1113",199000],["4112",71800],["1112",70000],["1381",70000],["2133",48000],["4111",48000],["1334",31000],["2132",25000],["2149",17000],["2112",15000],["2142",15000],["1361",10000],["1341",3000],["2143",1000]],"economic_revenue_total_czk":16941800,"purpose_expenditure":[["3399",6544900],["6171",3237800],["3745",2845000],["3722",1695000],["6112",1333000],["3725",1100000],["2143",873100],["3635",850000],["3631",800000],["3639",400000],["6310",374000],["3319",365000],["6320",170000],["2219",100000],["3721",100000],["5311",100000],["3113",60000],["3749",50000],["5212",50000],["5512",50000],["6114",48000],["6402",47000],["2212",42000],["3522",10000],["3632",5000]],"purpose_expenditure_total_czk":21249800},"actual":{"economic_expenditure":[["5169",4040868.16],["5011",1578421],["5154",914231.98],["5023",773853],["5031",770783],["6119",719950],["5166",624143],["5171",475265.44],["5137",436140.45],["5032",354116],["6122",324159],["5139",304710.48],["5499",297834],["5365",204330],["5163",198853.9],["5021",173017],["5156",157549.48],["6123",150000],["5164",109789.94],["5321",104576.3],["5229",100761.26],["5168",92200],["5162",82301.79],["5175",76166.17],["5192",72187],["5149",61515.94],["5194",56976.99],["5132",49039.09],["5364",45900],["5492",29840],["5161",16220],["5167",10478.82],["5172",10145.62],["5339",9504],["5151",7355.17],["5038",7143],["5138",6444],["5173",6309.14],["5182",3400],["5362",2810],["5142",782.7]],"economic_expenditure_total_czk":13460072.82,"economic_financing":[["8117",5250193.57],["8118",-5231258.57],["8115",-2558676.76],["8124",-300000]],"economic_financing_total_czk":-2839741.76,"economic_revenue":[["1511",4826817.28],["1211",2765287.9],["1342",2600715],["1121",1481036.33],["1111",1041898.05],["1345",751884],["2111",732424.25],["2321",294670],["2141",254420.03],["2131",248284],["1335",240876.36],["1122",204330],["1113",195718.38],["2229",181500],["1112",96529.33],["4112",71800],["1386",53957.24],["2119",50601],["2133",48000],["4122",35000],["4111",32500],["2112",23394],["1387",21147.33],["2142",17214],["1343",9760],["2149",8600],["1361",5020],["1341",4651],["1334",1352.2],["1381",426.9]],"economic_revenue_total_czk":16299814.58,"purpose_expenditure":[["6171",2967393.92],["3745",2337357.75],["3722",1600077.44],["6112",1178280.43],["3399",986784.91],["3725",946623.5],["3635",719950],["2143",691385.98],["3631",589812.23],["3639",321901.96],["6310",298635.84],["3319",265567.66],["6320",166064],["3721",82786.13],["2219",64962.68],["5311",55691.19],["5512",50000],["6402",45900],["2212",41321.5],["3113",21387],["6114",17902],["3522",9504],["6399",782.7]],"purpose_expenditure_total_czk":13460072.82}},"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."}}}}