{"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:00849499","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00849499","name":"Obec Horní Loděnice","short_name":"Horní Loděnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":569798},"amounts":{"revenue_approved":11618847.1,"revenue_adjusted":12535206.1,"revenue_actual":12846431.29,"expense_approved":15808047.1,"expense_adjusted":16646206.1,"expense_actual":13936206.08,"tax_revenue":9203653.81,"nontax_revenue":1852331.48,"capital_revenue":0,"transfer_revenue":1790446,"current_expense":11593652.57,"capital_expense":2342553.51,"budget_balance":-1089774.79,"cash_current":3206264.53,"cash_previous":4555109.32},"ratios":{"revenue_execution":1.02482809,"expense_execution":0.83720014,"balance_to_revenue":-0.08483094,"cash_to_expense":0.23006724,"cash_yoy":-0.29611689,"capital_expense_share":0.16809119,"transfer_revenue_share":0.13937303},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00849499/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00849499"},"seo":{"slug":"horni-lodenice","path":"/cz/municipalities/horni-lodenice/"},"population":{"value":339,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11618847.1,"expenditure_czk":15808047.1,"financing_czk":4189200,"balance_czk":-4189200},{"stage":"revised","revenue_czk":12535206.1,"expenditure_czk":16646206.1,"financing_czk":4111000,"balance_czk":-4111000},{"stage":"actual","revenue_czk":12846431.29,"expenditure_czk":13936206.08,"financing_czk":1089774.79,"balance_czk":-1089774.79}],"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",3376500],["5171",2581908],["5011",2020000],["6121",1400000],["5023",940000],["5031",690000],["6122",672000],["5139",530000],["5901",322724],["5154",321000],["5032",287000],["5134",265000],["5365",244500],["5168",210000],["5029",200500],["5137",190000],["5167",186000],["5021",150500],["5166",150000],["5222",136000],["5138",110000],["6130",80000],["5163",79300],["5323",67630.1],["5156",66000],["5329",59292],["5164",50000],["5175",49000],["5151",46500],["5194",43000],["5155",40000],["5229",36000],["5221",30000],["5339",30000],["5364",27493],["5136",27000],["5173",20000],["5161",12000],["5038",10000],["5141",10000],["5492",10000],["5493",10000],["5132",7000],["5321",7000],["5153",5000],["5131",1000],["5133",1000],["5165",200]],"economic_expenditure_total_czk":15808047.1,"economic_financing":[["8115",4500000],["8124",-310800]],"economic_financing_total_czk":4189200,"economic_revenue":[["1211",3905500],["1121",1859000],["1111",1301000],["2324",1065000],["1511",900000],["4116",499998],["2111",356200],["4213",349017],["1113",300000],["1122",244500],["4231",187932],["2112",138000],["2131",125000],["1112",97000],["4112",81200],["1386",45000],["4111",32000],["2119",31500],["2321",27000],["1387",20000],["2132",17000],["1381",15000],["1341",7000],["1361",6000],["2133",5000],["2229",3500],["2141",500.1]],"economic_revenue_total_czk":11618847.1,"purpose_expenditure":[["6171",2964000],["3639",2105000],["2212",1400000],["6112",1293000],["3636",1100000],["3632",1000000],["3745",992000],["3111",778000],["5512",650000],["3319",450000],["3631",366000],["6402",350217],["3722",310000],["1031",300000],["3412",255000],["3725",240000],["2321",200000],["1019",180200],["3729",170000],["3419",130000],["3421",110000],["2341",100000],["5212",100000],["2292",67630.1],["3314",40000],["3612",40000],["6114",32000],["6310",27000],["2411",20000],["5213",20000],["3721",18000]],"purpose_expenditure_total_czk":15808047.1},"revised":{"economic_expenditure":[["5171",2782608],["5169",2443600],["5011",2041000],["6121",1487000],["5023",980000],["5901",775823],["6122",730000],["5031",706000],["5154",586500],["5139",502778],["5365",410760],["5026",290000],["5134",287000],["5032",281000],["5137",257000],["5168",210000],["5021",203500],["5221",156600],["5222",136000],["5029",123500],["5132",103000],["5138",83000],["5163",82052],["5166",80000],["6130",80000],["5156",76000],["5323",67630.1],["5329",65662],["5167",65000],["6123",61000],["5175",57000],["5151",50500],["5164",50000],["5194",46000],["5173",41000],["5155",40000],["5229",36000],["5339",30000],["5364",27493],["5136",27000],["5153",20500],["5161",12500],["5038",10000],["5141",10000],["5492",10000],["5493",10000],["5321",7000],["5179",5000],["5131",1000],["5133",1000],["5165",200]],"economic_expenditure_total_czk":16646206.1,"economic_financing":[["8115",4500000],["8124",-389000]],"economic_financing_total_czk":4111000,"economic_revenue":[["1211",3905500],["1121",1859000],["1111",1301000],["4116",1098697],["2324",1075000],["1511",900000],["4213",536949],["1122",410760],["2111",407200],["1113",300000],["2112",138000],["2131",125000],["1112",97000],["4122",89900],["4112",81200],["1386",45000],["4111",32500],["2119",31500],["2321",27000],["1387",20000],["2132",17000],["1381",15000],["1341",7000],["1361",6000],["2133",5000],["2229",3500],["2141",500.1]],"economic_revenue_total_czk":12535206.1,"purpose_expenditure":[["6171",3130260],["3639",1895000],["6112",1643000],["2212",1420000],["3636",1100000],["3745",1033700],["3632",1000000],["6402",803316],["3111",778000],["5512",670000],["3319",471000],["3631",426000],["1031",315600],["3722",304000],["3412",255000],["3725",246000],["1019",180200],["3729",170000],["3419",130000],["3421",110000],["2321",100000],["2341",100000],["5212",100000],["2292",67630.1],["3314",40000],["3612",40000],["6114",32500],["6310",27000],["2411",20000],["5213",20000],["3721",18000]],"purpose_expenditure_total_czk":16646206.1},"actual":{"economic_expenditure":[["5171",2320077.48],["5011",1975707],["5169",1784283.29],["6121",1485888.52],["5023",979680],["6122",728564.99],["5031",685872],["5154",529136.5],["5365",410760],["5139",304435.37],["5032",264875],["5026",260492],["5134",259533.4],["5137",237094.4],["5168",174449.92],["5021",168801],["5221",156600],["5222",135520],["5132",98067],["5138",77409.18],["5163",75212.8],["5323",67630.1],["6130",67300],["5329",64912],["6123",60800],["5167",59670],["5156",59652.4],["5164",50000],["5175",46888.02],["5029",42725],["5151",42343],["5155",39000],["5194",35394.4],["5339",30000],["5229",29440],["5364",27493],["5173",20393],["5153",19634.93],["5166",14943.5],["5493",10000],["5136",9124],["5038",7504],["5321",6300],["5161",5317],["5179",5000],["5141",2104.88],["5165",177]],"economic_expenditure_total_czk":13936206.08,"economic_financing":[["8115",1348844.79],["8124",-389000],["8901",129930]],"economic_financing_total_czk":1089774.79,"economic_revenue":[["1211",3809519.61],["1121",2039371.78],["1111",1385168.86],["2324",1183792.78],["4116",1049897],["1511",1041114.96],["4213",536949],["1122",410760],["2111",322684.44],["1113",269583.57],["2131",165112],["1112",132936.4],["2112",128403],["4122",89900],["4112",81200],["1386",74303.65],["4111",32500],["1387",29120.8],["2132",23300],["2321",19939],["1341",6440],["2133",5750],["1361",4740],["2229",3148.92],["1381",594.18],["2141",201.34]],"economic_revenue_total_czk":12846431.29,"purpose_expenditure":[["6171",2824102.01],["3639",1752181.03],["6112",1546798.4],["2212",1367621.13],["3745",1020962.55],["3632",990573.09],["3636",836352],["5512",614728.2],["3111",609409.47],["3319",413405.67],["3631",381744.37],["3722",265809.22],["3725",245818.07],["3412",243021.2],["3729",162556.77],["3419",130000],["1019",98417],["2292",67630.1],["1031",58923],["5212",50578],["3421",49808],["2341",40636.9],["3612",33881],["2321",32913.7],["6402",27493],["6114",17748],["2411",17559.86],["6310",14299.68],["3314",13760],["3721",7474.66]],"purpose_expenditure_total_czk":13936206.08}},"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."}}}}