{"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:00249017","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249017","name":"Obec Salačova Lhota","short_name":"Salačova Lhota","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548731},"amounts":{"revenue_approved":3964700,"revenue_adjusted":4547316,"revenue_actual":4515831.94,"expense_approved":3964700,"expense_adjusted":4547316,"expense_actual":3561982.43,"tax_revenue":3618298.9,"nontax_revenue":579792.04,"capital_revenue":3450,"transfer_revenue":314291,"current_expense":2656554.38,"capital_expense":905428.05,"budget_balance":953849.51,"cash_current":7562614.22,"cash_previous":6600754.82},"ratios":{"revenue_execution":0.99307634,"expense_execution":0.78331535,"balance_to_revenue":0.21122343,"cash_to_expense":2.12314754,"cash_yoy":0.14571961,"capital_expense_share":0.25419217,"transfer_revenue_share":0.06959759},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249017/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249017"},"seo":{"slug":"salacova-lhota","path":"/cz/municipalities/salacova-lhota/"},"population":{"value":130,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3964700,"expenditure_czk":3964700,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4547316,"expenditure_czk":4547316,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":4515831.94,"expenditure_czk":3561982.43,"financing_czk":-953849.51,"balance_czk":953849.51}],"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":[["5171",824000],["5169",666700],["5901",422500],["5023",370000],["5011",290000],["5154",188000],["6119",150000],["5365",105000],["5137",101000],["5155",97000],["5139",83500],["5021",77000],["5175",77000],["5032",75000],["5031",70000],["5159",70000],["6121",50000],["5329",30000],["5362",25000],["5162",22000],["5138",21500],["5156",21500],["5194",20000],["5166",15000],["5222",15000],["5492",15000],["5163",13000],["5321",12500],["5168",10000],["5167",7000],["5173",7000],["5223",5000],["5038",2000],["5136",2000],["5151",2000],["5903",2000],["5161",500]],"economic_expenditure_total_czk":3964700,"economic_revenue":[["1211",1300000],["1121",650000],["1511",550000],["1111",480000],["2131",172000],["1113",110000],["1345",110000],["2324",110000],["2132",96500],["2111",90000],["4112",71800],["1122",70000],["2133",60000],["1112",30000],["2141",20000],["3111",15000],["1381",8000],["2112",6000],["1387",5000],["2310",5000],["1341",2400],["1334",1000],["1361",1000],["2119",1000]],"economic_revenue_total_czk":3964700,"purpose_expenditure":[["6171",600000],["3612",550000],["2339",500000],["6112",450000],["2212",275000],["5512",200000],["3722",180000],["3635",150000],["3392",140000],["3745",130000],["3326",100000],["3399",70700],["2310",70000],["3631",70000],["3725",70000],["3314",55000],["6399",50000],["3636",40000],["2219",35000],["3639",35000],["3739",35000],["2143",30000],["3613",30000],["3412",15000],["4339",15000],["3319",12000],["1036",10000],["3632",10000],["4341",10000],["6320",8000],["3429",5000],["5311",5000],["6310",5000],["5213",2000],["3341",1000],["3419",1000]],"purpose_expenditure_total_czk":3964700,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",746700],["5171",503800],["5901",396000],["5023",370000],["5011",340116],["6122",264991],["5154",193000],["6125",160000],["5139",153522],["5365",135000],["5168",130000],["5021",106201],["5155",105000],["5137",103000],["6121",100000],["5329",99000],["5175",98500],["5031",90000],["5032",75000],["5159",70000],["6119",50000],["5166",35000],["5163",33000],["5362",25000],["5162",22000],["5138",21500],["5156",21500],["5194",20000],["5222",20000],["5492",15000],["5321",12500],["5173",9404],["5167",7000],["5223",5000],["5038",2000],["5136",2000],["5151",2000],["5903",2000],["5019",1354],["5161",770],["5039",458]],"economic_expenditure_total_czk":4547316,"economic_revenue":[["1211",1400000],["1121",747700],["1511",587000],["1111",537700],["2131",172000],["4222",155000],["2324",122000],["2133",120000],["1345",117325],["2132",107300],["1113",100000],["4112",71800],["4122",54991],["1112",48800],["1122",45000],["2111",44000],["4111",32500],["1386",28000],["3111",15000],["1387",11000],["2141",10000],["2112",9000],["2310",5000],["1341",2150],["1334",1000],["1361",1000],["2119",1000],["1381",500],["2329",500],["1382",50]],"economic_revenue_total_czk":4547316,"purpose_expenditure":[["6171",1306107],["3612",544500],["2212",524800],["6112",450000],["5512",221500],["3722",180000],["3392",145000],["3745",130000],["2339",120000],["3725",110000],["3636",109000],["6399",80000],["3399",70700],["3631",70000],["3314",58000],["2310",50000],["3635",50000],["2219",35000],["3613",35000],["3639",35000],["3739",35000],["2143",30000],["6320",28000],["3326",20000],["3412",15000],["4339",15000],["4341",15000],["6114",13709],["3319",12000],["1036",10000],["3632",10000],["3429",5000],["5311",5000],["6310",5000],["5213",2000],["3341",1000],["3419",1000]],"purpose_expenditure_total_czk":4547316,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",427580.1],["6121",427399],["5023",336546],["5011",330130],["6122",268146.05],["5154",193629.05],["5171",192529.05],["6125",159833],["5139",148651.48],["5168",137471.85],["5155",102991],["5329",96857.5],["5021",88851],["5123",85144.5],["5031",81880],["5365",76064],["5032",64958],["5175",57238],["6119",36300],["5138",35008],["5163",29537.4],["5194",28426],["5137",24547],["5162",20570.5],["5492",15000],["5222",14905],["5173",14587],["6130",12600],["5166",10890],["5156",10205],["5321",10000],["5362",6000],["5223",5000],["5179",2654.95],["5151",2030],["5176",1815],["5038",1661],["5019",1354],["6127",1150],["5136",1114],["5039",458],["5161",270]],"economic_expenditure_total_czk":3561982.43,"economic_financing":[["8118",-724148.9],["8115",-229700.61]],"economic_financing_total_czk":-953849.51,"economic_revenue":[["1211",1398451.14],["1121",747671.52],["1511",586914.18],["1111",537648.42],["2131",171779],["4222",155000],["2324",121755.5],["2133",120000],["1345",116545],["2132",103060],["1113",98918.68],["4112",71800],["4122",54991],["1112",48754.07],["2111",43563],["1122",42420],["4111",32500],["1386",27234.53],["1387",10677.41],["2141",9858.54],["2112",6580],["3111",3450],["2310",3196],["1341",2150],["1334",678.9],["1381",224.41],["1382",10.64]],"economic_revenue_total_czk":4515831.94,"purpose_expenditure":[["6171",1275694.59],["3612",422897.2],["6112",393273],["2212",283991.56],["5512",171144.21],["3722",154809.55],["3392",118440.43],["3725",109140.8],["3636",101762.5],["3745",74997],["3314",55729.65],["3631",47599.97],["6399",42420],["3635",36300],["3739",33644],["3613",31402.02],["6320",26049],["2143",25674],["3399",25369],["2339",17448.1],["3639",16600],["4339",15000],["4341",15000],["6114",13709],["3319",12000],["1036",10000],["3632",10000],["5519",7047.04],["3412",6320],["3326",4813.61],["6310",3488.4],["3341",217.8]],"purpose_expenditure_total_czk":3561982.43}},"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."}}}}