{"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:00296864","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296864","name":"Obec Lhotka","short_name":"Lhotka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Frýdek-Místek","municipality_code":598364},"amounts":{"revenue_approved":17348332,"revenue_adjusted":18583817.45,"revenue_actual":18673678.47,"expense_approved":16724332,"expense_adjusted":35959817.45,"expense_actual":20849239.41,"tax_revenue":12439556.21,"nontax_revenue":891860.88,"capital_revenue":484400,"transfer_revenue":4857861.38,"current_expense":12257693.97,"capital_expense":8591545.44,"budget_balance":-2175560.94,"cash_current":12483541.71,"cash_previous":8186886.53},"ratios":{"revenue_execution":1.00483544,"expense_execution":0.57979269,"balance_to_revenue":-0.11650414,"cash_to_expense":0.59875286,"cash_yoy":0.52482164,"capital_expense_share":0.41207956,"transfer_revenue_share":0.26014486},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296864/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296864"},"seo":{"slug":"lhotka","path":"/cz/municipalities/lhotka/"},"population":{"value":597,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17348332,"expenditure_czk":16724332,"financing_czk":-624000,"balance_czk":624000},{"stage":"revised","revenue_czk":18583817.45,"expenditure_czk":35959817.45,"financing_czk":17376000,"balance_czk":-17376000},{"stage":"actual","revenue_czk":18673678.47,"expenditure_czk":20849239.41,"financing_czk":2175560.94,"balance_czk":-2175560.94}],"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",3086568],["5011",2489697],["5171",2292000],["5169",1885500],["5901",1106541],["5023",1100000],["5031",772712],["5154",685000],["5137",585000],["5331",530000],["5139",442500],["5032",323700],["5323",200000],["5156",130000],["5365",130000],["5163",100000],["5175",87000],["5168",71900],["5194",60000],["5499",56000],["5162",50000],["5172",50000],["5151",46500],["5222",42000],["5492",40000],["5221",35000],["5329",35000],["5136",30800],["5021",30000],["5138",30000],["5141",25000],["5179",25000],["5132",23000],["5364",21914],["5166",20000],["5167",20000],["5038",10000],["5223",10000],["5321",10000],["5041",5000],["5123",5000],["5161",5000],["5903",5000],["5019",4000],["5133",4000],["5362",3000],["5131",2000],["5176",2000],["5039",1000]],"economic_expenditure_total_czk":16724332,"economic_financing":[["8124",-624000]],"economic_financing_total_czk":-624000,"economic_revenue":[["1211",5484336],["4216",4292922.93],["1121",2804490],["1111",1788275],["1345",425000],["1113",402938],["1511",400000],["2111",358180],["2132",273780],["4113",217800],["4112",141200],["1122",130000],["1112",128310],["1342",99800],["4222",76000],["1386",70000],["2324",70000],["2460",60000],["1387",40000],["4111",40000],["1341",19000],["1334",5000],["1361",4000],["2119",4000],["2131",3500],["1356",3000],["2112",3000],["1335",2000],["2141",800.07],["1343",500],["1344",500]],"economic_revenue_total_czk":17348332,"purpose_expenditure":[["6171",4507818],["3639",2065800],["2219",1700000],["2212",1645000],["6112",1527000],["3111",1200000],["3722",655000],["3726",515000],["3631",450000],["5512",250000],["3635",242000],["3412",205000],["2292",200000],["3612",175000],["6399",130000],["3399",125000],["3723",125000],["3745",110000],["6409",86800],["3419",70000],["1031",60000],["2141",60000],["3721",60000],["2221",55000],["6310",55000],["3632",50000],["3636",50000],["6320",40000],["3314",35000],["3341",35000],["4357",35000],["2223",30000],["2321",30000],["3319",30000],["6402",21914],["2333",20000],["3326",15000],["3716",10000],["4359",10000],["5311",10000],["3429",5000],["5212",5000],["5213",5000],["5269",5000],["5299",5000],["2229",3000]],"purpose_expenditure_total_czk":16724332},"revised":{"economic_expenditure":[["6121",21015747.45],["5171",3357386],["5011",2689697],["5169",1910500],["5023",1350000],["5031",907039],["5154",671919],["5139",537930],["5331",530000],["5032",413530],["5137",396600],["6122",350000],["5336",282948],["5323",200000],["5365",156240],["5156",138000],["5175",106000],["5163",92000],["5499",66000],["5151",57500],["5168",56900],["5162",53000],["5021",52500],["5222",50000],["5179",41280],["5492",40000],["5194",39000],["5141",38000],["5136",37900],["5329",37000],["5221",35000],["5138",30000],["5901",29000],["5132",23000],["5909",22775],["5364",21914],["5167",21000],["5166",20000],["5172",20000],["5321",11720],["5038",11000],["5223",10000],["5161",6000],["5123",5000],["5903",5000],["5133",4000],["5131",2500],["5362",2500],["5176",2000],["5019",1292],["5039",1000],["5363",500]],"economic_expenditure_total_czk":35959817.45,"economic_financing":[["8123",18000000],["8124",-624000]],"economic_financing_total_czk":17376000,"economic_revenue":[["1211",5554336],["4216",3552169.04],["1121",2804490],["1111",1988275],["4222",596800],["4116",535199.34],["3111",484400],["1345",446000],["2111",405680],["1113",402938],["1511",400000],["2132",328780],["1342",199800],["1112",158310],["1122",156240],["4112",141200],["1386",110000],["2324",89400],["2460",60000],["1387",45000],["4111",32500],["2321",30000],["2112",20000],["1341",19000],["1334",5000],["1361",4000],["2119",4000],["2131",3500],["1356",3000],["1335",2000],["2141",800.07],["1343",500],["1344",500]],"economic_revenue_total_czk":18583817.45,"purpose_expenditure":[["3639",20197400],["6171",5376618],["2212",2085000],["6112",1827000],["3111",1562948],["2219",1058747.45],["3722",606000],["3726",480000],["3631",370000],["5512",253600],["3635",242000],["2292",200000],["3612",195000],["3412",175050],["3399",175000],["6399",156240],["3745",110000],["6409",106800],["3723",100000],["2141",60000],["6310",55000],["3632",50000],["3636",50000],["3721",45000],["3419",40000],["6320",40000],["3314",35000],["3341",35000],["4357",35000],["6114",32500],["2321",30000],["3319",30000],["6402",21914],["1031",20000],["2223",15000],["3326",15000],["2333",10000],["3716",10000],["4359",10000],["5311",10000],["2221",5000],["3429",5000],["5212",5000],["5213",5000],["5269",5000],["5299",5000],["2229",3000]],"purpose_expenditure_total_czk":35959817.45},"actual":{"economic_expenditure":[["6121",8253410.44],["5171",3034237],["5011",2482230],["5169",1393964.73],["5023",1315137],["5031",877180],["5331",530000],["5154",371331.81],["5032",343197],["6122",338135],["5336",282948],["5137",242906.44],["5139",208973.66],["5323",179106],["5365",156240],["5156",103167.02],["5499",60144],["5175",59648],["5162",52528.65],["5163",48140.2],["5222",47000],["5168",45256.37],["5179",40240.15],["5021",38419],["5151",37517],["5329",36782],["5141",36299.27],["5221",35000],["5492",32000],["5194",25570.4],["5909",22414.08],["5364",21914],["5167",20468],["5136",19341],["5138",12993.3],["5321",11720],["5038",10479],["5223",10000],["5132",8257.89],["5362",2440],["5131",1149],["5161",854],["5363",500]],"economic_expenditure_total_czk":20849239.41,"economic_financing":[["8123",6917298.7],["8115",-4296655.18],["8124",-445082.58]],"economic_financing_total_czk":2175560.94,"economic_revenue":[["1211",5550173.48],["4216",3552162.04],["1121",2973149.42],["1111",2019372.48],["4222",596800],["4116",535199.34],["3111",484400],["1345",445026],["1113",392850.04],["1511",364617.52],["2111",355914.16],["2132",332990],["1112",193770.36],["1342",168320],["1122",156240],["4112",141200],["1386",108314.87],["2324",88547],["2460",60000],["1387",42452.13],["4111",32500],["2321",30000],["2112",19182],["1341",17600],["2131",3500],["1361",2470],["1356",2436.17],["1334",1910.7],["2119",1000],["1381",853.04],["2141",727.72]],"economic_revenue_total_czk":18673678.47,"purpose_expenditure":[["3639",7897661.99],["6171",4678280.72],["2212",1968897.94],["6112",1697616.5],["3111",1533415.83],["2219",606792.48],["3722",434376.23],["3726",363794.19],["5512",215783.02],["2292",179106],["6399",156240],["3399",151389.2],["3631",148634.67],["3612",114708.82],["6409",105542.15],["3745",97365.57],["3635",82280],["3412",60099.59],["6310",45602.47],["4357",35000],["3723",32283.12],["3632",30959.86],["3319",26000],["3314",22834],["3341",22430.74],["6320",22108],["6114",22001],["6402",21914],["2141",17303],["3419",17000],["2321",16917],["3721",12901.32],["4359",10000],["3429",2000]],"purpose_expenditure_total_czk":20849239.41}},"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."}}}}