{"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:00373800","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00373800","name":"Obec Lhotka","short_name":"Lhotka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587451},"amounts":{"revenue_approved":2261652,"revenue_adjusted":3001466,"revenue_actual":2822916.37,"expense_approved":2261652,"expense_adjusted":3420354.4,"expense_actual":2177782.4,"tax_revenue":2143106.37,"nontax_revenue":420510,"capital_revenue":0,"transfer_revenue":259300,"current_expense":2177782.4,"capital_expense":0,"budget_balance":645133.97,"cash_current":3344670.11,"cash_previous":2699536.14},"ratios":{"revenue_execution":0.94051253,"expense_execution":0.6367125,"balance_to_revenue":0.22853457,"cash_to_expense":1.53581465,"cash_yoy":0.23897956,"capital_expense_share":0,"transfer_revenue_share":0.09185536},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00373800/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00373800"},"seo":{"slug":"lhotka-00373800","path":"/cz/municipalities/lhotka-00373800/"},"population":{"value":97,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2261652,"expenditure_czk":2261652,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3001466,"expenditure_czk":3420354.4,"financing_czk":418888.4,"balance_czk":-418888.4},{"stage":"actual","revenue_czk":2822916.37,"expenditure_czk":2177782.4,"financing_czk":-645133.97,"balance_czk":645133.97}],"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",484000],["5011",300000],["5023",300000],["6121",298000],["5139",178000],["5021",114000],["5171",103000],["5156",86500],["5154",80000],["5137",70952],["5031",45000],["5168",40000],["5153",30000],["5175",26000],["5179",24000],["5162",20000],["5167",11000],["5032",10500],["5163",10000],["5221",7500],["5321",7500],["5194",6000],["5329",2700],["5362",2000],["5492",2000],["5161",1000],["5173",1000],["5136",500],["5229",500]],"economic_expenditure_total_czk":2261652,"economic_revenue":[["1211",700000],["1121",500000],["1111",240000],["2111",230000],["1511",140000],["2131",102602],["1122",100000],["4112",71800],["1113",68000],["1345",55000],["1112",18000],["1342",15000],["1386",8600],["1381",6000],["1387",5500],["1341",1150]],"economic_revenue_total_czk":2261652,"purpose_expenditure":[["3639",856000],["6171",594452],["6112",300000],["2310",120000],["3722",120000],["3631",90000],["2212",70000],["2141",51000],["5512",23500],["1031",15000],["2322",10000],["3399",6000],["2321",4000],["6409",1700]],"purpose_expenditure_total_czk":2261652,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",811000],["5169",507000],["5023",332230],["5011",300000],["6121",298000],["5139",236589],["5021",223500],["5137",160952],["5156",102607.4],["5154",80000],["5365",61110],["5175",56184],["5031",45000],["5168",40000],["5153",30000],["5329",26282],["5179",24000],["5162",20200],["5167",11000],["5032",10500],["5163",10000],["5221",7500],["5321",7500],["5194",6000],["5222",4900],["5362",2000],["5492",2000],["5161",1000],["5173",1000],["5363",1000],["5229",800],["5136",500]],"economic_expenditure_total_czk":3420354.4,"economic_financing":[["8115",418888.4]],"economic_financing_total_czk":418888.4,"economic_revenue":[["1211",902000],["1121",500000],["1111",380000],["2111",367380],["1511",156000],["4122",155000],["2131",102602],["1122",100000],["4112",71800],["1113",68000],["1345",55000],["1342",40880],["4111",32500],["1112",32000],["1386",17800],["1387",7500],["1381",6000],["2329",5000],["1341",1200],["2132",750],["1361",50],["2133",4]],"economic_revenue_total_czk":3001466,"purpose_expenditure":[["6171",1323059],["3639",1056000],["6112",332230],["2310",135000],["3722",123000],["3631",110000],["5512",84500],["2212",70000],["2141",65107.4],["6399",61110],["6114",17973],["1031",15000],["2322",10000],["6409",7375],["3399",6000],["2321",4000]],"purpose_expenditure_total_czk":3420354.4},"actual":{"economic_expenditure":[["5171",660057.69],["5169",411969.35],["5023",332230],["5021",196984],["5139",136358.5],["5137",95507],["5156",81533.37],["5365",61110],["5175",49030.2],["5154",42692],["5168",32000],["5329",25282],["5162",20122.41],["5153",7924.68],["5221",5000],["5194",4945],["5222",4900],["5163",3896.2],["5321",2000],["5362",1525],["5363",1000],["5492",1000],["5229",679],["5161",36]],"economic_expenditure_total_czk":2177782.4,"economic_financing":[["8115",-645133.97]],"economic_financing_total_czk":-645133.97,"economic_revenue":[["1211",901508.61],["1121",482104.89],["1111",326097.19],["2111",312256],["1511",155851.74],["4122",155000],["2131",102602],["4112",71800],["1113",63773.15],["1122",61110],["1345",54500],["1342",40880],["4111",32500],["1112",31434.9],["1386",17562.05],["1387",6884.74],["2329",4900],["1341",1200],["2132",750],["1381",143.89],["1361",50],["1382",5.21],["2133",2]],"economic_revenue_total_czk":2822916.37,"purpose_expenditure":[["6171",836685.97],["3639",520814.42],["6112",332230],["3722",122504.53],["5512",68426.98],["3631",61953],["6399",61110],["2310",49431.36],["2141",44759.27],["2212",42721.87],["6114",17973],["6409",7375],["2322",6852],["3399",4945]],"purpose_expenditure_total_czk":2177782.4}},"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."}}}}