{"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:00508527","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508527","name":"Obec Lštění","short_name":"Lštění","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":532193},"amounts":{"revenue_approved":9635280,"revenue_adjusted":15855226.18,"revenue_actual":15827964.41,"expense_approved":19150000,"expense_adjusted":20514751,"expense_actual":11442573.14,"tax_revenue":12726288.99,"nontax_revenue":2150047.02,"capital_revenue":0,"transfer_revenue":951628.4,"current_expense":8523956.14,"capital_expense":2918617,"budget_balance":4385391.27,"cash_current":29642578.82,"cash_previous":25257187.55},"ratios":{"revenue_execution":0.99828058,"expense_execution":0.55777295,"balance_to_revenue":0.27706603,"cash_to_expense":2.59055183,"cash_yoy":0.17362944,"capital_expense_share":0.25506649,"transfer_revenue_share":0.06012323},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508527/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508527"},"seo":{"slug":"lsteni","path":"/cz/municipalities/lsteni/"},"population":{"value":554,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9635280,"expenditure_czk":19150000,"financing_czk":9514720,"balance_czk":-9514720},{"stage":"revised","revenue_czk":15855226.18,"expenditure_czk":20514751,"financing_czk":4659524.82,"balance_czk":-4659524.82},{"stage":"actual","revenue_czk":15827964.41,"expenditure_czk":11442573.14,"financing_czk":-4385391.27,"balance_czk":4385391.27}],"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":[["5901",9025000],["5169",3878000],["5171",1183000],["5023",1000000],["5011",830000],["6121",600000],["5031",460000],["5362",250000],["5321",230000],["5021",220000],["5032",220000],["5154",191000],["5156",190000],["5139",188000],["5153",130000],["5163",87000],["5168",65000],["5221",65000],["5166",55000],["5323",55000],["5162",30000],["5222",30000],["5132",26000],["6122",25000],["5137",20000],["5179",20000],["5175",19000],["5161",15000],["5492",10000],["5038",5000],["5164",5000],["5167",5000],["5363",5000],["5903",5000],["5133",3000],["5173",3000],["5136",2000]],"economic_expenditure_total_czk":19150000,"economic_financing":[["8115",9514720]],"economic_financing_total_czk":9514720,"economic_revenue":[["1211",3000000],["1511",1600000],["1121",1500000],["1111",1000000],["1345",850000],["2111",545000],["1113",250000],["2132",236780],["1122",220000],["2324",120000],["1112",70000],["4112",70000],["4111",50000],["1386",35000],["2131",31000],["1341",15000],["1381",15000],["1387",15000],["1342",7000],["1361",4000],["2141",1500]],"economic_revenue_total_czk":9635280,"purpose_expenditure":[["2321",8883000],["3722",1850000],["6171",1719000],["6112",1330000],["3745",1315000],["3639",991000],["3113",955000],["3631",800000],["3723",350000],["3635",300000],["2212",143000],["6114",70000],["3399",60000],["2242",55000],["1032",50000],["3111",50000],["5512",50000],["3319",30000],["2310",29000],["3721",25000],["4379",20000],["3632",19000],["6310",15000],["3612",10000],["3419",5000],["3421",5000],["3726",5000],["3741",5000],["5213",5000],["6409",5000],["1014",1000]],"purpose_expenditure_total_czk":19150000},"revised":{"economic_expenditure":[["5901",7084025.76],["5169",4285431.03],["6122",2871617],["5171",1198770.87],["5023",1012004],["5011",830000],["6121",510000],["5031",458996],["5362",358890],["5321",230000],["5021",223584],["5032",220000],["5139",195096.36],["5154",153007.13],["5156",151438.64],["5153",130000],["5163",102105],["5168",95130],["5221",61000],["5323",55000],["5166",54899],["5137",41410],["5222",41000],["5162",30000],["5179",20000],["5175",15982.4],["5132",15262.81],["5161",15101],["6119",15000],["5492",10000],["5038",5000],["5167",5000],["5363",5000],["5903",5000],["5133",3000],["5164",3000],["5136",2000],["6130",2000]],"economic_expenditure_total_czk":20514751,"economic_financing":[["8115",4659524.82]],"economic_financing_total_czk":4659524.82,"economic_revenue":[["1211",4650000],["1121",2499830],["1511",1837197.76],["1111",1677000],["1345",1055625],["2111",889257.8],["2321",546000],["4216",450000],["4222",372630],["1122",358890],["1113",330000],["2132",328780],["2324",200814],["1112",162800],["2131",102742],["4112",94800],["1386",91016],["2141",74047.22],["1387",35682],["4111",34198.4],["1341",21240],["2329",15676],["1381",15000],["1342",7000],["1361",4000],["1335",1000]],"economic_revenue_total_czk":15855226.18,"purpose_expenditure":[["2321",6949420],["3639",2925580],["3722",1957024],["6171",1863890],["3745",1438800],["6112",1330000],["5512",988037],["3113",955000],["3631",740000],["3723",385801.6],["3635",300000],["2212",253000],["3399",60000],["2242",55000],["1032",50000],["3111",50000],["6114",34198.4],["3319",30000],["2310",29000],["3721",25000],["4379",20000],["3632",19000],["6310",15000],["3612",10000],["3419",5000],["3421",5000],["3726",5000],["3741",5000],["5213",5000],["6409",5000],["1014",1000]],"purpose_expenditure_total_czk":20514751},"actual":{"economic_expenditure":[["5169",4057549.3],["6122",2871617],["5023",1012004],["5011",773098],["5171",502073.55],["5031",396603],["5362",358890],["5021",195015],["5032",169305],["5321",140816],["5154",136702.02],["5153",124581.41],["5139",93531.36],["5156",90733.56],["5163",82325.8],["5168",74255.46],["5221",60800],["5323",52253],["5166",47883],["5137",40937],["6121",30000],["5162",29971.42],["5222",29395],["5161",15101],["6119",15000],["5179",9872.26],["5175",9733],["5492",9200],["5038",3564],["5132",3205],["5164",3000],["6130",2000],["5136",1558]],"economic_expenditure_total_czk":11442573.14,"economic_financing":[["8118",-15000000],["8115",5614608.73],["8117",5000000]],"economic_financing_total_czk":-4385391.27,"economic_revenue":[["1211",4647286.41],["1121",2499823.41],["1511",1837197.76],["1111",1676682.32],["1345",1055625],["2111",881987.8],["2321",546000],["4216",450000],["4222",372630],["1122",358890],["1113",329409.12],["2132",328780],["2324",200814],["1112",162739.66],["2131",102742],["4112",94800],["1386",91015.08],["2141",74047.22],["1387",35681.11],["4111",34198.4],["1341",21240],["2329",15676],["1342",7000],["1361",2300],["1335",752],["1381",647.12]],"economic_revenue_total_czk":15827964.41,"purpose_expenditure":[["3639",2421584.8],["3722",1957023.35],["6171",1658294.58],["3745",1328899.63],["6112",1306223.42],["5512",984250.83],["3631",438448.25],["2321",410394.24],["3723",362801.56],["2212",209996.6],["3113",112950],["2242",52253],["3399",36902],["6114",34198.4],["3111",27866],["3319",15750],["2310",15502],["3635",15000],["6310",13545.4],["4379",13000],["3721",12857.46],["3632",7011.62],["3421",3345],["3741",3000],["3419",1000],["3612",475]],"purpose_expenditure_total_czk":11442573.14}},"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."}}}}