{"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:00508977","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508977","name":"Obec Lhotky","short_name":"Lhotky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":536211},"amounts":{"revenue_approved":2910400,"revenue_adjusted":4098264.94,"revenue_actual":4074106.88,"expense_approved":3928000,"expense_adjusted":3928000,"expense_actual":2593503.72,"tax_revenue":3809874.59,"nontax_revenue":190614.29,"capital_revenue":0,"transfer_revenue":73618,"current_expense":2172621.32,"capital_expense":420882.4,"budget_balance":1480603.16,"cash_current":11870003.73,"cash_previous":10389400.57},"ratios":{"revenue_execution":0.9941053,"expense_execution":0.66026062,"balance_to_revenue":0.36341785,"cash_to_expense":4.57682156,"cash_yoy":0.14251093,"capital_expense_share":0.16228332,"transfer_revenue_share":0.01806973},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508977/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508977"},"seo":{"slug":"lhotky","path":"/cz/municipalities/lhotky/"},"population":{"value":160,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2910400,"expenditure_czk":3928000,"financing_czk":1017600,"balance_czk":-1017600},{"stage":"revised","revenue_czk":4098264.94,"expenditure_czk":3928000,"financing_czk":-170264.94,"balance_czk":170264.94},{"stage":"actual","revenue_czk":4074106.88,"expenditure_czk":2593503.72,"financing_czk":-1480603.16,"balance_czk":1480603.16}],"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",1195000],["5023",550000],["5169",415000],["6121",380000],["5137",300000],["6119",250000],["5021",220000],["5154",184000],["5168",120000],["5139",60000],["5032",55000],["5175",40000],["5321",40000],["5163",30000],["5162",20000],["5194",15000],["5339",15000],["5039",10000],["5167",10000],["5156",5000],["5173",5000],["5903",5000],["5136",4000]],"economic_expenditure_total_czk":3928000,"economic_financing":[["8115",1017600]],"economic_financing_total_czk":1017600,"economic_revenue":[["1211",1160000],["1121",630000],["1111",440000],["1511",312000],["1113",105000],["1345",67000],["2324",60000],["4112",57000],["1112",30000],["2132",30000],["1381",8000],["2131",8000],["2112",3000],["2141",400]],"economic_revenue_total_czk":2910400,"purpose_expenditure":[["6171",983000],["3631",739000],["6112",615000],["2321",300000],["3635",250000],["2212",170000],["3722",160000],["3723",160000],["3326",100000],["3341",80000],["3392",60000],["5512",60000],["3399",55000],["3745",50000],["3412",45000],["3639",36000],["6320",20000],["2292",15000],["3721",15000],["6310",10000],["5213",5000]],"purpose_expenditure_total_czk":3928000},"revised":{"economic_expenditure":[["5171",925882],["5023",548000],["5169",531976],["6121",455349],["5021",249719],["5154",196359],["5137",151160],["5168",137999],["6119",130000],["6111",90000],["6122",75553],["5032",56200],["5139",53000],["5365",48291],["5175",41239],["5321",40000],["5163",30000],["5172",28580],["5194",27000],["5162",20000],["5339",15000],["5179",12980],["5166",12100],["5167",10000],["5039",8500],["5019",6963],["5173",5650],["5903",5000],["5156",4650],["5136",4000],["5138",3150],["5031",3100],["5161",600]],"economic_expenditure_total_czk":3928000,"economic_financing":[["8115",-170264.94]],"economic_financing_total_czk":-170264.94,"economic_revenue":[["1211",1617011],["1121",866016],["1111",588829],["1511",386852],["2324",140000],["1113",114446],["1345",82720],["4112",57400],["1112",56445],["1122",46200],["1386",31550],["2132",30000],["2111",16300],["4111",16218],["1387",12366],["2131",8194],["1381",8000],["1334",7452.9],["2310",5820],["2112",5695],["2141",500.04],["1361",250]],"economic_revenue_total_czk":4098264.94,"purpose_expenditure":[["6171",928567],["3631",675448],["6112",618463],["2321",300000],["2212",218000],["3722",160239],["3723",160000],["3635",130000],["3326",107260],["3745",106845],["3392",87760],["3341",80000],["3399",67500],["5512",60000],["3639",57000],["6399",46200],["3412",38500],["6320",22000],["3721",20000],["6114",16218],["2292",15000],["6310",8000],["5213",5000]],"purpose_expenditure_total_czk":3928000},"actual":{"economic_expenditure":[["5023",540338],["5169",506323.78],["6121",256347],["5171",213838.1],["5021",204019],["5154",196108.97],["5168",137998.8],["6111",88983],["6122",75552.4],["5137",57059.66],["5032",49742],["5365",48291],["5175",33922.5],["5172",28580],["5163",28073.4],["5194",25688.9],["5139",17657.5],["5162",17614.56],["5179",12980],["5166",12100],["5167",9100],["5339",7675],["5321",7014],["5019",6963],["5138",3150],["5031",3096],["5039",2354.15],["5156",1290],["5173",650],["5161",553],["5136",440]],"economic_expenditure_total_czk":2593503.72,"economic_financing":[["8115",-1480603.16]],"economic_financing_total_czk":-1480603.16,"economic_revenue":[["1211",1617010.28],["1121",866015.68],["1111",588828.74],["1511",386851.58],["2324",125605.5],["1113",114445.79],["1345",82210],["4112",57400],["1112",56444.64],["1122",46200],["1386",31549.55],["2132",28500],["2111",16300],["4111",16218],["1387",12365.64],["2131",8193.75],["1334",7452.9],["2310",5820],["2112",5695],["2141",500.04],["1361",250],["1381",249.79]],"economic_revenue_total_czk":4074106.88,"purpose_expenditure":[["6171",628282.02],["6112",598273.15],["2321",259723],["3631",160544.17],["3722",160238.27],["3723",148921.85],["2212",122028.5],["3745",92157],["3392",82160],["3341",75552.4],["3399",58925.9],["3639",56360],["6399",46200],["6320",21225],["3412",20700],["6114",16218],["3721",16197.06],["5512",8014],["2292",7675],["3326",7260],["6310",6848.4]],"purpose_expenditure_total_czk":2593503.72}},"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."}}}}