{"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:00509728","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509728","name":"Obec Lhotka","short_name":"Lhotka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":533335},"amounts":{"revenue_approved":50697592,"revenue_adjusted":58369554.25,"revenue_actual":58776828.14,"expense_approved":39495868,"expense_adjusted":61782035.12,"expense_actual":61387910.95,"tax_revenue":9178237.26,"nontax_revenue":241653.23,"capital_revenue":456250,"transfer_revenue":48900687.65,"current_expense":22222092.65,"capital_expense":39165818.3,"budget_balance":-2611082.81,"cash_current":1545574.31,"cash_previous":6138397.68},"ratios":{"revenue_execution":1.00697751,"expense_execution":0.99362073,"balance_to_revenue":-0.04442368,"cash_to_expense":0.02517718,"cash_yoy":-0.74821209,"capital_expense_share":0.63800539,"transfer_revenue_share":0.83197221},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509728/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509728"},"seo":{"slug":"lhotka-00509728","path":"/cz/municipalities/lhotka-00509728/"},"population":{"value":369,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":50697592,"expenditure_czk":39495868,"financing_czk":-11201724,"balance_czk":11201724},{"stage":"revised","revenue_czk":58369554.25,"expenditure_czk":61782035.12,"financing_czk":3412480.87,"balance_czk":-3412480.87},{"stage":"actual","revenue_czk":58776828.14,"expenditure_czk":61387910.95,"financing_czk":2611082.81,"balance_czk":-2611082.81}],"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",34460200],["5169",1462352],["5023",750000],["5011",550000],["5154",286500],["5139",286400],["5137",279200],["5362",242160],["5171",208780],["5031",150000],["5032",120000],["5156",105100],["5329",105000],["5021",102600],["5141",90000],["5163",70300],["5168",49300],["5194",30100],["5339",28676],["5175",25800],["5212",25600],["5192",12500],["5492",10900],["5132",10400],["5151",9000],["5038",8000],["5222",5000],["5903",5000],["5909",4500],["5162",1000],["5365",800],["5161",700]],"economic_expenditure_total_czk":39495868,"economic_financing":[["8124",-9000000],["8115",-2201724]],"economic_financing_total_czk":-11201724,"economic_revenue":[["4216",41500000],["1211",3200000],["1121",1700000],["4213",1280000],["1111",1100000],["1511",455000],["1345",410000],["1113",280000],["1122",234460],["2324",100000],["4112",85800],["1112",77000],["2132",66000],["4116",60000],["1386",40000],["4111",30000],["2111",20500],["1387",20000],["1381",15000],["2322",8632],["1341",5200],["1335",5000],["1334",3000],["3122",1000],["1361",800],["2141",200]],"economic_revenue_total_czk":50697592,"purpose_expenditure":[["3115",32860200],["3613",1683000],["3745",1016932],["6112",825000],["6171",648200],["3722",503000],["3723",350000],["5512",324600],["6399",234460],["3412",148900],["3399",109900],["3421",108000],["2292",106000],["3631",105700],["6310",70000],["6320",61000],["2321",56000],["3612",51000],["3716",50000],["3721",45000],["3639",31000],["3113",27876],["2411",25600],["6114",20000],["2212",14000],["5213",10000],["3543",5000],["5212",3000],["6409",2500]],"purpose_expenditure_total_czk":39495868},"revised":{"economic_expenditure":[["6121",36762499],["5171",13362980],["5649",2861945],["6130",1825800],["5365",1413050],["5169",1230689.5],["5023",723300],["5011",550000],["6122",462500],["5137",394287.01],["5154",355627.06],["6123",290000],["6119",270000],["5168",152300],["5031",145000],["5141",139000],["5156",122000],["5032",111500],["5138",85000],["5139",73290.55],["5021",70153],["5194",62258.6],["5175",58658],["5329",55000],["5163",50800],["5222",33300],["5339",28676],["5212",25600],["5132",19800],["5362",10100],["5151",9000],["5909",6500],["5364",5169],["5903",5000],["5038",4600],["5904",3682.4],["5162",1000],["5492",770],["5161",700],["5192",500]],"economic_expenditure_total_czk":61782035.12,"economic_financing":[["8115",12412480.87],["8124",-9000000]],"economic_financing_total_czk":3412480.87,"economic_revenue":[["4216",32984819.62],["4116",11755690.97],["1211",3286632],["4222",2208370],["1121",1758844],["1122",1412250],["1111",1186701],["4121",869851.08],["1511",640669],["1345",411426],["4122",298000],["1113",280000],["3114",250000],["4221",143370.92],["1112",114661],["3113",106250],["2324",100000],["3121",100000],["4112",88300],["2111",77700],["2132",66000],["1386",64082],["1335",40000],["2112",32900],["4111",28285.06],["1387",25116],["1381",11317.6],["2131",9481],["2322",8632],["1341",5200],["1334",3000],["3122",1000],["1361",800],["2141",200],["1382",5]],"economic_revenue_total_czk":58369554.25,"purpose_expenditure":[["3115",33508760],["2212",11811600],["3723",3011945],["3745",2827932],["3613",2742800],["3639",1882800],["6399",1412250],["6112",787800],["6171",776734.44],["5512",718191.5],["2219",615000],["3722",444000],["3635",270000],["2321",265200],["3399",162446],["3412",161500],["3631",94092.12],["2292",56000],["6320",40500],["3716",36800],["6114",28285.06],["3113",27876],["2411",25600],["2310",23000],["3612",20800],["5213",10000],["3721",7000],["6402",5169],["5212",3000],["6409",2500],["3421",1454],["6310",1000]],"purpose_expenditure_total_czk":61782035.12},"actual":{"economic_expenditure":[["6121",36319769.93],["5171",13191538.65],["5649",2861945],["6130",1824650],["5365",1412940],["5169",1223184.2],["5023",723276],["5011",549130],["6122",461398.37],["5137",391334.09],["5154",354312.39],["5341",299326],["6123",290000],["6119",270000],["5168",152222],["5141",137938],["5031",129298],["5156",116938.03],["5032",111326],["5138",84095],["5021",65961],["5194",60840.53],["5139",57477.58],["5175",57381.2],["5329",53266],["5163",50697.95],["5222",33300],["5212",25552],["5339",25000],["5132",19702.01],["5362",10050],["5151",8392],["5364",5168.62],["5909",3811],["5904",3682.4],["5038",2213],["5162",605],["5161",189]],"economic_expenditure_total_czk":61387910.95,"economic_financing":[["8124",-22329519.08],["8123",20315584.82],["8115",4625017.07]],"economic_financing_total_czk":2611082.81,"economic_revenue":[["4216",32984819.62],["4116",11755690.97],["1211",3286631.68],["4222",2208370],["1121",1758843.77],["1122",1412250],["1111",1186700.31],["4121",869851.08],["1511",640668.93],["4131",524000],["1345",411426],["4122",298000],["3114",250000],["1113",232553.57],["4221",143370.92],["1112",114660.92],["3113",106250],["3121",100000],["4112",88300],["2324",88030],["1386",64081.21],["2111",57131.56],["2132",54000],["1335",39733.7],["2112",32900],["4111",28285.06],["1387",25115.8],["2131",9481],["1341",4800],["1381",516.57],["1361",250],["2141",110.67],["1382",4.8]],"economic_revenue_total_czk":58776828.14,"purpose_expenditure":[["3115",33508759.36],["2212",11810480.81],["3723",3010883.06],["3745",2635466.39],["3613",2301020.11],["3639",1880759.32],["6399",1412250],["6112",787680],["6171",762184.23],["5512",715435.19],["2219",611480.41],["3722",439733.42],["6330",299326],["3635",270000],["2321",263780.05],["3399",162367],["3412",159520.96],["3631",90662.87],["2292",53281],["6320",40428],["3716",36784],["6114",28285.06],["2411",25552],["3113",25000],["2310",21978.44],["3612",20000],["3721",6740.3],["6402",5168.62],["6409",2299],["5212",605],["6310",0.35]],"purpose_expenditure_total_czk":61387910.95}},"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."}}}}