{"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:00526126","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00526126","name":"Obec Lhotka nad Labem","short_name":"Lhotka nad Labem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565113},"amounts":{"revenue_approved":8824122,"revenue_adjusted":11431346.01,"revenue_actual":10920236.43,"expense_approved":14885800,"expense_adjusted":14883300,"expense_actual":11891943.06,"tax_revenue":7074064.86,"nontax_revenue":1448354.56,"capital_revenue":262043,"transfer_revenue":2135774.01,"current_expense":5409392.99,"capital_expense":6482550.07,"budget_balance":-971706.63,"cash_current":12008220.37,"cash_previous":12979927},"ratios":{"revenue_execution":0.95528877,"expense_execution":0.79901252,"balance_to_revenue":-0.0889822,"cash_to_expense":1.00977782,"cash_yoy":-0.07486226,"capital_expense_share":0.54512118,"transfer_revenue_share":0.19557947},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00526126/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00526126"},"seo":{"slug":"lhotka-nad-labem","path":"/cz/municipalities/lhotka-nad-labem/"},"population":{"value":355,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8824122,"expenditure_czk":14885800,"financing_czk":6061678,"balance_czk":-6061678},{"stage":"revised","revenue_czk":11431346.01,"expenditure_czk":14883300,"financing_czk":3451953.99,"balance_czk":-3451953.99},{"stage":"actual","revenue_czk":10920236.43,"expenditure_czk":11891943.06,"financing_czk":971706.63,"balance_czk":-971706.63}],"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",7850000],["5169",1850000],["5011",1140000],["5023",800000],["6119",500000],["5171",450000],["5153",375000],["5365",345000],["5032",300000],["5031",270000],["5139",260000],["5154",190000],["5175",108000],["5168",70000],["5137",60000],["5166",60000],["5151",50000],["5321",40000],["5162",25000],["5163",20800],["5156",20000],["5164",20000],["5021",18000],["5329",14000],["5499",12000],["5903",10000],["5134",6000],["5136",5000],["5173",5000],["5229",5000],["5038",4000],["5132",2000],["5161",1000]],"economic_expenditure_total_czk":14885800,"economic_financing":[["8115",6061678]],"economic_financing_total_czk":6061678,"economic_revenue":[["1211",3293000],["1121",1860000],["1111",1113000],["2132",490012],["2141",455000],["1122",345000],["1511",305300],["2111",295000],["1113",272000],["4112",93900],["2324",85000],["1112",77000],["1345",70000],["1386",41400],["1387",24700],["1341",3310],["1361",500]],"economic_revenue_total_czk":8824122,"purpose_expenditure":[["3745",4033800],["6171",4008000],["2219",1805000],["6112",990000],["3723",550000],["2321",500000],["3635",500000],["3612",495000],["6399",345000],["3722",305000],["2115",300000],["3639",269000],["3399",250000],["3631",150000],["3613",122000],["3729",70000],["2212",40000],["5512",35000],["3326",30000],["3341",20000],["3721",20000],["3319",18000],["5213",10000],["6310",10000],["3529",5000],["5311",5000]],"purpose_expenditure_total_czk":14885800},"revised":{"economic_expenditure":[["6121",6493989],["5169",1550513],["5011",1064700],["6122",835970],["5023",779600],["6119",500000],["5154",388206],["5171",366024],["5365",351040],["5153",342200],["5032",299000],["5139",270458],["5031",270000],["5137",248403],["5175",196256],["5166",167600],["5321",120568],["5366",104235.6],["5151",89705],["5168",70000],["5364",64473.4],["5021",59900],["5163",52714],["5164",33204],["5162",25000],["5362",17700],["5123",17600],["5156",16400],["5329",13415],["5499",12000],["5229",10700],["5903",10000],["5134",6600],["5019",6000],["5038",5600],["5136",5000],["5339",5000],["5909",4426],["5194",4000],["5161",3100],["5132",2000]],"economic_expenditure_total_czk":14883300,"economic_financing":[["8115",3451953.99]],"economic_financing_total_czk":3451953.99,"economic_revenue":[["1211",3293000],["1121",1860000],["4213",1811874.01],["1111",1113000],["2132",540012],["2141",455000],["2111",375000],["1122",345000],["1511",340300],["1113",272000],["3111",262100],["4222",200000],["2324",100800],["4112",91400],["1112",89000],["1345",73000],["1386",61400],["2131",46000],["4111",32500],["2321",30000],["1387",24700],["2329",9350],["1341",3310],["2212",2000],["1361",600]],"economic_revenue_total_czk":11431346.01,"purpose_expenditure":[["6171",4869800],["3745",2527200],["2219",1805000],["6112",990000],["3612",708000],["3723",550000],["2321",500000],["3635",500000],["3399",415000],["6399",345000],["3639",311591],["3722",305000],["2115",297500],["6402",168709],["3631",150000],["3613",122000],["3729",70000],["2212",40000],["5512",35000],["6114",32500],["3326",30000],["3341",20000],["3721",20000],["2310",18000],["3319",18000],["5213",10000],["6310",10000],["3111",5000],["3529",5000],["5311",5000]],"purpose_expenditure_total_czk":14883300},"actual":{"economic_expenditure":[["6121",5607068.07],["5169",1136023.68],["6122",824420],["5011",823807],["5023",731380],["5365",350650],["5154",298580.04],["5137",247592.82],["5153",235796.05],["5139",230715.28],["5031",204261],["5175",195423.93],["5166",167600],["5032",141785],["5321",120567.65],["5366",104235.6],["5151",84678],["5168",53828.34],["6119",51062],["5021",48139],["5163",45736],["5164",33155],["5364",24709],["5362",17700],["5123",17545],["5329",12025],["5499",12000],["5229",10649],["5162",10522.6],["5171",9862],["5156",8470],["5134",6541],["5019",5952],["5339",5000],["5909",4426],["5194",4000],["5038",3376],["5161",2492],["5132",169]],"economic_expenditure_total_czk":11891943.06,"economic_financing":[["8115",971706.63]],"economic_financing_total_czk":971706.63,"economic_revenue":[["1211",3114175.3],["4213",1811874.01],["1121",1661496.27],["1111",1126360.46],["2132",538717],["2111",367254],["1122",344610],["1511",336900.46],["2141",326327.79],["3111",262043],["1113",220122.61],["4222",200000],["1112",108404.06],["2324",100712],["4112",91400],["1345",73305],["1386",60492.34],["2131",45970],["2329",37373.77],["4111",32500],["2321",30000],["1387",23731.9],["1341",3270],["2212",2000],["1361",600],["1381",522.33],["1382",74.13]],"economic_revenue_total_czk":10920236.43,"purpose_expenditure":[["6171",4539667.75],["3745",2140175.29],["2219",1327565.49],["6112",819440],["3612",704986.14],["3723",463539.41],["3399",409988.98],["6399",344610],["3639",311582.73],["2321",156950.08],["3722",147367.28],["6402",128944.6],["3613",74301.95],["2115",72334],["3635",51062],["5512",35000],["3631",32286.09],["6114",24824.2],["2212",24814.5],["3729",24000],["2310",18000],["3341",15420.57],["3319",12000],["3111",5000],["3529",5000],["6310",3082]],"purpose_expenditure_total_czk":11891943.06}},"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."}}}}