{"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:00535125","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00535125","name":"Obec Horní Lhota","short_name":"Horní Lhota","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Ostrava-město","municipality_code":569500},"amounts":{"revenue_approved":14064460,"revenue_adjusted":16567855.48,"revenue_actual":19848582.92,"expense_approved":21023017,"expense_adjusted":26315389.48,"expense_actual":18854105.21,"tax_revenue":16562818.16,"nontax_revenue":1243467.28,"capital_revenue":252000,"transfer_revenue":1790297.48,"current_expense":15163831.84,"capital_expense":3690273.37,"budget_balance":994477.71,"cash_current":27954587.06,"cash_previous":26960109.35},"ratios":{"revenue_execution":1.19801763,"expense_execution":0.71646689,"balance_to_revenue":0.05010321,"cash_to_expense":1.48267906,"cash_yoy":0.03688701,"capital_expense_share":0.19572784,"transfer_revenue_share":0.09019775},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00535125/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00535125"},"seo":{"slug":"horni-lhota","path":"/cz/municipalities/horni-lhota/"},"population":{"value":858,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14064460,"expenditure_czk":21023017,"financing_czk":6958557,"balance_czk":-6958557},{"stage":"revised","revenue_czk":16567855.48,"expenditure_czk":26315389.48,"financing_czk":9747534,"balance_czk":-9747534},{"stage":"actual","revenue_czk":19848582.92,"expenditure_czk":18854105.21,"financing_czk":-994477.71,"balance_czk":994477.71}],"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",6030000],["6121",2650000],["5166",2505000],["5171",2277000],["5023",1700000],["5021",770000],["5011",670000],["5139",515500],["5154",468000],["5901",430000],["5031",400000],["6119",350000],["5153",285000],["6122",257000],["5032",240000],["5365",235500],["5137",176000],["5321",146732],["5163",106000],["5903",100000],["5168",87500],["5132",58000],["5175",53000],["5194",49500],["5323",48908],["5156",46000],["5222",43000],["5151",32000],["5179",32000],["5499",30000],["5364",23377],["5492",21500],["5134",20000],["5162",18500],["5136",17000],["5173",15500],["5167",14000],["5192",14000],["5038",11500],["5161",10500],["5164",10000],["5123",8000],["5133",8000],["5172",8000],["5362",8000],["5041",6500],["5019",5000],["5122",5000],["5176",3000],["5042",2000],["5039",1000],["5131",1000]],"economic_expenditure_total_czk":21023017,"economic_financing":[["8115",6958557]],"economic_financing_total_czk":6958557,"economic_revenue":[["1211",5500000],["1121",2800000],["1111",1950000],["2111",655000],["1511",650000],["1345",500000],["1113",450000],["2141",350000],["1122",240000],["4213",212960],["4112",202500],["2132",130000],["2324",130000],["1112",120000],["1386",50000],["2139",38000],["4111",35000],["1387",25000],["1341",15000],["2131",6000],["1361",5000]],"economic_revenue_total_czk":14064460,"purpose_expenditure":[["6171",4665000],["2321",3568000],["2212",3103000],["6112",2105000],["2219",1300000],["3722",1300000],["3111",1130500],["3745",507000],["5512",450000],["3631",400000],["3723",362000],["3635",350000],["3639",281500],["1039",264000],["6399",230000],["3399",137000],["2294",136732],["3412",106000],["5213",100000],["3429",75000],["6320",64000],["3419",49000],["2292",48908],["3632",45500],["2310",45000],["3326",36000],["6114",35000],["4359",30000],["3314",29000],["6402",23377],["3341",16500],["3721",10000],["5311",10000],["6310",10000]],"purpose_expenditure_total_czk":21023017},"revised":{"economic_expenditure":[["6121",5625500],["5169",4693600],["5171",4318562.48],["5166",1989300],["5023",1700000],["5021",982500],["5011",670000],["5137",660793],["5139",609000],["6119",512000],["5154",481300],["5031",455000],["5365",396250],["6122",383500],["5901",319000],["5364",283377],["5153",243000],["5032",240000],["6123",200000],["6130",192400],["5321",146732],["5168",142500],["5163",140500],["5903",100000],["5175",93000],["5366",69882],["5194",66500],["5499",60000],["5323",48908],["5222",48000],["5179",47000],["5156",46000],["5172",35000],["5162",34500],["5123",29100],["5151",29000],["5167",22800],["5122",22500],["5132",22500],["5492",21500],["5173",20200],["5136",15000],["5362",14085],["5038",11500],["5161",11000],["5164",10000],["5192",9000],["6342",8000],["5133",7500],["5041",6000],["5134",6000],["5131",5600],["5019",5000],["5176",3000],["5039",1000],["5189",1000],["5042",500]],"economic_expenditure_total_czk":26315389.48,"economic_financing":[["8115",9747534]],"economic_financing_total_czk":9747534,"economic_revenue":[["1211",5862000],["1121",2983800],["1111",1950000],["4113",1080600.48],["1511",671000],["2111",668400],["1345",500000],["1113",450000],["1122",393750],["2141",350000],["4222",288000],["4112",202500],["3121",200000],["1112",144000],["2132",139000],["2324",130000],["1386",108000],["4122",105405],["4116",62978],["3111",52000],["1387",43000],["2139",38000],["4111",32500],["1335",20408],["4213",18314],["2226",17000],["2321",15100],["1341",15000],["2131",11000],["2322",9100],["1361",5000],["2119",2000]],"economic_revenue_total_czk":16567855.48,"purpose_expenditure":[["2321",4766462.48],["6171",4665000],["2212",3103000],["3111",2518500],["6112",2105000],["2219",1407000],["3722",1200000],["5512",1158778],["3639",753500],["3745",507000],["3399",487000],["3723",460000],["3412",406000],["3631",400000],["6399",393750],["3635",350000],["1039",264000],["4343",260000],["3326",170000],["5213",169882],["2294",136732],["3419",89000],["3341",82000],["3429",75000],["6320",64000],["2292",48908],["3632",45500],["2310",45000],["3314",35000],["6114",32500],["4349",30000],["2143",27500],["6402",23377],["3721",12000],["5311",10000],["6310",10000],["1014",4000]],"purpose_expenditure_total_czk":26315389.48},"actual":{"economic_expenditure":[["5171",3973283.51],["5169",3680910.64],["6121",2690086.07],["5023",1460686],["5021",921334],["5166",643963],["5137",584507.19],["5011",555835],["6119",511185],["5154",438469],["5031",433309],["5139",411956.86],["5365",394800],["5364",283377],["5032",212752],["6123",199300],["6122",175513.3],["5153",143214],["5321",138582],["5168",132647.91],["5163",127060.4],["6130",106191],["5175",75875.7],["5366",69882],["5194",56937],["5323",48908],["5222",48000],["5179",46394],["5156",35475.5],["5499",33788],["5172",28847],["5151",23203],["5123",21992],["5162",21911.66],["5122",21649.8],["5167",16497.9],["5173",14014],["5492",13000],["5362",11116],["5132",10606.38],["6342",7998],["5161",6817],["5136",5274],["5041",4414.78],["5038",4332],["5131",3745.61],["5176",2540],["5019",1923]],"economic_expenditure_total_czk":18854105.21,"economic_financing":[["8118",-3910600000],["8117",3900600000],["8115",9005522.29]],"economic_financing_total_czk":-994477.71,"economic_revenue":[["1211",7262980.24],["1121",3888568.11],["1111",2648227.38],["4113",1080600.48],["1511",735485.62],["1345",625862],["2141",521676.68],["1113",513990.02],["1122",393750],["4222",288000],["1112",253468.54],["2111",243067.5],["4112",202500],["3121",200000],["2132",197606],["2324",174640.1],["1386",141675.95],["4122",105405],["4116",62978],["1387",55525.51],["3111",52000],["2139",39350],["4111",32500],["2321",25500],["1335",20478.8],["4213",18314],["2226",17383],["1341",16636],["2131",13096],["2322",9148],["1361",5040],["2119",2000],["1381",1129.99]],"economic_revenue_total_czk":19848582.92,"purpose_expenditure":[["2321",4561135.96],["6171",3461671.81],["3111",2251493.35],["6112",1821250.53],["2212",958146.55],["3722",940132.86],["5512",751189.61],["3639",505734.48],["3399",483630.31],["3723",456410.81],["6399",393750],["3635",340273],["3745",338728.4],["4343",260000],["3631",202127],["3326",158976.23],["1039",137669.5],["2294",136732],["3341",80102],["3412",73368.68],["5213",69882],["3429",65169],["3419",64590.03],["6320",55885],["2292",48908],["3632",44365.63],["3314",30873],["2219",30122.17],["2143",27260],["2310",26000],["6114",23959.92],["6402",23377],["3721",11419.98],["6310",8170.4],["4349",6545],["1014",3205],["5311",1850]],"purpose_expenditure_total_czk":18854105.21}},"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."}}}}