{"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:00568554","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00568554","name":"Obec Horní Lhota","short_name":"Horní Lhota","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585246},"amounts":{"revenue_approved":13770800,"revenue_adjusted":15189515.6,"revenue_actual":15388697.81,"expense_approved":12582800,"expense_adjusted":14802815.6,"expense_actual":13049406.41,"tax_revenue":13272737.45,"nontax_revenue":1129974.76,"capital_revenue":6500,"transfer_revenue":979485.6,"current_expense":9272056.69,"capital_expense":3777349.72,"budget_balance":2339291.4,"cash_current":5818151.06,"cash_previous":4509609.66},"ratios":{"revenue_execution":1.01311314,"expense_execution":0.88154894,"balance_to_revenue":0.1520136,"cash_to_expense":0.44585561,"cash_yoy":0.29016733,"capital_expense_share":0.28946525,"transfer_revenue_share":0.06364967},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00568554/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00568554"},"seo":{"slug":"horni-lhota-00568554","path":"/cz/municipalities/horni-lhota-00568554/"},"population":{"value":609,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13770800,"expenditure_czk":12582800,"financing_czk":-1188000,"balance_czk":1188000},{"stage":"revised","revenue_czk":15189515.6,"expenditure_czk":14802815.6,"financing_czk":-386700,"balance_czk":386700},{"stage":"actual","revenue_czk":15388697.81,"expenditure_czk":13049406.41,"financing_czk":-2339291.4,"balance_czk":2339291.4}],"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",3600000],["5169",1624000],["5011",1200000],["5023",1060000],["5331",996000],["5171",506000],["5031",470000],["5153",389000],["5154",375000],["5139",336000],["5021",236300],["6130",200000],["5032",196000],["5365",170000],["5222",121000],["5163",120000],["5151",106000],["5137",88000],["5156",85000],["5141",80000],["5499",80000],["5168",71000],["6122",62000],["5175",60000],["5323",60000],["5136",49000],["5223",40000],["5182",20000],["5364",20000],["5492",20000],["5901",20000],["5132",15000],["5221",10500],["5019",10000],["5162",10000],["5166",10000],["5167",10000],["5179",9000],["5039",8000],["5194",8000],["5038",6000],["5041",6000],["5176",6000],["5321",6000],["5161",3000],["5329",3000],["5173",2000]],"economic_expenditure_total_czk":12582800,"economic_financing":[["8124",-1188000]],"economic_financing_total_czk":-1188000,"economic_revenue":[["1211",5956000],["1121",3033000],["1111",2187500],["1511",500000],["1345",420000],["1113",382000],["2111",367500],["2132",209000],["1112",182000],["1122",170000],["4112",142800],["2324",110000],["1386",50000],["1387",20000],["1341",13000],["1343",10000],["3111",6000],["1361",5000],["1381",5000],["1334",1000],["2131",500],["2141",500]],"economic_revenue_total_czk":13770800,"purpose_expenditure":[["3612",2850000],["6171",2200000],["6112",1300000],["3111",1198000],["2310",1004000],["3639",700000],["2212",484300],["3341",470000],["3722",400000],["3723",300000],["3613",200000],["6399",170000],["3631",150000],["5512",121000],["3392",120000],["3399",120000],["3419",120000],["6310",100000],["6320",100000],["3421",70000],["2292",60000],["3745",54000],["3632",50000],["3314",40000],["3522",40000],["3412",30000],["3721",30000],["1019",20000],["6402",20000],["6409",12000],["3543",10500],["1070",10000],["5212",10000],["5213",10000],["3743",6000],["3636",3000]],"purpose_expenditure_total_czk":12582800},"revised":{"economic_expenditure":[["6121",4084302.47],["5169",2210300],["5011",1300000],["5023",1065000],["5331",996000],["5154",575000],["5031",515000],["5153",396000],["5171",396000],["5021",361800],["6130",330000],["5139",315000],["5336",286185.6],["5032",226000],["5137",203000],["5365",162330],["5151",150000],["5156",136000],["5222",130000],["5163",120000],["5136",99000],["5499",85000],["5175",72800],["6122",67000],["5323",60200],["5492",58000],["5141",50000],["5223",40000],["5168",37000],["5329",31040.38],["5649",30873.15],["5364",23484],["5221",22500],["5019",20000],["5901",20000],["5132",15000],["5162",15000],["5041",11000],["5179",11000],["5166",10000],["5167",10000],["5339",10000],["5039",8000],["5194",8000],["5038",6000],["5176",6000],["5321",6000],["5909",5000],["5161",4000],["5173",3000]],"economic_expenditure_total_czk":14802815.6,"economic_financing":[["8124",-1188000],["8115",801300]],"economic_financing_total_czk":-386700,"economic_revenue":[["1211",5956000],["1121",3183000],["1111",2174500],["1511",520000],["4222",518000],["1345",436450],["2324",417000],["1113",395000],["2111",367500],["4116",286185.6],["2132",207200],["1112",182000],["1122",162330],["4112",142800],["1386",110000],["1387",35000],["4111",32500],["2119",16700],["1341",12250],["2322",11000],["1343",10000],["3111",6000],["1361",5000],["1334",1000],["1381",900],["2112",500],["2131",500],["2141",200]],"economic_revenue_total_czk":15189515.6,"purpose_expenditure":[["6171",2340300],["3612",1600816.22],["3111",1404185.6],["3419",1367813.25],["6112",1355000],["3639",975000],["3392",932198.25],["3631",800000],["2310",684474.75],["3341",518000],["3722",500000],["2212",347300],["3723",300000],["3613",200000],["6399",162330],["3399",157000],["5512",156000],["3314",139800],["6320",100000],["3421",84000],["3729",75000],["6310",70000],["3632",65000],["2292",60200],["3725",58913.53],["3745",54000],["3522",40000],["6114",32500],["3412",30000],["3721",30000],["6402",23484],["3543",20500],["1019",20000],["4357",20000],["6409",19000],["1070",10000],["4350",10000],["5212",10000],["5213",10000],["3743",6000],["4379",6000],["3636",3000],["3741",3000],["4312",2000]],"purpose_expenditure_total_czk":14802815.6},"actual":{"economic_expenditure":[["6121",3401615.72],["5169",1901705.9],["5011",1297668],["5023",1063812],["5331",996000],["5154",556269.39],["5031",510658],["5021",346761],["5153",338097.69],["6130",314750],["5336",286185.6],["5139",233073.51],["5032",204587],["5137",171392.23],["5365",162330],["5156",134905.91],["5222",130000],["5151",117599],["5163",109459],["5136",88168],["5499",83961],["5175",65353.96],["6122",60984],["5323",60200],["5492",56288],["5141",44088.48],["5223",40000],["5168",33408.06],["5329",31688.38],["5649",30873.15],["5364",23484],["5171",23153],["5221",22500],["5019",18699],["5162",14109.7],["5132",12536.52],["5179",10534.74],["5339",10000],["5041",8639.22],["5167",6700.9],["5039",6320.35],["5038",5344],["5194",4764],["5909",4600],["5161",2728],["5166",2400],["5173",760],["5176",250]],"economic_expenditure_total_czk":13049406.41,"economic_financing":[["8115",-1308541.4],["8124",-1030750]],"economic_financing_total_czk":-2339291.4,"economic_revenue":[["1211",5957392.65],["1121",3191254.01],["1111",2175369.18],["1511",529850.38],["4222",518000],["2324",459964.9],["1345",431200],["1113",421671.99],["2111",414024],["4116",286185.6],["2132",213280],["1112",207985.64],["1122",162330],["4112",142800],["1386",116260.85],["1387",45566.37],["4111",32500],["2119",20700],["1341",12100],["1343",11600],["2322",11200],["2131",10072],["3111",6500],["1361",6050],["1334",3190.5],["1381",915.88],["2112",500],["2141",233.86]],"economic_revenue_total_czk":15388697.81,"purpose_expenditure":[["6171",2312588.81],["3111",1341449.92],["6112",1340792],["3419",1290663.85],["3612",1284914.22],["3639",919819.26],["3392",908416.09],["3631",787320.99],["3341",507342.43],["3722",495942.14],["3723",245208.16],["2212",170153.45],["3613",164356],["6399",162330],["3399",135419.6],["3314",129881],["5512",127968.35],["6320",91938],["3729",73288],["6310",61609.48],["2292",60200],["3421",59897.93],["3725",58913.53],["3632",55474],["3522",40000],["3745",34143],["6402",23484],["3721",22745.46],["6114",21913],["3543",20500],["1019",20000],["4357",20000],["6409",18782.74],["1070",10000],["4350",10000],["4379",6000],["3743",5959],["2310",4992],["3741",3000],["4312",2000]],"purpose_expenditure_total_czk":13049406.41}},"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."}}}}