{"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:00573949","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573949","name":"Obec Ostrovec-Lhotka","short_name":"Ostrovec-Lhotka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Rokycany","municipality_code":566993},"amounts":{"revenue_approved":4009500,"revenue_adjusted":5212400,"revenue_actual":4962146.54,"expense_approved":4009500,"expense_adjusted":4601600,"expense_actual":3199121.08,"tax_revenue":3807852.42,"nontax_revenue":478292.12,"capital_revenue":124100,"transfer_revenue":551902,"current_expense":2994772.08,"capital_expense":204349,"budget_balance":1763025.46,"cash_current":6543550.92,"cash_previous":4791149.46},"ratios":{"revenue_execution":0.95198882,"expense_execution":0.69521929,"balance_to_revenue":0.35529492,"cash_to_expense":2.04542146,"cash_yoy":0.36575805,"capital_expense_share":0.06387661,"transfer_revenue_share":0.11122243},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573949/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573949"},"seo":{"slug":"ostrovec-lhotka","path":"/cz/municipalities/ostrovec-lhotka/"},"population":{"value":116,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4009500,"expenditure_czk":4009500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5212400,"expenditure_czk":4601600,"financing_czk":-610800,"balance_czk":610800},{"stage":"actual","revenue_czk":4962146.54,"expenditure_czk":3199121.08,"financing_czk":-1763025.46,"balance_czk":1763025.46}],"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",850000],["5169",766000],["5021",585000],["5023",380000],["5154",265000],["5139",135000],["5031",115000],["5032",115000],["5137",105000],["6130",100000],["5229",92000],["5321",80500],["5179",70000],["5163",58000],["5156",50000],["5175",45000],["5162",35000],["5173",35000],["5194",35000],["5132",30000],["6121",20000],["5366",13500],["5136",10000],["5329",6500],["5323",6000],["5161",3000],["5362",2000],["5365",2000]],"economic_expenditure_total_czk":4009500,"economic_revenue":[["1211",1450000],["1121",700000],["1111",495000],["1511",400000],["2111",227000],["1345",190000],["4116",140000],["1113",120000],["2131",95000],["2132",80000],["1112",40000],["1381",20000],["1386",15000],["2321",15000],["1387",10000],["2139",7000],["1335",2000],["1341",2000],["1334",1000],["2141",500]],"economic_revenue_total_czk":4009500,"purpose_expenditure":[["6171",993000],["3745",740000],["3326",450000],["6112",440000],["3722",300000],["2310",245000],["3319",135000],["3639",120000],["3613",115000],["2212",105000],["3631",65000],["3322",60000],["3113",50000],["6320",50000],["3314",30000],["2321",25000],["4319",20000],["5512",20000],["6402",13500],["6310",8000],["2292",6000],["3632",6000],["3721",6000],["1031",5000],["3511",2000]],"purpose_expenditure_total_czk":4009500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",1000000],["5169",836100],["5021",596000],["5023",380000],["5154",280000],["5139",166600],["6122",137100],["6121",120000],["5031",115000],["5032",115000],["5137",105000],["6130",100000],["5229",92000],["5321",85500],["5179",70000],["5163",58000],["5156",50000],["5194",50000],["5175",46300],["5162",40000],["5168",38000],["5173",35000],["5132",30000],["5366",13500],["5136",10000],["5365",8000],["5362",7000],["5329",6500],["5323",6000],["5161",3000],["5164",2000]],"economic_expenditure_total_czk":4601600,"economic_financing":[["8115",-610800]],"economic_financing_total_czk":-610800,"economic_revenue":[["1211",1582000],["1121",850000],["1111",575000],["1511",440000],["2111",261000],["4122",250000],["1345",190000],["4116",140000],["1113",120000],["2324",109000],["4222",102800],["2131",95000],["3111",94100],["2132",80000],["4112",71800],["1112",55000],["2141",44000],["4111",32500],["1386",31000],["3113",30000],["1381",20000],["2321",15000],["1387",12200],["2139",7000],["1335",2000],["1341",2000],["1334",1000]],"economic_revenue_total_czk":5212400,"purpose_expenditure":[["6171",1068000],["3745",820000],["6112",440000],["3613",335000],["3722",330000],["3326",320000],["2310",245000],["2223",137100],["3319",135000],["3639",133000],["2212",105000],["2341",100000],["3631",65000],["3322",60000],["3113",50000],["6320",50000],["1031",38100],["3314",30000],["4319",30000],["2321",25000],["5512",25000],["6114",18900],["6402",13500],["6310",8000],["2292",6000],["3632",6000],["3721",6000],["3511",2000]],"purpose_expenditure_total_czk":4601600},"actual":{"economic_expenditure":[["5169",676367.44],["5021",468950],["5171",452475.93],["5023",378158],["5154",282575.06],["6122",137093],["5139",123371.11],["5031",106202],["5032",98620],["5229",72563.96],["5321",67594.86],["6121",67256],["5162",42880.38],["5163",39944.4],["5194",35298],["5168",33736.07],["5156",25548],["5175",23559],["5173",15198.87],["5137",14356],["5366",13565],["5362",7000],["5329",5400],["5323",4104],["5365",3050],["5161",1939],["5164",1634],["5132",681]],"economic_expenditure_total_czk":3199121.08,"economic_financing":[["8118",-4800000],["8117",2300000],["8115",747598.54],["8901",-10624]],"economic_financing_total_czk":-1763025.46,"economic_revenue":[["1211",1581602.81],["1121",850017.76],["1111",574787.37],["1511",440021.82],["4122",250000],["2111",183112],["1345",149890],["1113",112073.68],["4222",102800],["2324",101988],["4116",94802],["3111",94100],["2131",72793],["2132",72000],["4112",71800],["1112",55349.61],["2141",43799.12],["4111",32500],["1386",30950.73],["3113",30000],["1387",12133.59],["2321",4600],["1341",800],["1381",225.05]],"economic_revenue_total_czk":4962146.54,"purpose_expenditure":[["6171",717372.09],["3745",654873],["6112",429801],["3613",322197.32],["3722",305855.2],["2310",161408.19],["2223",137093],["3319",101069],["2341",67256],["3631",47662.78],["3113",40064.86],["1031",33083.82],["6320",32448],["4319",25215],["5512",25000],["2212",20555],["6114",18629],["3314",17700],["6402",13565],["3639",12000],["6310",7496.4],["3721",4672.42],["2292",4104]],"purpose_expenditure_total_czk":3199121.08}},"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."}}}}