{"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:00636339","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636339","name":"Obec Lhotka","short_name":"Lhotka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":514527},"amounts":{"revenue_approved":2708300,"revenue_adjusted":3231891.26,"revenue_actual":2962078.12,"expense_approved":1183496,"expense_adjusted":2882459.74,"expense_actual":2744577.84,"tax_revenue":1665283.36,"nontax_revenue":492494.76,"capital_revenue":0,"transfer_revenue":804300,"current_expense":844881.47,"capital_expense":1899696.37,"budget_balance":217500.28,"cash_current":8438877.67,"cash_previous":8221377.39},"ratios":{"revenue_execution":0.9165154,"expense_execution":0.95216519,"balance_to_revenue":0.07342827,"cash_to_expense":3.07474525,"cash_yoy":0.02645546,"capital_expense_share":0.69216341,"transfer_revenue_share":0.27153234},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636339/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636339"},"seo":{"slug":"lhotka-00636339","path":"/cz/municipalities/lhotka-00636339/"},"population":{"value":71,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2708300,"expenditure_czk":1183496,"financing_czk":-1524804,"balance_czk":1524804},{"stage":"revised","revenue_czk":3231891.26,"expenditure_czk":2882459.74,"financing_czk":-349431.52,"balance_czk":349431.52},{"stage":"actual","revenue_czk":2962078.12,"expenditure_czk":2744577.84,"financing_czk":-217500.28,"balance_czk":217500.28}],"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":[["5023",230000],["5169",186000],["5154",144000],["5021",122000],["5171",100000],["6121",100000],["5365",49000],["5364",42796],["5032",32000],["5903",30000],["5139",25000],["5168",24000],["5175",23000],["5323",14000],["5321",10300],["5194",10000],["5172",9000],["5163",8000],["5222",7000],["5136",6000],["5162",4000],["5329",3200],["5173",2000],["5229",1600],["5161",600]],"economic_expenditure_total_czk":1183496,"economic_financing":[["8117",7500000],["8118",-7500000],["8115",-1524804]],"economic_financing_total_czk":-1524804,"economic_revenue":[["1211",735000],["1121",398000],["1511",340000],["1111",245000],["2119",241000],["2141",192000],["4112",71800],["1335",70000],["1113",68000],["1122",51000],["2111",47000],["2131",45000],["1112",43000],["1344",40000],["1386",31000],["1387",28000],["1381",15000],["2324",15000],["2132",14000],["1334",7000],["1343",6000],["1361",3000],["1341",2500]],"economic_revenue_total_czk":2708300,"purpose_expenditure":[["6171",280500],["6112",262000],["3631",209000],["3745",162000],["3699",49000],["3722",47000],["6402",42796],["5213",30000],["3326",25000],["3399",25000],["3419",15000],["2292",14000],["5512",10000],["1037",5000],["6409",3200],["3723",3000],["6310",1000]],"purpose_expenditure_total_czk":1183496},"revised":{"economic_expenditure":[["6121",1899696.37],["5023",247758],["5169",240986.96],["5021",116238],["5365",111090],["5154",99020.24],["5364",42796],["5032",22304],["5168",17165.49],["5909",16146],["5175",15923],["5323",14122.8],["5171",11983],["5321",10300],["5139",7113],["5162",2453.88],["5137",2429],["5222",2000],["5329",1360],["5163",1000],["5194",449],["5173",125]],"economic_expenditure_total_czk":2882459.74,"economic_financing":[["8118",-31500000],["8117",24000000],["8115",7150568.48]],"economic_financing_total_czk":-349431.52,"economic_revenue":[["1211",745000],["4222",700000],["1121",357000],["1511",356000],["1111",254000],["2119",244107.76],["2141",115312.5],["1122",111090],["4112",71800],["2131",69605],["1113",52000],["2111",39167],["4111",32500],["1112",28000],["2324",18700],["1386",15000],["2132",13059],["1387",5000],["1341",1900],["1335",1000],["1381",1000],["1361",550],["1382",100]],"economic_revenue_total_czk":3231891.26,"purpose_expenditure":[["3631",1966317.78],["6112",270062],["3745",196538.2],["6171",165193.2],["3699",111090],["3722",50000],["6402",42796],["6114",33416],["3399",14604],["2292",14122.8],["5512",10000],["3723",4191.76],["3419",1768],["6409",1360],["6310",1000]],"purpose_expenditure_total_czk":2882459.74},"actual":{"economic_expenditure":[["6121",1899696.37],["5023",247758],["5169",230742.66],["5021",116238],["5154",99020.24],["5364",42796],["5032",22304],["5168",17165.49],["5175",15923],["5323",14122.8],["5171",11983],["5321",10300],["5139",7113],["5162",2453.88],["5137",2429],["5222",2000],["5329",1360],["5163",598.4],["5194",449],["5173",125]],"economic_expenditure_total_czk":2744577.84,"economic_financing":[["8118",-22500000],["8117",16500000],["8115",5783705.72],["8901",-1206]],"economic_financing_total_czk":-217500.28,"economic_revenue":[["4222",700000],["1211",645883.83],["1511",354342.9],["1121",345029.75],["2119",244107.76],["1111",231506.25],["2141",115312.5],["4112",71800],["2131",69605],["1113",45673.27],["2111",39167],["4111",32500],["1112",22503.73],["2132",13059],["1386",12565.58],["2324",11243.5],["1387",4927.69],["1341",1900],["1361",550],["1335",286],["1381",105.51],["1382",8.85]],"economic_revenue_total_czk":2962078.12,"purpose_expenditure":[["3631",1966317.78],["6112",270062],["3745",191232.18],["6171",165193.2],["3722",45275],["6402",42796],["6114",17270],["3399",14604],["2292",14122.8],["5512",10000],["3723",3978.48],["3419",1768],["6409",1360],["6310",598.4]],"purpose_expenditure_total_czk":2744577.84}},"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."}}}}