{"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:00662275","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00662275","name":"Obec Lhotka","short_name":"Lhotka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":531898},"amounts":{"revenue_approved":6810000,"revenue_adjusted":13491335.06,"revenue_actual":15013007.91,"expense_approved":6810000,"expense_adjusted":15505244.06,"expense_actual":15215946.51,"tax_revenue":7033832.1,"nontax_revenue":419345.97,"capital_revenue":0,"transfer_revenue":7559829.84,"current_expense":4958427.17,"capital_expense":10257519.34,"budget_balance":-202938.6,"cash_current":7586643.48,"cash_previous":7790485.39},"ratios":{"revenue_execution":1.1127889,"expense_execution":0.98134195,"balance_to_revenue":-0.01351752,"cash_to_expense":0.4985982,"cash_yoy":-0.0261655,"capital_expense_share":0.67412956,"transfer_revenue_share":0.50355198},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00662275/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00662275"},"seo":{"slug":"lhotka-00662275","path":"/cz/municipalities/lhotka-00662275/"},"population":{"value":327,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6810000,"expenditure_czk":6810000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13491335.06,"expenditure_czk":15505244.06,"financing_czk":2013909,"balance_czk":-2013909},{"stage":"actual","revenue_czk":15013007.91,"expenditure_czk":15215946.51,"financing_czk":202938.6,"balance_czk":-202938.6}],"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",2000000],["5169",1392000],["5023",830000],["5154",471000],["5021",456000],["5011",250000],["5171",185000],["5139",175000],["5138",120000],["5155",100000],["5032",95000],["5156",70000],["5031",65000],["5323",65000],["5164",50000],["5365",50000],["5212",48000],["5163",45000],["5041",40000],["5162",35000],["5168",35000],["5137",30000],["5321",30000],["5175",25000],["5222",25000],["5151",20000],["5194",20000],["5903",20000],["5329",19000],["5229",9000],["5213",8000],["5132",5000],["5136",5000],["5167",5000],["5038",4000],["5339",3000],["5179",2000],["5362",2000],["5161",1000]],"economic_expenditure_total_czk":6810000,"economic_revenue":[["1211",2800000],["1121",1400000],["1111",900000],["1511",500000],["1345",335000],["1113",220000],["2111",175000],["2112",100000],["2141",70000],["1112",60000],["2324",60000],["4112",60000],["1122",30000],["2321",30000],["1386",25000],["1387",15000],["2132",11000],["1341",5000],["2131",5000],["2310",5000],["1361",4000]],"economic_revenue_total_czk":6810000,"purpose_expenditure":[["3631",1230000],["2219",1000000],["6112",900000],["6171",830000],["3399",720000],["3745",670000],["3722",430000],["3725",250000],["3429",202000],["2141",105000],["2292",65000],["2212",60000],["6399",50000],["5512",42000],["3412",32000],["3721",30000],["3723",30000],["5519",30000],["6409",30000],["1014",20000],["5213",20000],["3314",16000],["3632",13000],["3319",10000],["6310",10000],["3512",8000],["3900",5000],["3639",2000]],"purpose_expenditure_total_czk":6810000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",8595985.06],["6130",1706860],["5169",1536000],["5023",830000],["5021",537500],["5154",421000],["5011",330000],["5171",266000],["5139",195000],["5138",120000],["5032",105000],["5155",100000],["5031",80000],["5164",79000],["5156",70000],["5321",48150],["5212",48000],["5163",45000],["5041",40000],["5222",38800],["5162",35000],["5168",35000],["5365",34650],["5137",30000],["5175",26000],["5323",25039],["5151",20000],["5194",20000],["5903",20000],["5329",19920],["5229",10490],["5213",9850],["5132",5000],["5136",5000],["5167",5000],["5038",4000],["5339",3000],["5179",2000],["5362",2000],["5161",1000]],"economic_expenditure_total_czk":15505244.06,"economic_financing":[["8115",2013909]],"economic_financing_total_czk":2013909,"economic_revenue":[["4216",5958864.55],["1211",2800000],["1121",1400000],["1111",950000],["1511",500000],["4116",417120.51],["1345",335000],["1113",220000],["2111",185000],["4122",104100],["1112",100000],["2112",100000],["2324",90000],["2141",70000],["4112",63100],["1386",45000],["1122",34650],["4111",32500],["2321",30000],["2132",22000],["1387",15000],["1341",5000],["2131",5000],["2310",5000],["1361",4000]],"economic_revenue_total_czk":13491335.06,"purpose_expenditure":[["2219",7390985.06],["3639",1708860],["3631",1390000],["6171",930000],["6112",900000],["3745",805000],["3399",650000],["3722",380000],["3725",375000],["3429",251000],["2141",105000],["3632",103000],["3723",75000],["2212",60000],["5512",55800],["6399",34650],["6114",32500],["6409",32410],["3412",32000],["3721",30000],["5519",30000],["2292",25039],["1014",20000],["5213",20000],["2411",18150],["3314",16000],["3319",10000],["6310",10000],["3512",9850],["3900",5000]],"purpose_expenditure_total_czk":15505244.06},"actual":{"economic_expenditure":[["6121",8550659.34],["6130",1706860],["5169",1516278.17],["5023",780760],["5021",536648],["5154",362761.12],["5011",313096],["5139",190807.46],["5171",157892.33],["5138",139189.2],["5155",96151.82],["5032",92172],["5175",84972.34],["5164",79500],["5031",77657],["5163",56668.4],["5321",48150],["5212",48000],["5168",43452.31],["5137",43396.2],["5162",40873.14],["5222",36000],["5365",34650],["5156",33475.3],["5151",32143],["5323",25039],["5194",21974],["5329",19920],["5041",18869.38],["5229",10490],["5213",9850],["5339",3000],["5179",2000],["5038",1305],["5161",1155],["5362",131]],"economic_expenditure_total_czk":15215946.51,"economic_financing":[["8117",4000000],["8115",-3797061.4]],"economic_financing_total_czk":202938.6,"economic_revenue":[["4216",5958864.55],["1211",2997407.91],["1121",1605331],["1111",1083143.49],["4222",1000000],["1511",575592.09],["4116",417120.51],["1345",333100],["2111",237422],["1113",212146],["1112",104630.9],["4122",99992.78],["2324",92041.5],["4112",63100],["1386",58485.69],["2321",36500],["1122",34650],["2141",24342.47],["1387",22922.13],["4111",20752],["2132",19000],["2112",4174],["1341",4140],["2310",3552],["2131",2314],["1361",1820],["1381",462.89]],"economic_revenue_total_czk":15013007.91,"purpose_expenditure":[["2219",7348128.71],["3639",1707491],["3631",1360418.8],["6171",935730.31],["6112",844750],["3745",769200.76],["3399",645756.47],["3722",380184.16],["3725",372492.32],["3429",223448.73],["3632",98669.98],["2141",98042.87],["3723",72706.7],["5512",55247.66],["2212",35028.9],["6399",34650],["3721",33855.8],["3412",32770.94],["6409",32410],["5519",30000],["2292",25039],["6114",20752],["1014",19200],["2411",18150],["3512",9850],["3314",6000],["3900",3000],["6310",2971.4]],"purpose_expenditure_total_czk":15215946.51}},"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."}}}}