{"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:46276033","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"46276033","name":"Obec Vlachova Lhota","short_name":"Vlachova Lhota","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":586994},"amounts":{"revenue_approved":5791400,"revenue_adjusted":7087300,"revenue_actual":6345265.29,"expense_approved":7474410,"expense_adjusted":10157110,"expense_actual":7371638.64,"tax_revenue":4270390.97,"nontax_revenue":1305305.78,"capital_revenue":13500,"transfer_revenue":756068.54,"current_expense":3878245.7,"capital_expense":3493392.94,"budget_balance":-1026373.35,"cash_current":40951932.03,"cash_previous":51978305.38},"ratios":{"revenue_execution":0.89530079,"expense_execution":0.72576143,"balance_to_revenue":-0.16175421,"cash_to_expense":5.55533634,"cash_yoy":-0.21213414,"capital_expense_share":0.47389639,"transfer_revenue_share":0.11915476},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/46276033/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/46276033"},"seo":{"slug":"vlachova-lhota","path":"/cz/municipalities/vlachova-lhota/"},"population":{"value":208,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5791400,"expenditure_czk":7474410,"financing_czk":1683010,"balance_czk":-1683010},{"stage":"revised","revenue_czk":7087300,"expenditure_czk":10157110,"financing_czk":3069810,"balance_czk":-3069810},{"stage":"actual","revenue_czk":6345265.29,"expenditure_czk":7371638.64,"financing_czk":1026373.35,"balance_czk":-1026373.35}],"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":[["6122",1955000],["5169",1326700],["5011",880000],["5023",650000],["6121",400000],["5139",383510],["5171",247000],["5031",217000],["5154",180000],["5032",139000],["5156",123500],["5137",120000],["5222",117800],["5362",110000],["5021",89000],["5163",82000],["5153",55000],["5223",50000],["6130",50000],["5339",40000],["5168",34500],["5175",33900],["5364",30000],["5151",25000],["5323",23000],["5492",20000],["5329",19200],["5132",15000],["5136",10500],["5162",10300],["5167",10000],["5903",10000],["5229",5000],["5038",4200],["5161",3500],["5141",2000],["5179",1000],["5321",1000],["5365",700],["5361",100]],"economic_expenditure_total_czk":7474410,"economic_financing":[["8115",1683010]],"economic_financing_total_czk":1683010,"economic_revenue":[["1211",1964000],["1121",1000000],["1111",713000],["2111",617750],["2141",600000],["1511",150000],["1113",126500],["1345",100000],["2132",90350],["2324",90000],["4112",71800],["1112",60000],["4113",50000],["4116",50000],["4111",40000],["1386",20000],["2131",16000],["1381",10000],["1387",10000],["3111",10000],["1341",1500],["1361",500]],"economic_revenue_total_czk":5791400,"purpose_expenditure":[["3639",2476800],["1032",2169000],["6112",715200],["6171",398410],["3613",277000],["5512",233500],["3392",212000],["3722",160000],["3399",101500],["2321",100000],["6399",100000],["3631",87000],["2310",50000],["3314",47500],["3330",45000],["6409",41000],["3745",33000],["6402",30000],["2292",23000],["2329",22000],["1019",20000],["2219",20000],["3522",20000],["3635",20000],["3725",12300],["3636",10000],["5213",10000],["3723",8700],["4350",7000],["6310",7000],["3569",5000],["4359",5000],["3421",3000],["3543",2000],["3721",1500],["3549",1000]],"purpose_expenditure_total_czk":7474410},"revised":{"economic_expenditure":[["6122",3285000],["5169",1607600],["6121",1266500],["5011",921000],["5023",650000],["5139",390510],["5154",251100],["5171",247000],["5031",222500],["5222",153800],["5032",141000],["5156",123500],["5362",110100],["5137",110000],["5021",104100],["5163",95500],["5153",58000],["5223",50000],["6130",50000],["5339",41000],["5175",38200],["5168",37500],["5151",32500],["5364",31500],["5323",23000],["5492",20000],["5329",19200],["5132",15000],["5167",12000],["5136",10500],["5162",10300],["5903",10000],["5229",6200],["5038",4800],["5161",3500],["5141",2000],["5179",1000],["5321",1000],["5365",700]],"economic_expenditure_total_czk":10157110,"economic_financing":[["8115",3069810]],"economic_financing_total_czk":3069810,"economic_revenue":[["1211",1964000],["1121",1051500],["2141",810000],["1111",713000],["2111",697750],["4213",494000],["4116",184000],["1511",175000],["2132",162350],["1113",139000],["1345",110000],["2324",105000],["4113",74000],["4111",72500],["4112",71800],["2149",70000],["1112",68600],["1386",41000],["2131",38500],["1387",15100],["3111",13500],["1381",10000],["1379",2600],["1335",2100],["1341",1500],["1361",500]],"economic_revenue_total_czk":7087300,"purpose_expenditure":[["3639",3566300],["1032",2169000],["1031",1020000],["6112",715700],["3392",548500],["6171",443510],["3613",290500],["5512",238500],["3722",184200],["3631",127000],["3399",103600],["2321",100000],["6399",100000],["6409",78200],["2310",76100],["3314",48300],["3330",45000],["3745",33000],["6402",31500],["2329",27600],["2292",23000],["2219",21000],["1019",20000],["3522",20000],["3635",20000],["3723",18700],["6114",15500],["3725",12300],["3636",10000],["5213",10000],["4350",7000],["6310",7000],["3412",6000],["3569",5000],["4359",5000],["3421",4600],["3543",2000],["3549",2000],["3721",1500]],"purpose_expenditure_total_czk":10157110},"actual":{"economic_expenditure":[["6122",2263184],["6121",1214533.94],["5169",1065497.36],["5011",904366],["5023",636000],["5154",236946],["5031",218302],["5362",-158360],["5139",140570.62],["5032",136456],["5222",131198],["5163",85598.6],["5156",67302],["5021",53655],["5153",46130],["5223",45000],["5364",31480],["5137",30197],["5168",29993.3],["5175",29422.5],["5171",27882.98],["5339",24000],["5323",21400],["5492",19999],["6130",15675],["5151",11106],["5132",8995],["5136",8160],["5329",6636],["5162",6510.34],["5229",5142],["5038",3893],["5167",3753],["5161",1014]],"economic_expenditure_total_czk":7371638.64,"economic_financing":[["8117",30000000],["8118",-15000000],["8128",-10000000],["8115",-3973626.65]],"economic_financing_total_czk":1026373.35,"economic_revenue":[["1211",1962487.95],["1121",1051204.88],["2141",807188.78],["1111",710712.25],["4213",494000],["2111",211586],["1511",174516.08],["1113",138904.74],["4116",133950],["2132",129104],["1345",104400],["4112",71800],["2149",69585],["1112",68511.91],["2324",49569],["1386",38295.24],["2131",38273],["4111",32500],["4113",23818.54],["1387",15009.73],["3111",13500],["1379",2553.3],["1335",2062.8],["1341",1330],["1381",302.09],["1361",100]],"economic_revenue_total_czk":6345265.29,"purpose_expenditure":[["3639",3363498.81],["1031",1019788],["1032",694296.08],["6112",693460],["3392",434296.13],["6171",362969.93],["3722",184041.37],["6399",-164276],["3613",123803.03],["5512",119890],["3631",86149.1],["3399",84125.35],["2310",65860.49],["6409",65416],["3330",45000],["3314",32750],["6402",31480],["2329",27576],["2292",21400],["3522",20000],["3723",16708.75],["6114",14985],["2219",10673],["3412",5467],["1019",4404],["3549",2000],["3569",2000],["3421",1600],["6310",1465.6],["3745",811]],"purpose_expenditure_total_czk":7371638.64}},"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."}}}}