{"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:68898797","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"68898797","name":"Obec Lhota u Vsetína","short_name":"Lhota u Vsetína","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":556866},"amounts":{"revenue_approved":18915743,"revenue_adjusted":20992696.25,"revenue_actual":21797977.2,"expense_approved":18915743,"expense_adjusted":32992696.25,"expense_actual":22707811.5,"tax_revenue":17274980.24,"nontax_revenue":3111391.71,"capital_revenue":28998,"transfer_revenue":1382607.25,"current_expense":12005973.85,"capital_expense":10701837.65,"budget_balance":-909834.3,"cash_current":36532495.77,"cash_previous":36915128.72},"ratios":{"revenue_execution":1.03836005,"expense_execution":0.68826783,"balance_to_revenue":-0.04173939,"cash_to_expense":1.60880743,"cash_yoy":-0.01036521,"capital_expense_share":0.47128441,"transfer_revenue_share":0.06342824},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/68898797/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/68898797"},"seo":{"slug":"lhota-u-vsetina","path":"/cz/municipalities/lhota-u-vsetina/"},"population":{"value":784,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18915743,"expenditure_czk":18915743,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":20992696.25,"expenditure_czk":32992696.25,"financing_czk":12000000,"balance_czk":-12000000},{"stage":"actual","revenue_czk":21797977.2,"expenditure_czk":22707811.5,"financing_czk":909834.3,"balance_czk":-909834.3}],"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":[["5169",4869900],["5901",2708343],["5171",2462000],["5011",1360000],["5023",1248000],["5331",900000],["5139",798000],["5362",700000],["5031",590000],["5021",388000],["5154",343000],["5222",310000],["5153",304400],["5166",220000],["5032",216000],["5163",178000],["6119",150000],["5137",131000],["5194",122000],["5164",115000],["5131",102000],["5323",80000],["5175",71000],["5132",64000],["5156",64000],["5168",60000],["5364",46000],["5329",43400],["5172",40000],["5499",40000],["5903",30000],["5179",29600],["5151",27000],["5162",24000],["5167",20000],["5136",16000],["5019",10000],["5173",10000],["5321",10000],["5038",6000],["5161",6000],["5138",3100]],"economic_expenditure_total_czk":18915743,"economic_revenue":[["1211",7530000],["1121",3800000],["2111",2522300],["1111",2100000],["1511",800000],["1345",500000],["1113",450000],["2132",215000],["4112",186943],["1112",180000],["2141",150000],["2324",140000],["1381",120000],["1342",90000],["3111",50000],["1341",20000],["2131",20000],["2112",16000],["1334",10000],["1361",10000],["2133",5000],["1343",500]],"economic_revenue_total_czk":18915743,"purpose_expenditure":[["6171",3500000],["1032",2050000],["6409",2002743],["6112",1600000],["3639",1500000],["2212",1000000],["3631",1000000],["1031",950000],["3113",900000],["6399",700000],["2219",500000],["3722",500000],["3723",400000],["3399",350000],["2321",300000],["3429",245000],["5512",170000],["3349",150000],["3635",150000],["3419",130000],["3745",130000],["6320",120000],["2292",80000],["3721",70000],["3319",62000],["3341",62000],["5213",60000],["3314",50000],["3326",50000],["6402",46000],["2143",40000],["2310",20000],["3632",20000],["6310",8000]],"purpose_expenditure_total_czk":18915743,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",10290500],["5169",5212400],["5901",2581517],["6130",2507500],["5171",2102000],["5023",1713500],["5011",990940],["5331",900000],["5139",845000],["5362",700000],["5336",580293.25],["5031",549000],["5154",478000],["5021",399300],["5222",331000],["5365",290220],["5166",280000],["5137",254000],["5153",250400],["5032",232500],["5163",151000],["6119",150000],["5164",114500],["5168",113000],["5329",111500],["6122",100000],["5323",80000],["5194",71000],["5175",60700],["5132",59000],["5151",50000],["5156",49000],["5364",47826],["5173",41500],["5499",40000],["5131",32000],["5179",31000],["5903",30000],["5219",27000],["5162",24000],["5167",20000],["5138",18600],["5019",17000],["5136",16000],["5321",14000],["5492",14000],["5161",7000],["5038",6000],["5039",6000],["5134",3000]],"economic_expenditure_total_czk":32992696.25,"economic_financing":[["8117",12000000]],"economic_financing_total_czk":12000000,"economic_revenue":[["1211",7530000],["1121",3800000],["2111",2622300],["1111",2100000],["4116",1075276.25],["1511",900000],["1345",500000],["1113",450000],["2132",315000],["1122",290220],["4112",186900],["1112",180000],["4113",179007],["2324",159550],["2141",150000],["1381",120000],["1342",115043],["1386",100000],["1387",50000],["3111",50000],["4111",32500],["1341",20000],["2131",20000],["2112",18400],["1334",10000],["1361",10000],["2133",5000],["2119",3000],["1343",500]],"economic_revenue_total_czk":20992696.25,"purpose_expenditure":[["6171",15270940],["6112",2215000],["1032",2050000],["6409",1881417],["3639",1727000],["3113",1589793.25],["2212",1000000],["3631",1000000],["6399",990220],["1031",950000],["3722",525000],["2219",500000],["3723",375000],["5512",370000],["3399",350000],["2321",300000],["3613",300000],["3429",245000],["3419",163000],["3349",150000],["3635",150000],["3745",130000],["6320",120000],["3721",100000],["3314",88000],["2292",80000],["3319",62000],["3341",62000],["3326",50000],["6402",47826],["2143",40000],["6114",32500],["5213",30000],["2310",20000],["3632",20000],["6310",8000]],"purpose_expenditure_total_czk":32992696.25},"actual":{"economic_expenditure":[["6121",8098571.15],["5169",3357609.95],["6130",2507500],["5023",1695639],["5011",928993],["5331",900000],["5336",580293.25],["5139",534116.72],["5031",521439],["5171",401616.42],["5222",330104],["5154",318405],["5365",290220],["5166",258233.5],["5362",225629],["5032",209873],["5137",206386.2],["5153",185269],["5021",183291],["5168",112201.6],["6122",95766.5],["5329",93994],["5163",91511.2],["5323",79100],["5175",51455.56],["5364",47826],["5151",46352],["5194",43660.4],["5173",34669],["5499",31032.99],["5179",29823],["5138",28202],["5131",27949.2],["5219",27000],["5156",21770],["5162",19926.4],["5019",16881],["5136",15000],["5492",14000],["5164",13276.8],["5167",10590],["5039",5705.76],["5321",4000],["5038",3940],["5132",3154.9],["5161",3004],["5134",2830]],"economic_expenditure_total_czk":22707811.5,"economic_financing":[["8117",12000000],["8115",-11099296.47],["8901",9130.77]],"economic_financing_total_czk":909834.3,"economic_revenue":[["1211",7528569.7],["1121",4028648.4],["1111",2761095.16],["2111",2409098.31],["1511",1049141.11],["4116",984200.25],["1113",532689.86],["1345",471550],["2324",375550.14],["1122",290220],["1112",262636.73],["2132",235112.49],["4112",186900],["4113",179007],["1386",146776.36],["1342",113730],["1387",57528.32],["2141",56890.77],["4111",32500],["3111",28998],["1341",16838],["2131",13165],["2133",12705],["1334",9336.8],["2112",6450],["1361",4320],["2119",2420],["1381",1185.05],["1343",700],["1382",14.75]],"economic_revenue_total_czk":21797977.2,"purpose_expenditure":[["6171",12416605.11],["6112",2190011.76],["3113",1482926.25],["1032",1281656.57],["3639",1201502.87],["6399",515849],["1031",424432.33],["3722",424372.97],["3631",390581],["3399",339271.22],["2219",316663],["5512",254296],["3723",232904.05],["3419",162350],["2212",156359.08],["3429",155488],["3613",107107.4],["6320",84462],["3349",83683.4],["2292",79100],["3314",76968],["3745",72183.94],["6409",60123],["6402",47826],["3721",43557.98],["3341",31563.27],["3319",30988],["6114",25240],["6310",7049.2],["2143",6352],["3632",3758.1],["2321",2580]],"purpose_expenditure_total_czk":22707811.5}},"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."}}}}