{"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:00288012","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288012","name":"Obec Bílovice-Lutotín","short_name":"Bílovice-Lutotín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589276},"amounts":{"revenue_approved":14155663,"revenue_adjusted":19556956.6,"revenue_actual":16935492.15,"expense_approved":12243445,"expense_adjusted":13059575.07,"expense_actual":11845649.22,"tax_revenue":11939976.69,"nontax_revenue":2772146.43,"capital_revenue":201700,"transfer_revenue":2021669.03,"current_expense":10873880.25,"capital_expense":971768.97,"budget_balance":5089842.93,"cash_current":7182973.41,"cash_previous":3497130.48},"ratios":{"revenue_execution":0.86595744,"expense_execution":0.90704706,"balance_to_revenue":0.30054296,"cash_to_expense":0.60638073,"cash_yoy":1.05396208,"capital_expense_share":0.08203594,"transfer_revenue_share":0.11937468},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288012/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288012"},"seo":{"slug":"bilovice-lutotin","path":"/cz/municipalities/bilovice-lutotin/"},"population":{"value":516,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14155663,"expenditure_czk":12243445,"financing_czk":-1912218,"balance_czk":1912218},{"stage":"revised","revenue_czk":19556956.6,"expenditure_czk":13059575.07,"financing_czk":-6497381.53,"balance_czk":6497381.53},{"stage":"actual","revenue_czk":16935492.15,"expenditure_czk":11845649.22,"financing_czk":-5089842.93,"balance_czk":5089842.93}],"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",3140000],["5169",1882000],["5171",1326000],["5011",795000],["5023",780000],["5151",500000],["5331",454000],["5031",390000],["5901",360000],["5139",312500],["5154",290000],["5362",240000],["5365",225000],["5021",204500],["5032",200000],["5163",150000],["5137",127000],["5323",120000],["5153",110000],["5156",100000],["5173",100000],["5321",47000],["5141",45000],["5364",39445],["5175",36000],["5329",33000],["5168",30000],["6349",25000],["5194",20000],["5229",20000],["5221",16000],["5162",15000],["5138",10000],["5166",10000],["5172",10000],["5339",10000],["5492",10000],["5903",10000],["5132",9000],["5038",6000],["5131",6000],["5222",6000],["6130",5000],["5167",4000],["6141",4000],["6142",4000],["5212",3000],["5136",2000],["5161",1000],["5164",1000]],"economic_expenditure_total_czk":12243445,"economic_financing":[["8124",-1404000],["8115",-508218]],"economic_financing_total_czk":-1912218,"economic_revenue":[["1211",4920000],["1121",2505000],["1111",1798000],["2111",1105000],["1511",1005000],["2133",545563],["1345",323900],["2132",322000],["1113",316000],["1122",240000],["2131",210000],["2324",160000],["3111",160000],["1112",150000],["4112",121700],["2141",90000],["1386",80000],["1381",44000],["1334",30000],["4116",18000],["1341",5400],["2119",5000],["1361",1100]],"economic_revenue_total_czk":14155663,"purpose_expenditure":[["6171",5350000],["6112",1100000],["2219",1000000],["2321",1000000],["3412",500000],["3111",470000],["6399",450000],["3745",360000],["3722",350000],["2212",300000],["3399",250000],["3723",250000],["3631",130000],["2292",120000],["2341",100000],["5512",80000],["6409",65000],["2310",60000],["1031",50000],["6402",39445],["3632",35000],["2221",30000],["3721",30000],["3341",20000],["3421",20000],["4345",20000],["3113",16000],["3326",15000],["3639",10000],["5213",10000],["6310",10000],["3314",3000]],"purpose_expenditure_total_czk":12243445},"revised":{"economic_expenditure":[["5169",2195100],["5171",1222194],["5011",1073879],["6121",1026588],["5023",911000],["5151",777000],["5139",706401],["5364",567610],["5166",487025],["5031",458945],["5331",454000],["5901",360000],["5154",330300],["5904",329045.43],["5336",303448.04],["5365",290850],["5362",259000],["5163",214736.2],["5032",182514],["5137",128300],["5323",100848.4],["5156",98600],["5173",91000],["5021",87000],["5153",52000],["5175",45600],["5141",45000],["5222",33000],["5168",31500],["5339",30000],["5194",25277],["5492",21000],["5329",19449],["5221",16000],["5229",15210],["5162",12300],["5903",10000],["5321",9655],["5132",9000],["5038",8000],["5131",6000],["6141",4000],["6142",4000],["5136",2000],["5019",1600],["5161",1100],["5164",1000],["5167",1000],["5212",500]],"economic_expenditure_total_czk":13059575.07,"economic_financing":[["8115",-5093381.53],["8124",-1404000]],"economic_financing_total_czk":-6497381.53,"economic_revenue":[["1211",4907600],["1121",2628400],["4213",2602201.68],["1111",1792000],["1511",1326200],["2111",1131150],["4216",932242.99],["4116",874326.04],["2133",545563.59],["1113",347400],["2132",337400],["1345",330000],["2324",320018.1],["1122",290850],["2131",215680],["3111",201700],["1112",171300],["4112",120600],["1386",95800],["2141",90000],["2321",76000],["4111",65000],["2322",42517],["1387",37600],["2119",33000],["4122",29500],["1334",5300],["1341",5250],["1361",1600],["1381",757.2]],"economic_revenue_total_czk":19556956.6,"purpose_expenditure":[["6171",3026900],["2321",1283000],["6112",1175000],["2219",900000],["3111",838448.04],["2212",641500],["1019",623392],["3745",596838],["6402",567610],["6399",515850],["2115",487025],["6409",406470.43],["3722",350000],["3631",299017],["3399",250700],["3723",250000],["3412",205500],["5512",149777],["2292",100848.4],["6114",65000],["1031",50000],["4345",47000],["3639",32700],["2221",30000],["3721",30000],["2310",21889],["3632",20100],["3341",20000],["3421",20000],["3113",16000],["3326",15600],["6310",10410.2],["5213",10000],["3314",3000]],"purpose_expenditure_total_czk":13059575.07},"actual":{"economic_expenditure":[["5169",1840745.43],["5171",1167186.38],["5011",1073820],["6121",971768.97],["5023",910124],["5151",773836.57],["5139",607870.28],["5364",567610],["5166",487025],["5331",454000],["5031",445973],["5904",329045.43],["5154",321482.23],["5336",303448.04],["5365",290850],["5163",214736.2],["5032",178068],["5362",171995],["5323",100848.4],["5173",90062],["5021",82992],["5156",74782],["5137",69377.85],["5153",39755.67],["5222",33000],["5175",32858.6],["5168",31429.75],["5339",30000],["5194",25277],["5492",21000],["5329",19449],["5141",18238.06],["5221",16000],["5229",15210],["5162",12243.36],["5321",9646],["5038",7490],["5132",4354],["5019",1518],["5161",367],["5131",166]],"economic_expenditure_total_czk":11845649.22,"economic_financing":[["8118",-2000000],["8115",-1685842.93],["8124",-1404000]],"economic_financing_total_czk":-5089842.93,"economic_revenue":[["1211",4907595.67],["1121",2628481.83],["1111",1791949.04],["1511",1326247.57],["2111",1128115.77],["4216",932242.99],["4116",874326.04],["2133",545563.59],["1113",347347.15],["2132",337310],["1345",330000],["2324",320020.2],["1122",290850],["2131",215683],["3111",201700],["1112",171315.09],["4112",120600],["1386",95760.71],["2141",85666.87],["4111",65000],["2321",64600],["2322",42517],["1387",37531.33],["2119",32670],["4122",29500],["1334",5291.1],["1341",5250],["1361",1600],["1381",757.2]],"economic_revenue_total_czk":16935492.15,"purpose_expenditure":[["6171",3012734.58],["6112",1173029],["2321",890288.46],["2219",868854.81],["3111",822384.25],["1019",623392],["2212",586892.4],["6402",567610],["2115",487025],["3745",459750.62],["6399",443789],["6409",391517.43],["3722",311554.09],["3631",287758.98],["3399",207716.9],["3723",140854.6],["3412",120411.24],["5512",109048.84],["2292",100848.4],["6114",47304],["1031",31329.42],["3639",30950.57],["4345",30080],["3632",20086.96],["3341",16649.6],["3113",16000],["3421",13053],["2310",11889],["6310",10410.2],["3326",5528],["3721",3807.87],["2221",1600],["3314",1500]],"purpose_expenditure_total_czk":11845649.22}},"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."}}}}