{"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:00299189","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299189","name":"Obec Lutín","short_name":"Lutín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":503657},"amounts":{"revenue_approved":99000000,"revenue_adjusted":102439743.89,"revenue_actual":98275000.76,"expense_approved":128000000,"expense_adjusted":145439743.89,"expense_actual":107256349.75,"tax_revenue":75932804.45,"nontax_revenue":11328256.8,"capital_revenue":24000,"transfer_revenue":10989939.51,"current_expense":46110071.55,"capital_expense":61146278.2,"budget_balance":-8981348.99,"cash_current":65949550.65,"cash_previous":75112905.05},"ratios":{"revenue_execution":0.95934446,"expense_execution":0.73746245,"balance_to_revenue":-0.09138997,"cash_to_expense":0.61487782,"cash_yoy":-0.12199441,"capital_expense_share":0.57009472,"transfer_revenue_share":0.11182843},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299189/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299189"},"seo":{"slug":"lutin","path":"/cz/municipalities/lutin/"},"population":{"value":3102,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":99000000,"expenditure_czk":128000000,"financing_czk":29000000,"balance_czk":-29000000},{"stage":"revised","revenue_czk":102439743.89,"expenditure_czk":145439743.89,"financing_czk":43000000,"balance_czk":-43000000},{"stage":"actual","revenue_czk":98275000.76,"expenditure_czk":107256349.75,"financing_czk":8981348.99,"balance_czk":-8981348.99}],"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",57816000],["6123",9747000],["5011",9700000],["5331",8405000],["5169",7491000],["5171",5284000],["6122",4176000],["5031",3069000],["5023",2700000],["5021",1881000],["5365",1600000],["5154",1521000],["5032",1185000],["5139",1179000],["5222",1062000],["6322",1057000],["5499",805000],["5137",763000],["5153",705000],["5323",644000],["5166",613000],["5362",598000],["6119",570000],["5156",445000],["5909",430000],["5168",416000],["5136",362000],["5163",342000],["5329",313000],["6312",300000],["5151",252000],["5175",251000],["6351",240000],["5194",207000],["5321",179000],["5164",176000],["5132",175000],["5161",173000],["5167",170000],["5162",166000],["5179",135000],["5903",100000],["5141",85000],["5339",75000],["5660",60000],["5223",52000],["5038",50000],["5172",50000],["5364",33000],["5041",30000],["5221",25000],["5133",24000],["5173",24000],["5019",21000],["5138",20000],["6130",20000],["5131",13000],["5039",7000],["5213",7000],["5904",1000]],"economic_expenditure_total_czk":128000000,"economic_financing":[["8115",30300000],["8124",-1300000]],"economic_financing_total_czk":29000000,"economic_revenue":[["1211",31500000],["1121",15200000],["4216",13817000],["1111",12800000],["1511",6300000],["2132",3968000],["4112",2365000],["1345",2109000],["1113",2000000],["2111",1972000],["1122",1600000],["2141",1010000],["2412",1000000],["1112",900000],["2324",825000],["1381",500000],["1361",490000],["1343",160000],["4111",125000],["2131",102000],["1341",64000],["2139",63000],["2112",60000],["2321",30000],["1334",17000],["2460",11000],["2119",10000],["2310",2000]],"economic_revenue_total_czk":99000000,"purpose_expenditure":[["6171",22650000],["2212",22610000],["3113",17850000],["5512",10450000],["3639",7360000],["2321",4408000],["6112",4270000],["3744",4129000],["3612",4063000],["2219",3500000],["2310",3380000],["3613",3037000],["3722",3000000],["6399",2175000],["3725",1615000],["3631",1500000],["3745",1160000],["3399",1150000],["3314",1060000],["2333",1000000],["3412",850000],["3419",650000],["2295",644000],["3392",640000],["3635",570000],["3421",530000],["3723",500000],["2419",450000],["3636",434000],["3326",350000],["3519",320000],["3349",310000],["3726",210000],["4339",150000],["6320",131000],["5213",125000],["6114",125000],["6310",100000],["3900",90000],["4359",77000],["3341",60000],["3721",50000],["2221",45000],["3319",35000],["4350",35000],["6402",33000],["3122",30000],["3632",30000],["4371",30000],["3525",17000],["2329",12000]],"purpose_expenditure_total_czk":128000000},"revised":{"economic_expenditure":[["6121",71138671],["6123",9842100],["5011",9700000],["5331",9100996],["5169",7795182],["6122",6083778],["5171",4229661.44],["5031",3069000],["5023",2700000],["5021",1878100],["5365",1599561.7],["5154",1512000],["5336",1475009.89],["5032",1185000],["5139",1149802],["5222",1062000],["6322",1057000],["5166",844600],["5137",834408.56],["6119",821000],["5499",805000],["5153",666831],["5323",644000],["5362",598000],["5168",452486],["5909",430000],["5156",426691],["5163",376000],["5136",352000],["5329",313000],["6312",300000],["5175",246820],["5194",237000],["6351",215020],["5151",206169],["5132",183000],["5321",179000],["5167",176292],["5164",176000],["5161",175048],["5162",172900],["5179",155000],["5223",142000],["5903",100000],["5141",85000],["5339",75000],["5660",60000],["5038",50000],["5172",50000],["5173",39000],["5138",38150],["5364",35309.3],["5041",30000],["5904",28446],["5019",26050],["5221",25000],["5133",24000],["6130",23210],["5123",14389],["5131",13000],["5039",8550],["5213",7000],["5192",1512]],"economic_expenditure_total_czk":145439743.89,"economic_financing":[["8115",44300000],["8124",-1300000]],"economic_financing_total_czk":43000000,"economic_revenue":[["1211",31500000],["1121",15200000],["4216",13570497.65],["1111",12800000],["1511",6300000],["2132",3968000],["4112",2365300],["1345",2109000],["2111",2103715],["1113",2000000],["4116",1780049.12],["2141",1721011.02],["1122",1600000],["2412",1000000],["1112",900000],["2324",831919],["1386",600000],["1361",490000],["1387",235000],["2212",235000],["1343",160000],["2122",141016],["2322",133858],["4111",130000],["1334",110748.1],["2131",102000],["1341",64000],["2139",63000],["2112",60000],["2321",35000],["4122",30300],["2229",27446],["3111",20200],["1381",20000],["2119",19684],["2460",11000],["2310",2000]],"economic_revenue_total_czk":102439743.89,"purpose_expenditure":[["2212",31343210],["6171",22790000],["3113",19556025.89],["5512",10663791],["3639",10519000],["2321",6208000],["6112",4270000],["3744",4129000],["3612",4115000],["2219",3510000],["2310",3380000],["3613",3329400],["3722",3000000],["6399",2174561.7],["3745",1673000],["3725",1615000],["3631",1500000],["3399",1150000],["3392",1126000],["3314",1060000],["2333",1000000],["3412",850000],["3635",770000],["3419",650000],["2295",644000],["3421",530000],["3723",500000],["2419",450000],["3636",434000],["3326",350000],["3519",320000],["3349",310000],["3726",210000],["4339",150000],["6320",131000],["6114",130000],["5213",125000],["3330",100000],["6310",100000],["3900",90000],["4359",77000],["6402",62755.3],["3341",60000],["3721",50000],["2221",45000],["3319",35000],["4350",35000],["3122",30000],["3632",30000],["4371",30000],["3525",17000],["2329",12000]],"purpose_expenditure_total_czk":145439743.89},"actual":{"economic_expenditure":[["6121",44459527.55],["6123",9833531.95],["5331",9100996],["5011",8120580],["5169",6873155.19],["6122",5495153.7],["5023",2683314],["5031",2562833],["5171",2054268.79],["5365",1599570],["5336",1475009.89],["5021",1420402],["5154",1149065.05],["6322",1056250],["5222",1041017],["5032",1016256],["5499",683971],["5323",643281.4],["5139",639538.64],["5166",490314],["5137",471981.51],["5153",465203.67],["5168",420761.88],["5909",375997.76],["5163",348444.64],["5329",312300],["5136",308551.94],["5156",230700.1],["6351",215020],["5151",195612],["5194",194899.21],["5362",-183258.16],["5175",169294.3],["5179",153441],["5132",135801.68],["5164",134100.01],["5223",117000],["5162",104488.68],["5167",86444.11],["5141",79243.01],["6119",70785],["5339",69200],["5321",66656],["5161",53922],["5038",35756],["5364",35309.3],["5173",28511],["5904",28446],["5138",28088],["5019",23684],["5221",21000],["6130",16010],["5123",14389],["5041",12399.95],["5039",7551],["5213",7000],["5131",2068],["5192",1512]],"economic_expenditure_total_czk":107256349.75,"economic_financing":[["8115",9163354.4],["8124",-1299996],["8901",1117990.59]],"economic_financing_total_czk":8981348.99,"economic_revenue":[["1211",31175341.42],["1121",16654361.65],["1111",12979697.52],["4216",6735955.52],["1511",6374697.8],["2132",4009020.68],["4112",2365300],["1113",2204570.28],["2141",2163398.76],["2111",2092163.23],["1345",2062713],["4116",1728383.99],["1122",1599570],["1112",1086230.64],["2412",1000000],["2324",978531.85],["1386",606537.31],["1361",558380],["1387",237855.33],["2212",235000],["1343",207660],["2321",186545],["2122",141016],["2322",137500],["4111",130000],["1334",122103.6],["2131",102317.99],["2119",96825.41],["2139",90143.88],["1341",57550],["2112",56492],["4122",30300],["2229",27446],["3111",24000],["2460",11000],["1381",5089.29],["2310",856],["1382",446.61]],"economic_revenue_total_czk":98275000.76,"purpose_expenditure":[["2212",20982545.1],["3113",19549599.44],["6171",15386236.86],["5512",10591552.72],["3639",8351578.67],["6112",3782951.06],["3744",3720936.78],["3613",3087875],["3722",2712296.46],["2219",2166904.81],["3612",1900333],["2321",1814072],["3725",1505339.31],["6399",1397197.84],["3745",1019814.12],["2333",990990],["3392",970198.17],["3399",896899.13],["3314",891661.62],["3631",850747.76],["2295",643281.4],["3419",642606],["2310",494872.5],["3723",486165.14],["3636",432732],["3421",403808.21],["3349",272003.16],["3412",195432.17],["3326",166708.44],["6320",130190],["3726",122019.86],["6114",120958],["3330",100000],["3900",90000],["6310",88817.65],["6402",62755.3],["4359",45448],["3721",30631.79],["3122",30000],["4350",26000],["3319",23911],["3635",20000],["3519",19360],["3525",17000],["4371",15000],["2329",4983.28],["3341",1936]],"purpose_expenditure_total_czk":107256349.75}},"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."}}}}