{"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:00568601","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00568601","name":"Obec Lutonina","short_name":"Lutonina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585483},"amounts":{"revenue_approved":9070000,"revenue_adjusted":9600600,"revenue_actual":9582639.9,"expense_approved":14174000,"expense_adjusted":14231500,"expense_actual":10963863.61,"tax_revenue":8647540.89,"nontax_revenue":791499.01,"capital_revenue":0,"transfer_revenue":143600,"current_expense":7050003.96,"capital_expense":3913859.65,"budget_balance":-1381223.71,"cash_current":4747840.43,"cash_previous":6129064.14},"ratios":{"revenue_execution":0.99812927,"expense_execution":0.7703941,"balance_to_revenue":-0.14413812,"cash_to_expense":0.43304446,"cash_yoy":-0.22535638,"capital_expense_share":0.35697814,"transfer_revenue_share":0.01498543},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00568601/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00568601"},"seo":{"slug":"lutonina","path":"/cz/municipalities/lutonina/"},"population":{"value":428,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9070000,"expenditure_czk":14174000,"financing_czk":5104000,"balance_czk":-5104000},{"stage":"revised","revenue_czk":9600600,"expenditure_czk":14231500,"financing_czk":4630900,"balance_czk":-4630900},{"stage":"actual","revenue_czk":9582639.9,"expenditure_czk":10963863.61,"financing_czk":1381223.71,"balance_czk":-1381223.71}],"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":[["5171",2430000],["6123",2000000],["6121",1820000],["5011",1486000],["5169",1421000],["5023",890000],["5031",551000],["5139",466000],["5021",415000],["5154",396000],["5153",265000],["5137",255000],["5032",216000],["6130",200000],["5156",140000],["5166",131000],["5175",110000],["5194",92000],["5499",92000],["6119",80000],["6122",60000],["5163",59000],["5223",55000],["5492",50000],["6349",50000],["5329",47000],["5168",45000],["5323",44000],["5132",40000],["5321",40000],["5903",30000],["5162",26000],["5222",25000],["5164",23000],["5138",20000],["5038",14000],["5136",12000],["5172",10000],["5221",10000],["5362",10000],["5364",10000],["5365",10000],["5167",8000],["5151",6000],["5173",6000],["5179",5000],["5161",2000],["5133",1000]],"economic_expenditure_total_czk":14174000,"economic_financing":[["8115",5104000]],"economic_financing_total_czk":5104000,"economic_revenue":[["1211",3700000],["1121",2000000],["1111",1300000],["2111",436000],["1511",350000],["1113",300000],["1345",245000],["2324",200000],["2141",120000],["4112",101000],["1112",100000],["2132",76000],["1386",40000],["1387",20000],["2119",20000],["2321",20000],["1122",10000],["3111",10000],["1341",7000],["2131",6000],["2112",5000],["1361",4000]],"economic_revenue_total_czk":9070000,"purpose_expenditure":[["3639",3532000],["6171",1288000],["3745",1275000],["6112",1203000],["2212",920000],["1032",901000],["2321",900000],["3631",560000],["5512",487000],["2310",372000],["3399",355000],["3392",329000],["3722",298000],["3412",286000],["2219",270000],["3613",240000],["3723",202000],["3314",156000],["3636",87000],["3635",80000],["3632",61000],["3721",50000],["5213",50000],["2292",44000],["6409",30000],["3522",25000],["3319",23000],["1037",20000],["3330",20000],["3341",20000],["3349",20000],["4359",20000],["3111",10000],["3113",10000],["6399",10000],["6402",10000],["1019",8000],["5519",1000],["6310",1000]],"purpose_expenditure_total_czk":14174000},"revised":{"economic_expenditure":[["6121",1820000],["5171",1584000],["6123",1574000],["5011",1553000],["5169",1360000],["5023",890000],["6122",860000],["5031",567000],["5139",560500],["5021",438000],["5154",437000],["5137",318000],["5153",261000],["5032",224000],["6130",200000],["5166",170000],["5156",147000],["5132",139000],["5175",107000],["5194",102000],["5499",96000],["6119",80000],["5168",63000],["5163",60000],["5223",55000],["5492",52000],["6349",50000],["5329",47000],["5323",44000],["5321",40000],["5365",35000],["5221",33000],["5162",31000],["5903",30000],["5222",25000],["5134",24000],["5179",24000],["5164",23000],["5138",20000],["5038",14000],["5133",13000],["5136",12000],["5362",11000],["5364",11000],["5167",10000],["5151",8000],["5173",5000],["5161",3000],["5029",1000]],"economic_expenditure_total_czk":14231500,"economic_financing":[["8115",4630900]],"economic_financing_total_czk":4630900,"economic_revenue":[["1211",3850000],["1121",2060000],["1111",1470000],["1511",452000],["1113",300000],["2111",268000],["2324",268000],["1345",245000],["2141",144000],["1112",134000],["4112",101100],["1386",75000],["2132",69000],["1122",35000],["4111",32500],["1387",29000],["2321",14000],["3111",10000],["4122",10000],["2119",9000],["1341",7000],["2131",6000],["2112",5000],["1361",4000],["1334",2000],["1381",1000]],"economic_revenue_total_czk":9600600,"purpose_expenditure":[["3639",3532000],["6171",1823000],["6112",1213000],["2321",938000],["2212",920000],["1032",901000],["3745",682000],["3631",540000],["5512",510000],["3399",355000],["2310",334000],["3392",329000],["3722",307000],["3412",286000],["2219",270000],["3613",260000],["3723",203000],["3314",156000],["3636",87000],["3635",80000],["3632",61000],["5213",50000],["2292",44000],["4359",43000],["3721",40000],["6399",35000],["6114",32500],["6409",31000],["3522",25000],["3319",23000],["1037",20000],["3330",20000],["3341",20000],["3349",20000],["6402",11000],["3111",10000],["3113",10000],["1019",8000],["5519",1000],["6310",1000]],"purpose_expenditure_total_czk":14231500},"actual":{"economic_expenditure":[["6123",1571900],["5011",1539172],["6121",1534940.25],["5169",910257.9],["5023",885812],["6122",685019.4],["5031",562715],["5154",410640.47],["5021",370661],["5139",333321.09],["5137",239054.74],["5171",234039.08],["5032",218244],["5153",156968.65],["5166",142464.35],["5132",127870.35],["6130",122000],["5499",95600],["5156",94527.3],["5194",85185.97],["5175",80732.63],["5223",55000],["5168",46288.06],["5329",45250],["5163",42694.4],["5323",42400],["5365",34860],["5221",33130],["5321",32546],["5492",31900],["5162",31013.36],["5222",24050],["5179",23372],["5134",23288],["5164",21357],["5138",15343],["5133",11895],["5136",10740.95],["5364",10346.66],["5038",10242],["5167",6980],["5151",6380],["5362",1690],["5161",1291],["5029",680]],"economic_expenditure_total_czk":10963863.61,"economic_financing":[["8115",1381223.71]],"economic_financing_total_czk":1381223.71,"economic_revenue":[["1211",3854964.22],["1121",2066036.97],["1111",1474374.32],["1511",452239.57],["1113",272905.03],["2324",268463.99],["2111",265544],["1345",242100],["2141",154149.02],["1112",134633.31],["4112",101100],["1386",75262.48],["2132",69645],["1122",34860],["4111",32500],["1387",29498.7],["2321",14000],["4122",10000],["2119",8700],["1341",6300],["2131",5967],["2112",5030],["1361",2690],["1334",1090.2],["1381",586.09]],"economic_revenue_total_czk":9582639.9,"purpose_expenditure":[["3639",3173353.36],["6171",1751185.12],["6112",1192179],["2321",933893.07],["1032",751598.18],["5512",487094.82],["3631",482864.77],["3722",306735.19],["3399",276901.44],["3613",243652.72],["3412",236834.19],["3723",195315.24],["2212",187425.25],["3392",168559.81],["3314",73405.24],["3745",57738.9],["2219",44419],["4359",43130],["2292",42400],["3632",35605],["6399",34860],["6114",30324.8],["3721",29489.55],["6409",29422],["3522",25000],["2310",21600],["3330",20000],["3319",18222],["1037",15000],["3349",10567.9],["6402",10346.66],["3111",10000],["3113",10000],["1019",8000],["3636",6000],["5519",500],["6310",240.4]],"purpose_expenditure_total_czk":10963863.61}},"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."}}}}