{"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:00245976","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245976","name":"Obec Lipno nad Vltavou","short_name":"Lipno nad Vltavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545597},"amounts":{"revenue_approved":74192412,"revenue_adjusted":79037267.75,"revenue_actual":71276302.48,"expense_approved":72592404,"expense_adjusted":85355259.75,"expense_actual":63443726.99,"tax_revenue":52179237.56,"nontax_revenue":16028829.17,"capital_revenue":2141700,"transfer_revenue":926535.75,"current_expense":46824020.86,"capital_expense":16619706.13,"budget_balance":7832575.49,"cash_current":45055970.13,"cash_previous":38823402.64},"ratios":{"revenue_execution":0.90180626,"expense_execution":0.74329019,"balance_to_revenue":0.10989032,"cash_to_expense":0.71017218,"cash_yoy":0.16053635,"capital_expense_share":0.2619598,"transfer_revenue_share":0.01299921},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245976/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245976"},"seo":{"slug":"lipno-nad-vltavou","path":"/cz/municipalities/lipno-nad-vltavou/"},"population":{"value":681,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":74192412,"expenditure_czk":72592404,"financing_czk":-1600008,"balance_czk":1600008},{"stage":"revised","revenue_czk":79037267.75,"expenditure_czk":85355259.75,"financing_czk":6317992,"balance_czk":-6317992},{"stage":"actual","revenue_czk":71276302.48,"expenditure_czk":63443726.99,"financing_czk":-7832575.49,"balance_czk":7832575.49}],"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",14700000],["5171",14029141],["5169",6400000],["5011",5900000],["5153",4731000],["5365",3500000],["5331",3200000],["5362",3040000],["5154",2842000],["5023",1800000],["5031",1715000],["5151",1654000],["5166",1500000],["5139",1082000],["5032",660000],["5192",615000],["5222",600000],["5164",550000],["6122",500000],["5021",470000],["5321",420000],["5156",390000],["5137",340000],["5163",275000],["5660",250000],["5168",200000],["5213",200000],["5136",140000],["5162",107000],["5173",106000],["5141",100000],["5194",60000],["5132",50000],["5167",50000],["5329",50000],["5901",50000],["6130",50000],["5175",45000],["5364",35263],["5038",30000],["5172",30000],["5339",30000],["5161",21000],["5179",20000],["5499",20000],["5041",10000],["5138",10000],["5221",5000],["5229",5000],["5909",5000]],"economic_expenditure_total_czk":72592404,"economic_financing":[["8124",-1600008]],"economic_financing_total_czk":-1600008,"economic_revenue":[["1342",16000000],["1511",15000000],["2132",11260412],["1211",7300000],["3111",7000000],["1121",3700000],["1122",3500000],["2324",2925000],["1111",2900000],["3122",1000000],["2111",780000],["1113",600000],["2131",540000],["2119",400000],["2133",290000],["1112",200000],["4112",160000],["1335",100000],["2321",100000],["2460",100000],["1341",60000],["1386",60000],["1381",50000],["1361",30000],["1387",30000],["4111",30000],["1334",20000],["2310",20000],["4121",15000],["1349",10000],["2322",10000],["2112",1000],["2141",1000]],"economic_revenue_total_czk":74192412,"purpose_expenditure":[["6171",12470000],["3612",11410000],["6399",6500000],["2321",6020000],["3412",5967000],["2219",5430000],["2212",3697141],["3113",3300000],["6112",2295000],["3725",2000000],["3639",1890000],["3722",1700000],["3745",1210000],["3635",1100000],["3631",1020000],["2310",870000],["3429",805000],["3613",650000],["3421",620000],["3632",500000],["3419",450000],["3399",410000],["3723",400000],["3512",360000],["4351",300000],["6320",250000],["3599",240000],["5512",130000],["3511",122000],["2143",100000],["3349",100000],["3314",56000],["5212",50000],["6402",35263],["4357",30000],["5529",30000],["6310",25000],["1014",10000],["3319",10000],["4371",10000],["4379",10000],["4312",5000],["6409",5000]],"purpose_expenditure_total_czk":72592404},"revised":{"economic_expenditure":[["5171",18212141.4],["6121",18198280],["5169",7955567],["5011",5900000],["5153",5580000],["5365",4506340],["5331",3404433],["5362",3040000],["5154",2952000],["5023",1800000],["5031",1715000],["5151",1658000],["5166",1650000],["5139",1157000],["5336",719135.75],["6122",670000],["5192",662000],["5032",660000],["5222",610000],["5164",550000],["5021",490000],["5321",470000],["5156",390000],["5137",340000],["5163",275000],["5168",272300],["5660",250000],["5213",200000],["5136",140000],["5162",107000],["5173",106000],["5141",100000],["5167",68000],["5194",60000],["5175",59500],["5132",50000],["5329",50000],["5901",50000],["6130",50000],["5364",35262.6],["5172",34000],["5038",30000],["5339",30000],["5161",21000],["5179",20000],["5499",20000],["5041",10000],["5138",10000],["5221",5000],["5229",5000],["5909",5000],["5493",2300]],"economic_expenditure_total_czk":85355259.75,"economic_financing":[["8115",7918000],["8124",-1600008]],"economic_financing_total_czk":6317992,"economic_revenue":[["1342",16000000],["1511",15420000],["2132",11416112],["1211",7750000],["3111",7000000],["1122",4505340],["1121",4150000],["2324",3630370],["1111",3200000],["3122",1000000],["2111",835050],["4116",719135.75],["2131",641450],["1113",600000],["2119",430000],["2133",305200],["2321",300000],["1112",272000],["1386",165800],["4112",159900],["1335",150000],["2460",112800],["1387",66000],["1341",62000],["4111",32500],["1361",30000],["1334",20000],["2310",20000],["4121",15000],["1349",10000],["2322",10000],["2329",5110],["1381",1500],["2112",1000],["2141",1000]],"economic_revenue_total_czk":79037267.75,"purpose_expenditure":[["3612",14410000],["6171",13413300],["2321",7520000],["6399",7505340],["3412",6816000],["2219",5740000],["2212",4796741],["3113",4231568.75],["3725",2570000],["6112",2299000],["3745",1968000],["3639",1890000],["3722",1790000],["3421",1347680],["3635",1147000],["3631",1145000],["2310",1070000],["3429",1026867],["3613",650000],["3632",500000],["3419",450000],["3723",445000],["3399",420000],["3512",360000],["4351",350000],["6320",250000],["3599",240000],["2143",175000],["5512",130000],["3511",122000],["3349",100000],["1014",65000],["3326",60000],["3314",59000.4],["5212",50000],["6114",42500],["2229",40000],["6402",35262.6],["4357",30000],["5529",30000],["6310",25000],["3319",10000],["4371",10000],["4379",10000],["4312",5000],["6409",5000]],"purpose_expenditure_total_czk":85355259.75},"actual":{"economic_expenditure":[["6121",16409757.13],["5171",9614570.87],["5169",5656399.72],["5011",5495708.24],["5365",4505340],["5153",4309375.95],["5331",3404433],["5154",1822065.58],["5166",1530661.72],["5023",1526203],["5031",1521542],["5362",1416671.43],["5151",1282863.15],["5336",719135.75],["5032",622695],["5139",522492.03],["5321",453885],["5192",396538.8],["5222",365000],["5156",285780.85],["5021",269964.76],["5168",269187.1],["5163",204111.2],["6122",165649],["5173",78666.54],["5137",78096.1],["5141",74643.39],["5162",59071.13],["5329",50000],["5164",47893.72],["5194",45929],["6130",44300],["5364",35262.6],["5167",33314],["5175",31747],["5038",22489],["5161",19283],["5179",17142.75],["5339",10000],["5499",6000],["5041",4702.06],["5172",4616],["5132",2971.42],["5493",2300],["5136",2143],["5221",2000],["5909",600],["5229",525]],"economic_expenditure_total_czk":63443726.99,"economic_financing":[["8115",-6232567.49],["8124",-1600008]],"economic_financing_total_czk":-7832575.49,"economic_revenue":[["1342",15935300],["1511",15410618.13],["2132",9902757.79],["1211",7739071.1],["1122",4505340],["1121",4142920.62],["2324",3572901.34],["1111",3169458.88],["3111",2141700],["2111",819961.06],["4116",719135.75],["2131",570362.41],["1113",547657.65],["2119",429789.58],["2133",301500],["2321",299200],["1112",270057.61],["4112",159900],["1386",150945.97],["1335",135126.4],["2460",112800],["1341",61277],["1387",59158.1],["4111",32500],["1361",24490],["1334",19408.5],["4121",15000],["2310",14740],["1349",7200],["2329",4490.83],["1381",1207.6],["2141",326.16]],"economic_revenue_total_czk":71276302.48,"purpose_expenditure":[["6171",11524338.69],["3612",10818344.16],["2321",7076590.33],["6399",5895814.43],["2219",5545500.79],["3113",4131554.75],["3412",3605479.27],["3725",2437645.28],["6112",1933830.54],["3722",1747297.05],["2212",1530992.22],["3421",1221398.6],["3745",947251],["3631",846039.23],["3639",790509.03],["3723",433625.29],["3512",360000],["3399",358512.96],["3613",356953.9],["4351",350000],["3429",278641.5],["3419",250000],["6320",180611],["2143",174860],["3635",134538.8],["5512",85685],["2310",85652.74],["3326",58080],["1014",52886],["3511",45776.63],["2229",37510],["6402",35262.6],["5529",30000],["3314",27000],["6310",23500.2],["6114",14445],["4357",10000],["4379",5000],["4312",2000],["6409",600]],"purpose_expenditure_total_czk":63443726.99}},"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."}}}}